{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["D1","D2gd","D2","Intro","G.Asm","O.1","O.2","O.3","O.4","O.5","O.6","Comp","S&S","C&R","Asm","Transport"],"not_rendered":{"charts":0,"images":11,"macros":1,"external_links":0,"defined_names":13,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"D1","index":0,"n_rows":49,"n_cols":22,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
[null,"Data 1"]
[null,"Internal sheet for conventional drop-down lists"]
[]
[null,"Countries",null,null,"Economic sector:",null,"RP (year)","Min","Max",null,"Apraisal methods:",null,null,"First year of the analysis",null,"Options",null,"Method of residual value calculation",null,"Sensitivity",null,"Unit of numbers"]
[null,null,"-",null,null,"Sellect:",null,null,null,null,null,"Select:",null,2021,null,"Option 1",null,"Depreciation",null,-1,null,"Ones"]
[null,1,"EU-27",null,1,"Broadband","15-20",15,20,null,1,"Cost-benefit analysis",null,2022,null,"Option 2",null,"Other",null,-0.95,null,"Thousands"]
[null,2,"Austria",null,2,"Energy efficiency","15-25",15,25,null,2,"Cost-effectiveness analysis",null,2023,null,"Option 3",null,null,null,-0.9,null,"Millions"]
[null,3,"Belgium",null,3,"Healthcare","15-20",15,20,null,3,"Cost-effectiveness analysis with evaluation of externalities",null,2024,null,"Option 4",null,null,null,-0.85]
[null,4,"Bulgaria",null,4,"Municipal waste management","15-20",15,20,null,4,"Least-cost analysis",null,2025,null,"Option 5",null,null,null,-0.8]
[null,5,"Croatia",null,5,"Renewable energy","15-25",15,25,null,null,null,null,2026,null,"Option 6",null,null,null,-0.75]
[null,6,"Cyprus",null,6,"Research and innovation infrastructure","15-25",15,25,null,null,null,null,2027,null,null,null,null,null,-0.7]
[null,7,"Czech Republic",null,7,"Transport","25-30",25,30,null,null,null,null,2028,null,null,null,null,null,-0.65]
[null,8,"Denmark",null,8,"Water and wasterwater","25-30",25,30,null,null,null,null,2029,null,null,null,null,null,-0.6]
[null,9,"Estonia",null,9,"Other","15-20",15,20,null,null,null,null,2030,null,null,null,null,null,-0.55000000000000004]
[null,10,"Finland",null,10,null,null,null,null,null,null,null,null,2031,null,null,null,null,null,-0.5]
[null,11,"France",null,null,null,null,null,null,null,null,null,null,2032,null,null,null,null,null,-0.45]
[null,12,"Germany",null,null,null,null,null,null,null,null,null,null,2033,null,null,null,null,null,-0.39999999999999902]
[null,13,"Greece",null,null,null,"Text in red","Length  of RP is not defined in the CBA Guide 2014",null,null,null,null,null,2034,null,null,null,null,null,-0.34999999999999898]
[null,14,"Hungary",null,null,null,null,null,null,null,null,null,null,2035,null,null,null,null,null,-0.29999999999999899]
[null,15,"Ireland",null,null,null,null,null,null,null,null,null,null,2036,null,null,null,null,null,-0.249999999999999]
[null,16,"Italy",null,null,null,null,null,null,null,null,null,null,2037,null,null,null,null,null,-0.19999999999999901]
[null,17,"Latvia",null,null,null,null,null,null,null,null,null,null,2038,null,null,null,null,null,-0.149999999999999]
[null,18,"Lithuania",null,null,null,null,null,null,null,null,null,null,2039,null,null,null,null,null,-9.9999999999999006E-2]
[null,19,"Luxembourg",null,null,null,null,null,null,null,null,null,null,2040,null,null,null,null,null,-4.9999999999998997E-2]
[null,20,"Malta",null,null,null,null,null,null,null,null,null,null,2041,null,null,null,null,null,0]
[null,21,"Netherlands",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.05]
[null,22,"Poland",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1]
[null,23,"Portugal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.15]
[null,24,"Romania",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2]
[null,25,"Slovakia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.25]
[null,26,"Slovenia",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.3]
[null,27,"Spain",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.35]
[null,28,"Sweden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.45]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.55000000000000004]
[null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.6]
[null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.65]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7]
[null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.75]
[null,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.8]
[null,37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.85]
[null,38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.9]
[null,39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.95]
[null,40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,41]
[null,42]
[null,43]
[null,44]

{"sheet":"D2gd","index":1,"n_rows":68,"n_cols":3,"rows_kept":68,"cut":false,"hidden":true,"merged":[]}
[null,"Guide of sheet \"Data2\" preparation"]
[null,"Internal sheet for explanation how to change / add information into the drop-down lists"]
[]
[]
[null,"1.","Drop-down lists which are common in every sector:"]
[null,null,"Initial investment costs"]
[null,null,"Replacement costs (reinvestment costs)"]
[null,null,"Operating and maintenance costs"]
[]
[]
[null,"2.","To add items into the dropdown list please insert them into C column. Up to 20 lines are possible without correction of data validation in each option:"]
[null,null,"Lists are prepared automaticaly nearby"]
[]
[null,null,"e.g."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"3.","Sector-specific drop-down lists depends on selection of sector:"]
[null,null,"Economic direct benefits"]
[null,null,"Externalities"]
[null,null,"Revenues"]
[]
[]
[]
[null,"4.","To add items into dropdown list please insert them into area to the specific sector. Up to 25 lines are possible without correction of data validation in each sector:"]
[null,null,"Lists for every option are prepared automaticaly nearby"]
[]
[null,null,"e.g."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"5.","Each drop-down lits are prepared by using data validation. Formulas are provided next to lists"]

{"sheet":"D2","index":2,"n_rows":148,"n_cols":29,"rows_kept":148,"cut":false,"hidden":true,"merged":[]}
[null,"Data 2"]
[null,"Internal sheet for sector-specific drop-down lists"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Formulas in rows with drop-down lists (data validation):"]
[null,null,"Initial investment costs:","O.1 auxiliary Initial investment costs:","O.1 final  list:","O.2 auxiliary Initial investment costs:","O.2 final list:","O.3 auxiliary Initial investment costs:","O.3 Final list:","O.4 auxiliary Initial investment costs:","O.4 Final list:","O.5 auxiliary Initial investment costs:","O.5 Final list:","O.6 auxiliary Initial investment costs:","O.6 Final list:",null,null,null,"IF('D2'!$E$6<>\"\",OFFSET('D2'!$E$5,INDEX( MATCH(1,(--('D2'!$E$6:$E$25<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$E$6:$E$25)>0)),1),OFFSET('D2'!$D$6,INDEX( MATCH(1,(--('D2'!$E$6:$E$25<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$E$6:$E$25)>0)),1))"]
[null,1,"Planning/design fees",{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C6)>=1,\"\",ROW())","v":6},{"$f":"IF(ROW($C6)-ROW($C$6)+1>COUNT(D$6:D$25),\"\",INDEX($C:$C,SMALL(D$6:D$25,1+ROW($C6)-ROW($C$6))))","v":"Planning/design fees"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C6)>=1,\"\",ROW())","v":6},{"$f":"IF(ROW($C6)-ROW($C$6)+1>COUNT(F$6:F$25),\"\",INDEX($C:$C,SMALL(F$6:F$25,1+ROW($C6)-ROW($C$6))))","v":"Planning/design fees"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C6)>=1,\"\",ROW())","v":6},{"$f":"IF(ROW($C6)-ROW($C$6)+1>COUNT(H$6:H$25),\"\",INDEX($C:$C,SMALL(H$6:H$25,1+ROW($C6)-ROW($C$6))))","v":"Planning/design fees"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C6)>=1,\"\",ROW())","v":6},{"$f":"IF(ROW($C6)-ROW($C$6)+1>COUNT(J$6:J$25),\"\",INDEX($C:$C,SMALL(J$6:J$25,1+ROW($C6)-ROW($C$6))))","v":"Planning/design fees"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C6)>=1,\"\",ROW())","v":6},{"$f":"IF(ROW($C6)-ROW($C$6)+1>COUNT(L$6:L$25),\"\",INDEX($C:$C,SMALL(L$6:L$25,1+ROW($C6)-ROW($C$6))))","v":"Planning/design fees"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C6)>=1,\"\",ROW())","v":6},{"$f":"IF(ROW($C6)-ROW($C$6)+1>COUNT(N$6:N$25),\"\",INDEX($C:$C,SMALL(N$6:N$25,1+ROW($C6)-ROW($C$6))))","v":"Planning/design fees"},null,null,null,"IF('D2'!$G$6<>\"\",OFFSET('D2'!$G$5,INDEX( MATCH(1,(--('D2'!$G$6:$G$25<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$G$6:$G$25)>0)),1),OFFSET('D2'!$F$6,INDEX( MATCH(1,(--('D2'!$G$6:$G$25<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$G$6:$G$25)>0)),1))"]
[null,2,"Land purchase",{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C7)>=1,\"\",ROW())","v":7},"Land purchase",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C7)>=1,\"\",ROW())","v":7},"Land purchase",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C7)>=1,\"\",ROW())","v":7},"Land purchase",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C7)>=1,\"\",ROW())","v":7},"Land purchase",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C7)>=1,\"\",ROW())","v":7},"Land purchase",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C7)>=1,\"\",ROW())","v":7},"Land purchase",null,null,null,"IF('D2'!$I$6<>\"\",OFFSET('D2'!$I$5,INDEX( MATCH(1,(--('D2'!$I$6:$I$25<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$I$6:$I$25)>0)),1),OFFSET('D2'!$H$6,INDEX( MATCH(1,(--('D2'!$I$6:$I$25<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$I$6:$I$25)>0)),1))"]
[null,3,"Building and construction",{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C8)>=1,\"\",ROW())","v":8},"Building and construction",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C8)>=1,\"\",ROW())","v":8},"Building and construction",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C8)>=1,\"\",ROW())","v":8},"Building and construction",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C8)>=1,\"\",ROW())","v":8},"Building and construction",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C8)>=1,\"\",ROW())","v":8},"Building and construction",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C8)>=1,\"\",ROW())","v":8},"Building and construction",null,null,null,"IF('D2'!$K$6<>\"\",OFFSET('D2'!$K$5,INDEX( MATCH(1,(--('D2'!$K$6:$K$25<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$K$6:$K$25)>0)),1),OFFSET('D2'!$J$6,INDEX( MATCH(1,(--('D2'!$K$6:$K$25<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$K$6:$K$25)>0)),1))"]
[null,4,"Plant and machinery or equipment",{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C9)>=1,\"\",ROW())","v":9},"Plant and machinery or equipment",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C9)>=1,\"\",ROW())","v":9},"Plant and machinery or equipment",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C9)>=1,\"\",ROW())","v":9},"Plant and machinery or equipment",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C9)>=1,\"\",ROW())","v":9},"Plant and machinery or equipment",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C9)>=1,\"\",ROW())","v":9},"Plant and machinery or equipment",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C9)>=1,\"\",ROW())","v":9},"Plant and machinery or equipment",null,null,null,"IF('D2'!$M$6<>\"\",OFFSET('D2'!$M$5,INDEX( MATCH(1,(--('D2'!$M$6:$M$25<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$M$6:$M$25)>0)),1),OFFSET('D2'!$M$6,INDEX( MATCH(1,(--('D2'!$M$6:$M$25<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$M$6:$M$25)>0)),1))"]
[null,5,"Contingencies",{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C10)>=1,\"\",ROW())","v":10},"Contingencies",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C10)>=1,\"\",ROW())","v":10},"Contingencies",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C10)>=1,\"\",ROW())","v":10},"Contingencies",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C10)>=1,\"\",ROW())","v":10},"Contingencies",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C10)>=1,\"\",ROW())","v":10},"Contingencies",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C10)>=1,\"\",ROW())","v":10},"Contingencies",null,null,null,"IF('D2'!$O$6<>\"\",OFFSET('D2'!$O$5,INDEX( MATCH(1,(--('D2'!$O$6:$O$25<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$O$6:$O$25)>0)),1),OFFSET('D2'!$N$6,INDEX( MATCH(1,(--('D2'!$O$6:$O$25<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$O$6:$O$25)>0)),1))"]
[null,6,"Price adjustment",{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C11)>=1,\"\",ROW())","v":11},"Price adjustment",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C11)>=1,\"\",ROW())","v":11},"Price adjustment",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C11)>=1,\"\",ROW())","v":11},"Price adjustment",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C11)>=1,\"\",ROW())","v":11},"Price adjustment",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C11)>=1,\"\",ROW())","v":11},"Price adjustment",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C11)>=1,\"\",ROW())","v":11},"Price adjustment"]
[null,7,"Publicity",{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C12)>=1,\"\",ROW())","v":12},"Publicity",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C12)>=1,\"\",ROW())","v":12},"Publicity",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C12)>=1,\"\",ROW())","v":12},"Publicity",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C12)>=1,\"\",ROW())","v":12},"Publicity",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C12)>=1,\"\",ROW())","v":12},"Publicity",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C12)>=1,\"\",ROW())","v":12},"Publicity"]
[null,8,"Supervision during construction implementation",{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C13)>=1,\"\",ROW())","v":13},"Supervision during construction implementation",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C13)>=1,\"\",ROW())","v":13},"Supervision during construction implementation",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C13)>=1,\"\",ROW())","v":13},"Supervision during construction implementation",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C13)>=1,\"\",ROW())","v":13},"Supervision during construction implementation",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C13)>=1,\"\",ROW())","v":13},"Supervision during construction implementation",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C13)>=1,\"\",ROW())","v":13},"Supervision during construction implementation"]
[null,9,"Technical assistance",{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C14)>=1,\"\",ROW())","v":14},"Technical assistance",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C14)>=1,\"\",ROW())","v":14},"Technical assistance",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C14)>=1,\"\",ROW())","v":14},"Technical assistance",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C14)>=1,\"\",ROW())","v":14},"Technical assistance",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C14)>=1,\"\",ROW())","v":14},"Technical assistance",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C14)>=1,\"\",ROW())","v":14},"Technical assistance"]
[null,10,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C15)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C15)>=1,\"\",ROW())","v":""},""]
[null,11,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C16)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($C16)-ROW($C$6)+1>COUNT(D$6:D$25),\"\",INDEX($C:$C,SMALL(D$6:D$25,1+ROW($C16)-ROW($C$6))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C16)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C16)>=1,\"\",ROW())","v":""},""]
[null,12,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C17)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C17)>=1,\"\",ROW())","v":""},""]
[null,13,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C18)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C18)>=1,\"\",ROW())","v":""},""]
[null,14,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C19)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C19)>=1,\"\",ROW())","v":""},""]
[null,15,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C20)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C20)>=1,\"\",ROW())","v":""},""]
[null,16,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C21)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C21)>=1,\"\",ROW())","v":""},""]
[null,17,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C22)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C22)>=1,\"\",ROW())","v":""},""]
[null,18,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C23)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C23)>=1,\"\",ROW())","v":""},""]
[null,19,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C24)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C24)>=1,\"\",ROW())","v":""},""]
[null,20,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C25)>=1,\"\",ROW())","v":""},{"$f":"IF(ROW($C25)-ROW($C$6)+1>COUNT(D$6:D$25),\"\",INDEX($C:$C,SMALL(D$6:D$25,1+ROW($C25)-ROW($C$6))))","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C25)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$11\"&\":\"&\"$C$19\"),'D2'!$C25)>=1,\"\",ROW())","v":""},""]
[]
[null,null,"Total replacement costs (reinvestment costs):","O.1 auxiliary Initial investment costs:","O.1 final  list:","O.2 auxiliary Initial investment costs:","O.2 final list:","O.3 auxiliary Initial investment costs:","O.3 Final list:","O.4 auxiliary Initial investment costs:","O.4 Final list:","O.5 auxiliary Initial investment costs:","O.5 Final list:","O.6 auxiliary Initial investment costs:","O.6 Final list:",null,null,null,"IF('D2'!$E$28<>\"\",OFFSET('D2'!$E$27,INDEX( MATCH(1,(--('D2'!$E$28:$E$47<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$E$28:$E$47)>0)),1),OFFSET('D2'!$D$28,INDEX( MATCH(1,(--('D2'!$E$28:$E$47<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$E$28:$E$47)>0)),1))"]
[null,1,"Construction",{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C28)>=1,\"\",ROW())","v":28},{"$f":"IF(ROW($C28)-ROW($C$28)+1>COUNT(D$28:D$47),\"\",INDEX($C:$C,SMALL(D$28:D$47,1+ROW($C28)-ROW($C$28))))","v":"Construction"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C28)>=1,\"\",ROW())","v":28},{"$f":"IF(ROW($C28)-ROW($C$28)+1>COUNT(F$28:F$47),\"\",INDEX($C:$C,SMALL(F$28:F$47,1+ROW($C28)-ROW($C$28))))","v":"Construction"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C28)>=1,\"\",ROW())","v":28},{"$f":"IF(ROW($C28)-ROW($C$28)+1>COUNT(H$28:H$47),\"\",INDEX($C:$C,SMALL(H$28:H$47,1+ROW($C28)-ROW($C$28))))","v":"Construction"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C28)>=1,\"\",ROW())","v":28},{"$f":"IF(ROW($C28)-ROW($C$28)+1>COUNT(J$28:J$47),\"\",INDEX($C:$C,SMALL(J$28:J$47,1+ROW($C28)-ROW($C$28))))","v":"Construction"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C28)>=1,\"\",ROW())","v":28},{"$f":"IF(ROW($C28)-ROW($C$28)+1>COUNT(L$28:L$47),\"\",INDEX($C:$C,SMALL(L$28:L$47,1+ROW($C28)-ROW($C$28))))","v":"Construction"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C28)>=1,\"\",ROW())","v":28},{"$f":"IF(ROW($C28)-ROW($C$28)+1>COUNT(N$28:N$47),\"\",INDEX($C:$C,SMALL(N$28:N$47,1+ROW($C28)-ROW($C$28))))","v":"Construction"},null,{"$f":"IF(ROW($C28)-ROW($C$28)+1>COUNT(P$28:P$29),\"\",INDEX($C:$C,SMALL(P$28:P$29,1+ROW($C28)-ROW($C$28))))","v":""},null,"IF('D2'!$G$28<>\"\",OFFSET('D2'!$G$27,INDEX( MATCH(1,(--('D2'!$G$28:$G$47<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$G$28:$G$47)>0)),1),OFFSET('D2'!$F$28,INDEX( MATCH(1,(--('D2'!$G$28:$G$47<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$G$28:$G$47)>0)),1))"]
[null,2,"Plant and machinery or equipment",{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C29)>=1,\"\",ROW())","v":29},{"$f":"IF(ROW($C29)-ROW($C$28)+1>COUNT(D$28:D$47),\"\",INDEX($C:$C,SMALL(D$28:D$47,1+ROW($C29)-ROW($C$28))))","v":"Plant and machinery or equipment"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C29)>=1,\"\",ROW())","v":29},"Plant and machinery or equipment",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C29)>=1,\"\",ROW())","v":29},"Plant and machinery or equipment",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C29)>=1,\"\",ROW())","v":29},"Plant and machinery or equipment",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C29)>=1,\"\",ROW())","v":29},"Plant and machinery or equipment",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C29)>=1,\"\",ROW())","v":29},"Plant and machinery or equipment",null,{"$f":"IF(ROW($C29)-ROW($C$28)+1>COUNT(P$28:P$29),\"\",INDEX($C:$C,SMALL(P$28:P$29,1+ROW($C29)-ROW($C$28))))","v":""},null,"IF('D2'!$I$28<>\"\",OFFSET('D2'!$I$27,INDEX( MATCH(1,(--('D2'!$I$28:$I$47<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$I$28:$I$47)>0)),1),OFFSET('D2'!$H$28,INDEX( MATCH(1,(--('D2'!$I$28:$I$47<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$I$28:$I$47)>0)),1))"]
[null,3,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C30)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C30)>=1,\"\",ROW())","v":""},"",null,null,null,"IF('D2'!$K$28<>\"\",OFFSET('D2'!$K$27,INDEX( MATCH(1,(--('D2'!$K$28:$K$47<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$K$28:$K$47)>0)),1),OFFSET('D2'!$J$28,INDEX( MATCH(1,(--('D2'!$K$28:$K$47<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$K$28:$K$47)>0)),1))"]
[null,4,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C31)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C31)>=1,\"\",ROW())","v":""},"",null,null,null,"IF('D2'!$M$28<>\"\",OFFSET('D2'!$M$27,INDEX( MATCH(1,(--('D2'!$M$28:$M$47<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$M$28:$M$47)>0)),1),OFFSET('D2'!$M$28,INDEX( MATCH(1,(--('D2'!$M$28:$M$47<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$M$28:$M$47)>0)),1))"]
[null,5,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C32)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C32)>=1,\"\",ROW())","v":""},"",null,null,null,"IF('D2'!$O$28<>\"\",OFFSET('D2'!$O$27,INDEX( MATCH(1,(--('D2'!$O$28:$O$47<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$O$28:$O$47)>0)),1),OFFSET('D2'!$N$28,INDEX( MATCH(1,(--('D2'!$O$28:$O$47<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$O$28:$O$47)>0)),1))"]
[null,6,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C33)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C33)>=1,\"\",ROW())","v":""},""]
[null,7,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C34)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C34)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C34)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C34)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C34)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C34)>=1,\"\",ROW())","v":""},""]
[null,8,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C35)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C35)>=1,\"\",ROW())","v":""},""]
[null,9,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C36)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C36)>=1,\"\",ROW())","v":""},""]
[null,10,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C37)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C37)>=1,\"\",ROW())","v":""},""]
[null,11,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C38)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C38)>=1,\"\",ROW())","v":""},""]
[null,12,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C39)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C39)>=1,\"\",ROW())","v":""},""]
[null,13,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C40)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C40)>=1,\"\",ROW())","v":""},""]
[null,14,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C41)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C41)>=1,\"\",ROW())","v":""},""]
[null,15,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C42)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C42)>=1,\"\",ROW())","v":""},""]
[null,16,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C43)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C43)>=1,\"\",ROW())","v":""},""]
[null,17,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C44)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C44)>=1,\"\",ROW())","v":""},""]
[null,18,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C45)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C45)>=1,\"\",ROW())","v":""},""]
[null,19,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C46)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C46)>=1,\"\",ROW())","v":""},""]
[null,20,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C47)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$27\"&\":\"&\"$C$28\"),'D2'!$C47)>=1,\"\",ROW())","v":""},""]
[null,null,"Total operating and maintenance costs:","O.1 auxiliary Initial investment costs:","O.1 final  list:","O.2 auxiliary Initial investment costs:","O.2 final list:","O.3 auxiliary Initial investment costs:","O.3 Final list:","O.4 auxiliary Initial investment costs:","O.4 Final list:","O.5 auxiliary Initial investment costs:","O.5 Final list:","O.6 auxiliary Initial investment costs:","O.6 Final list:"]
[null,1,"Raw material costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C49)>=1,\"\",ROW())","v":49},{"$f":"IF(ROW($C49)-ROW($C$49)+1>COUNT(D$49:D$68),\"\",INDEX($C:$C,SMALL(D$49:D$68,1+ROW($C49)-ROW($C$49))))","v":"Raw material costs"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C49)>=1,\"\",ROW())","v":49},{"$f":"IF(ROW($C49)-ROW($C$49)+1>COUNT(F$49:F$68),\"\",INDEX($C:$C,SMALL(F$49:F$68,1+ROW($C49)-ROW($C$49))))","v":"Raw material costs"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C49)>=1,\"\",ROW())","v":49},{"$f":"IF(ROW($C49)-ROW($C$49)+1>COUNT(H$49:H$55),\"\",INDEX($C:$C,SMALL(H$49:H$55,1+ROW($C49)-ROW($C$49))))","v":"Raw material costs"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C49)>=1,\"\",ROW())","v":49},{"$f":"IF(ROW($C49)-ROW($C$49)+1>COUNT(J$49:J$55),\"\",INDEX($C:$C,SMALL(J$49:J$55,1+ROW($C49)-ROW($C$49))))","v":"Raw material costs"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C49)>=1,\"\",ROW())","v":49},{"$f":"IF(ROW($C49)-ROW($C$49)+1>COUNT(L$49:L$55),\"\",INDEX($C:$C,SMALL(L$49:L$55,1+ROW($C49)-ROW($C$49))))","v":"Raw material costs"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C49)>=1,\"\",ROW())","v":49},{"$f":"IF(ROW($C49)-ROW($C$49)+1>COUNT(N$49:N$55),\"\",INDEX($C:$C,SMALL(N$49:N$55,1+ROW($C49)-ROW($C$49))))","v":"Raw material costs"},null,null,null,"IF('D2'!$E$49<>\"\",OFFSET('D2'!$E$48,INDEX( MATCH(1,(--('D2'!$E$49:$E$68<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$E$49:$E$68)>0)),1),OFFSET('D2'!$D$49,INDEX( MATCH(1,(--('D2'!$E$49:$E$68<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$E$49:$E$68)>0)),1))"]
[null,2,"Labour costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C50)>=1,\"\",ROW())","v":50},{"$f":"IF(ROW($C50)-ROW($C$49)+1>COUNT(D$49:D$68),\"\",INDEX($C:$C,SMALL(D$49:D$68,1+ROW($C50)-ROW($C$49))))","v":"Labour costs"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C50)>=1,\"\",ROW())","v":50},"Labour costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C50)>=1,\"\",ROW())","v":50},"Labour costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C50)>=1,\"\",ROW())","v":50},"Labour costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C50)>=1,\"\",ROW())","v":50},"Labour costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C50)>=1,\"\",ROW())","v":50},"Labour costs",null,null,null,"IF('D2'!$G$49<>\"\",OFFSET('D2'!$G$48,INDEX( MATCH(1,(--('D2'!$G$49:$G$68<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$G$49:$G$68)>0)),1),OFFSET('D2'!$F$49,INDEX( MATCH(1,(--('D2'!$G$49:$G$68<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$G$49:$G$68)>0)),1))"]
[null,3,"Electricity costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C51)>=1,\"\",ROW())","v":51},"Electricity costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C51)>=1,\"\",ROW())","v":51},"Electricity costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C51)>=1,\"\",ROW())","v":51},"Electricity costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C51)>=1,\"\",ROW())","v":51},"Electricity costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C51)>=1,\"\",ROW())","v":51},"Electricity costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C51)>=1,\"\",ROW())","v":51},"Electricity costs",null,null,null,"IF('D2'!$I$49<>\"\",OFFSET('D2'!$I$48,INDEX( MATCH(1,(--('D2'!$I$49:$I$68<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$I$49:$I$68)>0)),1),OFFSET('D2'!$H$49,INDEX( MATCH(1,(--('D2'!$I$49:$I$68<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$I$49:$I$68)>0)),1))"]
[null,4,"Fuel costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C52)>=1,\"\",ROW())","v":52},"Fuel costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C52)>=1,\"\",ROW())","v":52},"Fuel costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C52)>=1,\"\",ROW())","v":52},"Fuel costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C52)>=1,\"\",ROW())","v":52},"Fuel costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C52)>=1,\"\",ROW())","v":52},"Fuel costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C52)>=1,\"\",ROW())","v":52},"Fuel costs",null,null,null,"IF('D2'!$K$49<>\"\",OFFSET('D2'!$K$48,INDEX( MATCH(1,(--('D2'!$K$49:$K$68<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$K$49:$K$68)>0)),1),OFFSET('D2'!$J$49,INDEX( MATCH(1,(--('D2'!$K$49:$K$68<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$K$49:$K$68)>0)),1))"]
[null,5,"Heating (except electricity) costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C53)>=1,\"\",ROW())","v":53},"Heating (except electricity) costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C53)>=1,\"\",ROW())","v":53},"Heating (except electricity) costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C53)>=1,\"\",ROW())","v":53},"Heating (except electricity) costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C53)>=1,\"\",ROW())","v":53},"Heating (except electricity) costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C53)>=1,\"\",ROW())","v":53},"Heating (except electricity) costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C53)>=1,\"\",ROW())","v":53},"Heating (except electricity) costs",null,null,null,"IF('D2'!$M$49<>\"\",OFFSET('D2'!$M$48,INDEX( MATCH(1,(--('D2'!$M$49:$M$68<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$M$49:$M$68)>0)),1),OFFSET('D2'!$M$49,INDEX( MATCH(1,(--('D2'!$M$49:$M$68<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$M$49:$M$68)>0)),1))"]
[null,6,"Infrastructure maintenance costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C54)>=1,\"\",ROW())","v":54},"Infrastructure maintenance costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C54)>=1,\"\",ROW())","v":54},"Infrastructure maintenance costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C54)>=1,\"\",ROW())","v":54},"Infrastructure maintenance costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C54)>=1,\"\",ROW())","v":54},"Infrastructure maintenance costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C54)>=1,\"\",ROW())","v":54},"Infrastructure maintenance costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C54)>=1,\"\",ROW())","v":54},{"$f":"IF(ROW($C54)-ROW($C$49)+1>COUNT(N$49:N$55),\"\",INDEX($C:$C,SMALL(N$49:N$55,1+ROW($C54)-ROW($C$49))))","v":"Infrastructure maintenance costs"},null,null,null,"IF('D2'!$O$49<>\"\",OFFSET('D2'!$O$48,INDEX( MATCH(1,(--('D2'!$O$49:$O$68<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$O$49:$O$68)>0)),1),OFFSET('D2'!$N$49,INDEX( MATCH(1,(--('D2'!$O$49:$O$68<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$O$49:$O$68)>0)),1))"]
[null,7,"Other costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C55)>=1,\"\",ROW())","v":55},"Other costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C55)>=1,\"\",ROW())","v":55},"Other costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(H$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C55)>=1,\"\",ROW())","v":55},"Other costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(J$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C55)>=1,\"\",ROW())","v":55},"Other costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(L$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C55)>=1,\"\",ROW())","v":55},"Other costs",{"$f":"IF(COUNTIF(INDIRECT(LEFT(N$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C55)>=1,\"\",ROW())","v":55},"Other costs"]
[null,8,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C56)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C56)>=1,\"\",ROW())","v":""},""]
[null,9,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C57)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C57)>=1,\"\",ROW())","v":""},""]
[null,10,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C58)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C58)>=1,\"\",ROW())","v":""},""]
[null,11,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C59)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C59)>=1,\"\",ROW())","v":""},""]
[null,12,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C60)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C60)>=1,\"\",ROW())","v":""},""]
[null,13,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C61)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C61)>=1,\"\",ROW())","v":""},""]
[null,14,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C62)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C62)>=1,\"\",ROW())","v":""},""]
[null,15,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C63)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C63)>=1,\"\",ROW())","v":""},""]
[null,16,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C64)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C64)>=1,\"\",ROW())","v":""},""]
[null,17,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C65)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C65)>=1,\"\",ROW())","v":""},""]
[null,18,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C66)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C66)>=1,\"\",ROW())","v":""},""]
[null,19,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C67)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C67)>=1,\"\",ROW())","v":""},""]
[null,20,{"$f":"\"\"","v":""},{"$f":"IF(COUNTIF(INDIRECT(LEFT(D$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C68)>=1,\"\",ROW())","v":""},"",{"$f":"IF(COUNTIF(INDIRECT(LEFT(F$5,3)&\"!\"&\"$C$45\"&\":\"&\"$C$51\"),'D2'!$C68)>=1,\"\",ROW())","v":""},""]
[null,null,null,1,2,3,4,5,6,7,8,9,null,"Selected sector"]
[null,null,null,"Broadband","Energy efficincy ","Health","Waste management ","RES","Research","Transport","Water and wasterwater","Other",null,{"$f":"HLOOKUP(G.Asm!I11,$D$69:$L$70,2,0)","v":{"$error":"#N/A"}},"O.1 auxiliary:","O.1 Final  list:","O.2 auxiliary:","O.2 Final list:","O.3 auxiliary:","O.3 Final list:","O.4 auxiliary:","O.4 Final list:","O.5 auxiliary:","O.5 Final list:","O.6 auxiliary:","O.6 Final list:",null,null,"Formulas in rows with drop-down lists (data validation):"]
[null,1,"Economic direct benefits","Business  benefits","Avoided capex of (conventional) generation plant","Reduced mortality / increased length of life","Diversion of waste from landfill","Avoided capex of (conventional) generation plant","Establishment of startup and spinoffs","Time savings passengers ",null,null,2,{"$f":"IF(HLOOKUP($N$70,$D$70:$L$132,M71,0)=0,\"\",HLOOKUP($N$70,$D$70:$L$132,M71,0))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N71)>=1,\"\",ROW())","v":71},{"$f":"IF(ROW($N71)-ROW($N$71)+1>COUNT(O$71:O$96),\"\",INDEX($N:$N,SMALL(O$71:O$96,1+ROW($N71)-ROW($N$71))))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N71)>=1,\"\",ROW())","v":71},{"$f":"IF(ROW($N71)-ROW($N$71)+1>COUNT(Q$71:Q$85),\"\",INDEX($N:$N,SMALL(Q$71:Q$85,1+ROW($N71)-ROW($N$71))))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N71)>=1,\"\",ROW())","v":71},{"$f":"IF(ROW($N71)-ROW($N$71)+1>COUNT(S$71:S$85),\"\",INDEX($N:$N,SMALL(S$71:S$85,1+ROW($N71)-ROW($N$71))))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N71)>=1,\"\",ROW())","v":71},{"$f":"IF(ROW($N71)-ROW($N$71)+1>COUNT(U$71:U$85),\"\",INDEX($N:$N,SMALL(U$71:U$85,1+ROW($N71)-ROW($N$71))))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N71)>=1,\"\",ROW())","v":71},{"$f":"IF(ROW($N71)-ROW($N$71)+1>COUNT(W$71:W$85),\"\",INDEX($N:$N,SMALL(W$71:W$85,1+ROW($N71)-ROW($N$71))))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N71)>=1,\"\",ROW())","v":71},{"$f":"IF(ROW($N71)-ROW($N$71)+1>COUNT(Y$71:Y$85),\"\",INDEX($N:$N,SMALL(Y$71:Y$85,1+ROW($N71)-ROW($N$71))))","v":{"$error":"#N/A"}},null,null,"IF('D2'!$P$71<>\"\",OFFSET('D2'!$P$70,INDEX( MATCH(1,(--('D2'!$P$71:$P$95<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$P$71:$P$95)>0)),1),OFFSET('D2'!$O$71,INDEX( MATCH(1,(--('D2'!$P$37:$P$95<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$P$37:$P$95)>0)),1))"]
[null,2,null,"Consumer benefits","Avoided fuel and opex of (conventional) generation plant","Reduced morbidity / improved quality of life","Recovery of secondary raw materials and nutrients/soil improvers "," Avoided fuel and opex of (conventional) generation plant","Development of new/improved products and processes","Time savings freight ",null,null,3,{"$f":"IF(HLOOKUP($N$70,$D$70:$L$132,M72,0)=0,\"\",HLOOKUP($N$70,$D$70:$L$132,M72,0))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N72)>=1,\"\",ROW())","v":72},{"$f":"IF(ROW($N72)-ROW($N$71)+1>COUNT(O$71:O$96),\"\",INDEX($N:$N,SMALL(O$71:O$96,1+ROW($N72)-ROW($N$71))))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N72)>=1,\"\",ROW())","v":72},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N72)>=1,\"\",ROW())","v":72},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N72)>=1,\"\",ROW())","v":72},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N72)>=1,\"\",ROW())","v":72},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N72)>=1,\"\",ROW())","v":72},{"$error":"#N/A"},null,null,"IF('D2'!$R$71<>\"\",OFFSET('D2'!$R$70,INDEX( MATCH(1,(--('D2'!$R$71:$R$95<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$R$71:$R$95)>0)),1),OFFSET('D2'!$O$71,INDEX( MATCH(1,(--('D2'!$R$37:$R$95<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$R$37:$R$95)>0)),1))"]
[null,3,null,null,"Increased security of supply","Savings in patient and carer transportation costs, including time","Recovery of energy","Increased security of supply","Knowledge spill-overs","Vehicle operating costs savings ",null,null,4,{"$f":"IF(HLOOKUP($N$70,$D$70:$L$132,M73,0)=0,\"\",HLOOKUP($N$70,$D$70:$L$132,M73,0))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N73)>=1,\"\",ROW())","v":73},{"$f":"IF(ROW($N73)-ROW($N$71)+1>COUNT(O$71:O$96),\"\",INDEX($N:$N,SMALL(O$71:O$96,1+ROW($N73)-ROW($N$71))))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N73)>=1,\"\",ROW())","v":73},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N73)>=1,\"\",ROW())","v":73},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N73)>=1,\"\",ROW())","v":73},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N73)>=1,\"\",ROW())","v":73},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N73)>=1,\"\",ROW())","v":73},{"$error":"#N/A"},null,null,"IF('D2'!$T$71<>\"\",OFFSET('D2'!$T$70,INDEX( MATCH(1,(--('D2'!$T$71:$T$95<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$T$71:$T$95)>0)),1),OFFSET('D2'!$O$71,INDEX( MATCH(1,(--('D2'!$T$37:$T$95<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$T$37:$T$95)>0)),1))"]
[null,4,null,null,"Extension of economic life of buildigs (elements)","Improved quality and accessibility to services measured with WTP","Reduced waste dumping and littering in natural landscapes and water bodies",null,"Scientific publications",null,null,null,5,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N74)>=1,\"\",ROW())","v":74},{"$f":"IF(ROW($N74)-ROW($N$71)+1>COUNT(O$71:O$96),\"\",INDEX($N:$N,SMALL(O$71:O$96,1+ROW($N74)-ROW($N$71))))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N74)>=1,\"\",ROW())","v":74},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N74)>=1,\"\",ROW())","v":74},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N74)>=1,\"\",ROW())","v":74},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N74)>=1,\"\",ROW())","v":74},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N74)>=1,\"\",ROW())","v":74},{"$error":"#N/A"},null,null,"IF('D2'!$V$71<>\"\",OFFSET('D2'!$V$70,INDEX( MATCH(1,(--('D2'!$V$71:$V$95<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$V$71:$V$95)>0)),1),OFFSET('D2'!$O$71,INDEX( MATCH(1,(--('D2'!$V$37:$V$95<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$V$37:$V$95)>0)),1))"]
[null,5,null,null,"Reduction in buildings’ maintenance costs",null,"Avoidance, proper collection and treatment of leachate",null,"Human capital formation",null,null,null,6,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N75)>=1,\"\",ROW())","v":75},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N75)>=1,\"\",ROW())","v":75},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N75)>=1,\"\",ROW())","v":75},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N75)>=1,\"\",ROW())","v":75},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N75)>=1,\"\",ROW())","v":75},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N75)>=1,\"\",ROW())","v":75},{"$error":"#N/A"},null,null,"IF('D2'!$X$71<>\"\",OFFSET('D2'!$X$70,INDEX( MATCH(1,(--('D2'!$X$71:$X$95<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$X$71:$X$95)>0)),1),OFFSET('D2'!$O$71,INDEX( MATCH(1,(--('D2'!$X$37:$X$95<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$X$37:$X$95)>0)),1))"]
[null,6,null,null,"Improve thermal comfort",null,null,null,"Social capital development",null,null,null,7,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N76)>=1,\"\",ROW())","v":76},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N76)>=1,\"\",ROW())","v":76},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N76)>=1,\"\",ROW())","v":76},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N76)>=1,\"\",ROW())","v":76},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N76)>=1,\"\",ROW())","v":76},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N76)>=1,\"\",ROW())","v":76},{"$error":"#N/A"},null,null,"IF('D2'!$Z$71<>\"\",OFFSET('D2'!$Z$70,INDEX( MATCH(1,(--('D2'!$Z$71:$Z$95<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$Z$71:$Z$95)>0)),1),OFFSET('D2'!$O$71,INDEX( MATCH(1,(--('D2'!$Z$37:$Z$95<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$Z$37:$Z$95)>0)),1))"]
[null,7,null,null,"Increase in property values",null,null,null,"Benefits from Open Access",null,null,null,8,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N77)>=1,\"\",ROW())","v":77},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N77)>=1,\"\",ROW())","v":77},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N77)>=1,\"\",ROW())","v":77},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N77)>=1,\"\",ROW())","v":77},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N77)>=1,\"\",ROW())","v":77},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N77)>=1,\"\",ROW())","v":77},{"$error":"#N/A"}]
[null,8,null,null,null,null,null,null,"Cultural effects for visitors",null,null,null,9,{"$f":"IF(HLOOKUP($N$70,$D$70:$L$132,M78,0)=0,\"\",HLOOKUP($N$70,$D$70:$L$132,M78,0))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N78)>=1,\"\",ROW())","v":78},{"$f":"IF(ROW($N78)-ROW($N$71)+1>COUNT(O$71:O$96),\"\",INDEX($N:$N,SMALL(O$71:O$96,1+ROW($N78)-ROW($N$71))))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N78)>=1,\"\",ROW())","v":78},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N78)>=1,\"\",ROW())","v":78},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N78)>=1,\"\",ROW())","v":78},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N78)>=1,\"\",ROW())","v":78},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N78)>=1,\"\",ROW())","v":78},{"$error":"#N/A"}]
[null,9,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(HLOOKUP($N$70,$D$70:$L$132,M79,0)=0,\"\",HLOOKUP($N$70,$D$70:$L$132,M79,0))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N79)>=1,\"\",ROW())","v":79},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N79)>=1,\"\",ROW())","v":79},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N79)>=1,\"\",ROW())","v":79},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N79)>=1,\"\",ROW())","v":79},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N79)>=1,\"\",ROW())","v":79},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N79)>=1,\"\",ROW())","v":79},{"$error":"#N/A"}]
[null,10,null,null,null,null,null,null,null,null,null,null,11,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N80)>=1,\"\",ROW())","v":80},{"$f":"IF(ROW($N80)-ROW($N$71)+1>COUNT(O$71:O$96),\"\",INDEX($N:$N,SMALL(O$71:O$96,1+ROW($N80)-ROW($N$71))))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N80)>=1,\"\",ROW())","v":80},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N80)>=1,\"\",ROW())","v":80},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N80)>=1,\"\",ROW())","v":80},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N80)>=1,\"\",ROW())","v":80},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N80)>=1,\"\",ROW())","v":80},{"$error":"#N/A"}]
[null,11,null,null,null,null,null,null,null,null,null,null,12,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N81)>=1,\"\",ROW())","v":81},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N81)>=1,\"\",ROW())","v":81},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N81)>=1,\"\",ROW())","v":81},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N81)>=1,\"\",ROW())","v":81},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N81)>=1,\"\",ROW())","v":81},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N81)>=1,\"\",ROW())","v":81},{"$error":"#N/A"}]
[null,12,null,null,null,null,null,null,null,null,null,null,13,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N82)>=1,\"\",ROW())","v":82},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N82)>=1,\"\",ROW())","v":82},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N82)>=1,\"\",ROW())","v":82},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N82)>=1,\"\",ROW())","v":82},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N82)>=1,\"\",ROW())","v":82},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N82)>=1,\"\",ROW())","v":82},{"$error":"#N/A"}]
[null,13,null,null,null,null,null,null,null,null,null,null,14,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N83)>=1,\"\",ROW())","v":83},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N83)>=1,\"\",ROW())","v":83},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N83)>=1,\"\",ROW())","v":83},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N83)>=1,\"\",ROW())","v":83},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N83)>=1,\"\",ROW())","v":83},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N83)>=1,\"\",ROW())","v":83},{"$error":"#N/A"}]
[null,14,null,null,null,null,null,null,null,null,null,null,15,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N84)>=1,\"\",ROW())","v":84},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N84)>=1,\"\",ROW())","v":84},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N84)>=1,\"\",ROW())","v":84},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N84)>=1,\"\",ROW())","v":84},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N84)>=1,\"\",ROW())","v":84},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N84)>=1,\"\",ROW())","v":84},{"$error":"#N/A"}]
[null,15,null,null,null,null,null,null,null,null,null,null,16,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N85)>=1,\"\",ROW())","v":85},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N85)>=1,\"\",ROW())","v":85},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N85)>=1,\"\",ROW())","v":85},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N85)>=1,\"\",ROW())","v":85},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N85)>=1,\"\",ROW())","v":85},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$125\"&\":\"&\"$C$139\"),'D2'!$N85)>=1,\"\",ROW())","v":85},{"$error":"#N/A"}]
[null,16,null,null,null,null,null,null,null,null,null,null,17,null,null,""]
[null,17,null,null,null,null,null,null,null,null,null,null,18,null,null,""]
[null,18,null,null,null,null,null,null,null,null,null,null,19,null,null,""]
[null,19,null,null,null,null,null,null,null,null,null,null,20,null,null,""]
[null,20,null,null,null,null,null,null,null,null,null,null,21,null,null,""]
[null,21,null,null,null,null,null,null,null,null,null,null,22,null,null,""]
[null,22,null,null,null,null,null,null,null,null,null,null,23,null,null,""]
[null,23,null,null,null,null,null,null,null,null,null,null,24,null,null,""]
[null,24,null,null,null,null,null,null,null,null,null,null,25,null,null,""]
[null,25,null,null,null,null,null,null,null,null,null,null,26,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,27,null,null,""]
[null,1,"Externalities","Negative externalities during construction (transport, noise, dust, amenity, …)","Airborne pollutants emisssions","Negative externalities during construction (transport, noise, dust, amenity, …)","Visual disamenities, noise and odours linked to waste treatment and disposal facilities","Airborne pollutants emisssions","Negative externalities during construction (transport, noise, dust, amenity, …)","Accidents",null,null,28,{"$f":"IF(HLOOKUP($N$70,$D$70:$L$132,M97,0)=0,\"\",HLOOKUP($N$70,$D$70:$L$132,M97,0))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N97)>=1,\"\",ROW())","v":97},{"$f":"IF(ROW($N97)-ROW($N$97)+1>COUNT(O$97:O$122),\"\",INDEX($N:$N,SMALL(O$97:O$122,1+ROW($N97)-ROW($N$97))))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N97)>=1,\"\",ROW())","v":97},{"$f":"IF(ROW($N97)-ROW($N$97)+1>COUNT(Q$97:Q$122),\"\",INDEX($N:$N,SMALL(Q$97:Q$122,1+ROW($N97)-ROW($N$97))))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N97)>=1,\"\",ROW())","v":97},{"$f":"IF(ROW($N97)-ROW($N$97)+1>COUNT(S$97:S$122),\"\",INDEX($N:$N,SMALL(S$97:S$122,1+ROW($N97)-ROW($N$97))))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N97)>=1,\"\",ROW())","v":97},{"$f":"IF(ROW($N97)-ROW($N$97)+1>COUNT(U$97:U$122),\"\",INDEX($N:$N,SMALL(U$97:U$122,1+ROW($N97)-ROW($N$97))))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N97)>=1,\"\",ROW())","v":97},{"$f":"IF(ROW($N97)-ROW($N$97)+1>COUNT(W$97:W$122),\"\",INDEX($N:$N,SMALL(W$97:W$122,1+ROW($N97)-ROW($N$97))))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N97)>=1,\"\",ROW())","v":97},{"$f":"IF(ROW($N97)-ROW($N$97)+1>COUNT(Y$97:Y$122),\"\",INDEX($N:$N,SMALL(Y$97:Y$122,1+ROW($N97)-ROW($N$97))))","v":{"$error":"#N/A"}},null,null,"IF('D2'!$P$97<>\"\",OFFSET('D2'!$P$96,INDEX( MATCH(1,(--('D2'!$P$97:$P$121<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$P$97:$P$121)>0)),1),OFFSET('D2'!$O$97,INDEX( MATCH(1,(--('D2'!$P$97:$P$121<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$P$97:$P$121)>0)),1))"]
[null,2,null,null,null,null,"Health hazards from contamination of air, water and soils","Profiling costs",null,"Noise emissions ",null,null,29,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N98)>=1,\"\",ROW())","v":98},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N98)>=1,\"\",ROW())","v":98},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N98)>=1,\"\",ROW())","v":98},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N98)>=1,\"\",ROW())","v":98},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N98)>=1,\"\",ROW())","v":98},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N98)>=1,\"\",ROW())","v":98},{"$error":"#N/A"},null,null,"IF('D2'!$R$97<>\"\",OFFSET('D2'!$R$96,INDEX( MATCH(1,(--('D2'!$R$97:$R$121<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$R$97:$R$121)>0)),1),OFFSET('D2'!$O$97,INDEX( MATCH(1,(--('D2'!$R$97:$R$121<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$R$97:$R$121)>0)),1))"]
[null,3,null,null,null,null,null,"Balancing costs",null,"Airborne pollutants emisssions",null,null,30,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N99)>=1,\"\",ROW())","v":99},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N99)>=1,\"\",ROW())","v":99},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N99)>=1,\"\",ROW())","v":99},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N99)>=1,\"\",ROW())","v":99},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N99)>=1,\"\",ROW())","v":99},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N99)>=1,\"\",ROW())","v":99},{"$error":"#N/A"},null,null,"IF('D2'!$T$97<>\"\",OFFSET('D2'!$T$96,INDEX( MATCH(1,(--('D2'!$T$97:$T$121<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$T$97:$T$121)>0)),1),OFFSET('D2'!$O$97,INDEX( MATCH(1,(--('D2'!$T$97:$T$121<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$T$97:$T$121)>0)),1))"]
[null,4,null,null,null,null,null,null,null,null,null,null,31,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N100)>=1,\"\",ROW())","v":100},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N100)>=1,\"\",ROW())","v":100},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N100)>=1,\"\",ROW())","v":100},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N100)>=1,\"\",ROW())","v":100},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N100)>=1,\"\",ROW())","v":100},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N100)>=1,\"\",ROW())","v":100},{"$error":"#N/A"},null,null,"IF('D2'!$V$97<>\"\",OFFSET('D2'!$V$96,INDEX( MATCH(1,(--('D2'!$V$97:$V$121<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$V$97:$V$121)>0)),1),OFFSET('D2'!$O$97,INDEX( MATCH(1,(--('D2'!$V$97:$V$121<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$V$97:$V$121)>0)),1))"]
[null,5,null,null,null,null,null,null,null,null,null,null,32,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N101)>=1,\"\",ROW())","v":101},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N101)>=1,\"\",ROW())","v":101},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N101)>=1,\"\",ROW())","v":101},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N101)>=1,\"\",ROW())","v":101},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N101)>=1,\"\",ROW())","v":101},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N101)>=1,\"\",ROW())","v":101},{"$error":"#N/A"},null,null,"IF('D2'!$X$97<>\"\",OFFSET('D2'!$X$96,INDEX( MATCH(1,(--('D2'!$X$97:$X$121<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$X$97:$X$121)>0)),1),OFFSET('D2'!$O$97,INDEX( MATCH(1,(--('D2'!$X$97:$X$121<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$X$97:$X$121)>0)),1))"]
[null,6,null,null,null,null,null,null,null,null,null,null,33,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N102)>=1,\"\",ROW())","v":102},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N102)>=1,\"\",ROW())","v":102},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N102)>=1,\"\",ROW())","v":102},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N102)>=1,\"\",ROW())","v":102},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N102)>=1,\"\",ROW())","v":102},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N102)>=1,\"\",ROW())","v":102},{"$error":"#N/A"},null,null,"IF('D2'!$Z$97<>\"\",OFFSET('D2'!$Z$96,INDEX( MATCH(1,(--('D2'!$Z$97:$Z$121<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$Z$97:$Z$121)>0)),1),OFFSET('D2'!$O$97,INDEX( MATCH(1,(--('D2'!$Z$97:$Z$121<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$Z$97:$Z$121)>0)),1))"]
[null,7,null,null,null,null,null,null,null,null,null,null,34,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N103)>=1,\"\",ROW())","v":103},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N103)>=1,\"\",ROW())","v":103},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N103)>=1,\"\",ROW())","v":103},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N103)>=1,\"\",ROW())","v":103},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N103)>=1,\"\",ROW())","v":103},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N103)>=1,\"\",ROW())","v":103},{"$error":"#N/A"}]
[null,8,null,null,null,null,null,null,null,null,null,null,35,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N104)>=1,\"\",ROW())","v":104},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N104)>=1,\"\",ROW())","v":104},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N104)>=1,\"\",ROW())","v":104},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N104)>=1,\"\",ROW())","v":104},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N104)>=1,\"\",ROW())","v":104},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N104)>=1,\"\",ROW())","v":104},{"$error":"#N/A"}]
[null,9,null,null,null,null,null,null,null,null,null,null,36,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N105)>=1,\"\",ROW())","v":105},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N105)>=1,\"\",ROW())","v":105},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N105)>=1,\"\",ROW())","v":105},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N105)>=1,\"\",ROW())","v":105},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N105)>=1,\"\",ROW())","v":105},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N105)>=1,\"\",ROW())","v":105},{"$error":"#N/A"}]
[null,10,null,null,null,null,null,null,null,null,null,null,37,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N106)>=1,\"\",ROW())","v":106},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N106)>=1,\"\",ROW())","v":106},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N106)>=1,\"\",ROW())","v":106},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N106)>=1,\"\",ROW())","v":106},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N106)>=1,\"\",ROW())","v":106},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N106)>=1,\"\",ROW())","v":106},{"$error":"#N/A"}]
[null,11,null,null,null,null,null,null,null,null,null,null,38,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N107)>=1,\"\",ROW())","v":107},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N107)>=1,\"\",ROW())","v":107},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N107)>=1,\"\",ROW())","v":107},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N107)>=1,\"\",ROW())","v":107},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N107)>=1,\"\",ROW())","v":107},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N107)>=1,\"\",ROW())","v":107},{"$error":"#N/A"}]
[null,12,null,null,null,null,null,null,null,null,null,null,39,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N108)>=1,\"\",ROW())","v":108},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N108)>=1,\"\",ROW())","v":108},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N108)>=1,\"\",ROW())","v":108},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N108)>=1,\"\",ROW())","v":108},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N108)>=1,\"\",ROW())","v":108},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N108)>=1,\"\",ROW())","v":108},{"$error":"#N/A"}]
[null,13,null,null,null,null,null,null,null,null,null,null,40,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N109)>=1,\"\",ROW())","v":109},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N109)>=1,\"\",ROW())","v":109},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N109)>=1,\"\",ROW())","v":109},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N109)>=1,\"\",ROW())","v":109},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N109)>=1,\"\",ROW())","v":109},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N109)>=1,\"\",ROW())","v":109},{"$error":"#N/A"}]
[null,14,null,null,null,null,null,null,null,null,null,null,41,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N110)>=1,\"\",ROW())","v":110},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N110)>=1,\"\",ROW())","v":110},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N110)>=1,\"\",ROW())","v":110},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N110)>=1,\"\",ROW())","v":110},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N110)>=1,\"\",ROW())","v":110},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N110)>=1,\"\",ROW())","v":110},{"$error":"#N/A"}]
[null,15,null,null,null,null,null,null,null,null,null,null,42,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N111)>=1,\"\",ROW())","v":111},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N111)>=1,\"\",ROW())","v":111},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N111)>=1,\"\",ROW())","v":111},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N111)>=1,\"\",ROW())","v":111},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N111)>=1,\"\",ROW())","v":111},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N111)>=1,\"\",ROW())","v":111},{"$error":"#N/A"}]
[null,16,null,null,null,null,null,null,null,null,null,null,43]
[null,17,null,null,null,null,null,null,null,null,null,null,44]
[null,18,null,null,null,null,null,null,null,null,null,null,45]
[null,19,null,null,null,null,null,null,null,null,null,null,46]
[null,20,null,null,null,null,null,null,null,null,null,null,47]
[null,21,null,null,null,null,null,null,null,null,null,null,48]
[null,22,null,null,null,null,null,null,null,null,null,null,49]
[null,23,null,null,null,null,null,null,null,null,null,null,50]
[null,24,null,null,null,null,null,null,null,null,null,null,51]
[null,25,null,null,null,null,null,null,null,null,null,null,52]
[null,null,null,null,null,null,null,null,null,null,null,null,53,{"$f":"IF(HLOOKUP($N$70,$D$70:$L$132,M122,0)=0,\"\",HLOOKUP($N$70,$D$70:$L$132,M122,0))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$96\"&\":\"&\"$C$110\"),'D2'!$N122)>=1,\"\",ROW())","v":122},{"$f":"IF(ROW($N122)-ROW($N$97)+1>COUNT(O$97:O$122),\"\",INDEX($N:$N,SMALL(O$97:O$122,1+ROW($N122)-ROW($N$97))))","v":""},null,{"$f":"IF(ROW($N122)-ROW($N$97)+1>COUNT(Q$97:Q$122),\"\",INDEX($N:$N,SMALL(Q$97:Q$122,1+ROW($N122)-ROW($N$97))))","v":""},null,{"$f":"IF(ROW($N122)-ROW($N$97)+1>COUNT(S$97:S$122),\"\",INDEX($N:$N,SMALL(S$97:S$122,1+ROW($N122)-ROW($N$97))))","v":""},null,{"$f":"IF(ROW($N122)-ROW($N$97)+1>COUNT(U$97:U$122),\"\",INDEX($N:$N,SMALL(U$97:U$122,1+ROW($N122)-ROW($N$97))))","v":""},null,{"$f":"IF(ROW($N122)-ROW($N$97)+1>COUNT(W$97:W$122),\"\",INDEX($N:$N,SMALL(W$97:W$122,1+ROW($N122)-ROW($N$97))))","v":""},null,{"$f":"IF(ROW($N122)-ROW($N$97)+1>COUNT(Y$97:Y$122),\"\",INDEX($N:$N,SMALL(Y$97:Y$122,1+ROW($N122)-ROW($N$97))))","v":""}]
[null,1,"Revenues","Revenues from wholesale services","Sale of electricity","Rental of space for commercial use - usually for catering services, shops","User charges (residential)","Sale of electricity","Contract research","User charges: public transport fares",null,null,54,{"$f":"IF(HLOOKUP($N$70,$D$70:$L$147,M123,0)=0,\"\",HLOOKUP($N$70,$D$70:$L$147,M123,0))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N123)>=1,\"\",ROW())","v":123},{"$f":"IF(ROW($N123)-ROW($N$123)+1>COUNT(O$123:O$147),\"\",INDEX($N:$N,SMALL(O$123:O$147,1+ROW($N123)-ROW($N$123))))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N123)>=1,\"\",ROW())","v":123},{"$f":"IF(ROW($N123)-ROW($N$123)+1>COUNT(Q$123:Q$147),\"\",INDEX($N:$N,SMALL(Q$123:Q$147,1+ROW($N123)-ROW($N$123))))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N123)>=1,\"\",ROW())","v":123},{"$f":"IF(ROW($N123)-ROW($N$123)+1>COUNT(S$123:S$147),\"\",INDEX($N:$N,SMALL(S$123:S$147,1+ROW($N123)-ROW($N$123))))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N123)>=1,\"\",ROW())","v":123},{"$f":"IF(ROW($N123)-ROW($N$123)+1>COUNT(U$123:U$147),\"\",INDEX($N:$N,SMALL(U$123:U$147,1+ROW($N123)-ROW($N$123))))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N123)>=1,\"\",ROW())","v":123},{"$f":"IF(ROW($N123)-ROW($N$123)+1>COUNT(W$123:W$147),\"\",INDEX($N:$N,SMALL(W$123:W$147,1+ROW($N123)-ROW($N$123))))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N123)>=1,\"\",ROW())","v":123},{"$f":"IF(ROW($N123)-ROW($N$123)+1>COUNT(Y$123:Y$147),\"\",INDEX($N:$N,SMALL(Y$123:Y$147,1+ROW($N123)-ROW($N$123))))","v":{"$error":"#N/A"}},null,null,"IF('D2'!$P$123<>\"\",OFFSET('D2'!$P$122,INDEX( MATCH(1,(--('D2'!$P$123:$P$147<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$P$123:$P$147)>0)),1),OFFSET('D2'!$O$123,INDEX( MATCH(1,(--('D2'!$P$123:$P$147<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$P$123:$P$147)>0)),1))"]
[null,2,null,"Revenues from retail services ","Sale of heat ",null,"User charges (non-residential)","Sale of heat ",null,"User charges: road tolls",null,null,55,{"$f":"IF(HLOOKUP($N$70,$D$70:$L$147,M124,0)=0,\"\",HLOOKUP($N$70,$D$70:$L$147,M124,0))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N124)>=1,\"\",ROW())","v":124},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N124)>=1,\"\",ROW())","v":124},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N124)>=1,\"\",ROW())","v":124},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N124)>=1,\"\",ROW())","v":124},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N124)>=1,\"\",ROW())","v":124},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N124)>=1,\"\",ROW())","v":124},{"$error":"#N/A"},null,null,"IF('D2'!$R$123<>\"\",OFFSET('D2'!$R$122,INDEX( MATCH(1,(--('D2'!$R$123:$R$147<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$R$123:$R$147)>0)),1),OFFSET('D2'!$O$123,INDEX( MATCH(1,(--('D2'!$R$123:$R$147<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$R$123:$R$147)>0)),1))"]
[null,3,null,null,null,null,"Sale of recycables",null,null,"User charges: Track Access Charges",null,null,56,{"$f":"IF(HLOOKUP($N$70,$D$70:$L$147,M125,0)=0,\"\",HLOOKUP($N$70,$D$70:$L$147,M125,0))","v":{"$error":"#N/A"}},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N125)>=1,\"\",ROW())","v":125},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N125)>=1,\"\",ROW())","v":125},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N125)>=1,\"\",ROW())","v":125},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N125)>=1,\"\",ROW())","v":125},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N125)>=1,\"\",ROW())","v":125},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N125)>=1,\"\",ROW())","v":125},{"$error":"#N/A"},null,null,"IF('D2'!$T$123<>\"\",OFFSET('D2'!$T$122,INDEX( MATCH(1,(--('D2'!$T$123:$T$147<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$T$123:$T$147)>0)),1),OFFSET('D2'!$O$123,INDEX( MATCH(1,(--('D2'!$T$123:$T$147<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$T$123:$T$147)>0)),1))"]
[null,4,null,null,null,null,"Sale of heat",null,null,"Other revenues: rents, advertisement, etc.",null,null,57,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N126)>=1,\"\",ROW())","v":126},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N126)>=1,\"\",ROW())","v":126},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N126)>=1,\"\",ROW())","v":126},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N126)>=1,\"\",ROW())","v":126},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N126)>=1,\"\",ROW())","v":126},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N126)>=1,\"\",ROW())","v":126},{"$error":"#N/A"},null,null,"IF('D2'!$V$123<>\"\",OFFSET('D2'!$V$122,INDEX( MATCH(1,(--('D2'!$V$123:$V$147<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$V$123:$V$147)>0)),1),OFFSET('D2'!$O$123,INDEX( MATCH(1,(--('D2'!$V$123:$V$147<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$V$123:$V$147)>0)),1))"]
[null,5,null,null,null,null,"Sale of electricity",null,null,null,null,null,58,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N127)>=1,\"\",ROW())","v":127},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N127)>=1,\"\",ROW())","v":127},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N127)>=1,\"\",ROW())","v":127},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N127)>=1,\"\",ROW())","v":127},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N127)>=1,\"\",ROW())","v":127},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N127)>=1,\"\",ROW())","v":127},{"$error":"#N/A"},null,null,"IF('D2'!$X$123<>\"\",OFFSET('D2'!$X$122,INDEX( MATCH(1,(--('D2'!$X$123:$X$147<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$X$123:$X$147)>0)),1),OFFSET('D2'!$O$123,INDEX( MATCH(1,(--('D2'!$X$123:$X$147<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$X$123:$X$147)>0)),1))"]
[null,6,null,null,null,null,"Sale of compost",null,null,null,null,null,59,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N128)>=1,\"\",ROW())","v":128},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N128)>=1,\"\",ROW())","v":128},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N128)>=1,\"\",ROW())","v":128},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N128)>=1,\"\",ROW())","v":128},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N128)>=1,\"\",ROW())","v":128},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N128)>=1,\"\",ROW())","v":128},{"$error":"#N/A"},null,null,"IF('D2'!$Z$123<>\"\",OFFSET('D2'!$Z$122,INDEX( MATCH(1,(--('D2'!$Z$123:$Z$147<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$Z$123:$Z$147)>0)),1),OFFSET('D2'!$O$123,INDEX( MATCH(1,(--('D2'!$Z$123:$Z$147<>\"\")),0),1),0,SUMPRODUCT(--(LEN('D2'!$Z$123:$Z$147)>0)),1))"]
[null,7,null,null,null,null,"PRO* contribution to CAPEX",null,null,null,null,null,60,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N129)>=1,\"\",ROW())","v":129},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N129)>=1,\"\",ROW())","v":129},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N129)>=1,\"\",ROW())","v":129},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N129)>=1,\"\",ROW())","v":129},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N129)>=1,\"\",ROW())","v":129},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N129)>=1,\"\",ROW())","v":129},{"$error":"#N/A"}]
[null,8,null,null,null,null,"PRO* contribution to OPEX",null,null,null,null,null,61,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N130)>=1,\"\",ROW())","v":130},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N130)>=1,\"\",ROW())","v":130},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N130)>=1,\"\",ROW())","v":130},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N130)>=1,\"\",ROW())","v":130},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N130)>=1,\"\",ROW())","v":130},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N130)>=1,\"\",ROW())","v":130},{"$error":"#N/A"}]
[null,9,null,null,null,null,null,null,null,null,null,null,62,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N131)>=1,\"\",ROW())","v":131},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N131)>=1,\"\",ROW())","v":131},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N131)>=1,\"\",ROW())","v":131},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N131)>=1,\"\",ROW())","v":131},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N131)>=1,\"\",ROW())","v":131},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N131)>=1,\"\",ROW())","v":131},{"$error":"#N/A"}]
[null,10,null,null,null,null,null,null,null,null,null,null,63,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N132)>=1,\"\",ROW())","v":132},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N132)>=1,\"\",ROW())","v":132},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N132)>=1,\"\",ROW())","v":132},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N132)>=1,\"\",ROW())","v":132},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N132)>=1,\"\",ROW())","v":132},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N132)>=1,\"\",ROW())","v":132},{"$error":"#N/A"}]
[null,11,null,null,null,null,null,null,null,null,null,null,64,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N133)>=1,\"\",ROW())","v":133},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N133)>=1,\"\",ROW())","v":133},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N133)>=1,\"\",ROW())","v":133},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N133)>=1,\"\",ROW())","v":133},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N133)>=1,\"\",ROW())","v":133},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N133)>=1,\"\",ROW())","v":133},{"$error":"#N/A"}]
[null,12,null,null,null,null,null,null,null,null,null,null,65,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N134)>=1,\"\",ROW())","v":134},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N134)>=1,\"\",ROW())","v":134},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N134)>=1,\"\",ROW())","v":134},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N134)>=1,\"\",ROW())","v":134},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N134)>=1,\"\",ROW())","v":134},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N134)>=1,\"\",ROW())","v":134},{"$error":"#N/A"}]
[null,13,null,null,null,null,null,null,null,null,null,null,66,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N135)>=1,\"\",ROW())","v":135},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N135)>=1,\"\",ROW())","v":135},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N135)>=1,\"\",ROW())","v":135},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N135)>=1,\"\",ROW())","v":135},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N135)>=1,\"\",ROW())","v":135},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N135)>=1,\"\",ROW())","v":135},{"$error":"#N/A"}]
[null,14,null,null,null,null,null,null,null,null,null,null,67,{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(O$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N136)>=1,\"\",ROW())","v":136},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Q$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N136)>=1,\"\",ROW())","v":136},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(S$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N136)>=1,\"\",ROW())","v":136},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(U$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N136)>=1,\"\",ROW())","v":136},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(W$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N136)>=1,\"\",ROW())","v":136},{"$error":"#N/A"},{"$f":"IF(COUNTIF(INDIRECT(LEFT(Y$70,3)&\"!\"&\"$C$72\"&\":\"&\"$C$86\"),'D2'!$N136)>=1,\"\",ROW())","v":136},{"$error":"#N/A"}]
[null,15,null,null,null,null,null,null,null,null,null,null,68]
[null,16,null,null,null,null,null,null,null,null,null,null,69]
[null,17,null,null,null,null,null,null,null,null,null,null,70]
[null,18,null,null,null,null,null,null,null,null,null,null,71]
[null,19,null,null,null,null,null,null,null,null,null,null,72]
[null,20,null,null,null,null,null,null,null,null,null,null,73]
[null,21,null,null,null,null,null,null,null,null,null,null,74]
[null,22,null,null,null,null,null,null,null,null,null,null,75]
[null,23,null,null,null,null,null,null,null,null,null,null,76]
[null,24,null,null,null,null,null,null,null,null,null,null,77]
[null,25,null,null,null,null,null,null,null,null,null,null,78,{"$error":"#N/A"},null,{"$f":"IF(ROW($N147)-ROW($N$123)+1>COUNT(O$123:O$147),\"\",INDEX($N:$N,SMALL(O$123:O$147,1+ROW($N147)-ROW($N$123))))","v":""},null,{"$f":"IF(ROW($N147)-ROW($N$123)+1>COUNT(Q$123:Q$147),\"\",INDEX($N:$N,SMALL(Q$123:Q$147,1+ROW($N147)-ROW($N$123))))","v":""},null,{"$f":"IF(ROW($N147)-ROW($N$123)+1>COUNT(S$123:S$147),\"\",INDEX($N:$N,SMALL(S$123:S$147,1+ROW($N147)-ROW($N$123))))","v":""},null,{"$f":"IF(ROW($N147)-ROW($N$123)+1>COUNT(U$123:U$147),\"\",INDEX($N:$N,SMALL(U$123:U$147,1+ROW($N147)-ROW($N$123))))","v":""},null,{"$f":"IF(ROW($N147)-ROW($N$123)+1>COUNT(W$123:W$147),\"\",INDEX($N:$N,SMALL(W$123:W$147,1+ROW($N147)-ROW($N$123))))","v":""},null,{"$f":"IF(ROW($N147)-ROW($N$123)+1>COUNT(Y$123:Y$147),\"\",INDEX($N:$N,SMALL(Y$123:Y$147,1+ROW($N147)-ROW($N$123))))","v":""}]
[null,null,null,null,null,null,"*PRO - producers responsibility organisations"]

{"sheet":"Intro","index":3,"n_rows":395,"n_cols":17,"rows_kept":395,"cut":false,"hidden":false,"merged":[[369,15,371,15],[377,15,378,15],[119,10,119,12],[123,10,123,12],[112,10,112,12],[38,3,38,6],[38,7,38,9],[38,10,38,23],[40,3,40,6],[40,7,40,9],[40,10,40,23],[46,3,46,6],[46,7,46,9],[46,10,46,23],[48,3,48,6],[48,7,48,9],[48,10,48,23],[42,3,42,6],[42,7,42,9],[42,10,42,23],[44,3,44,6],[44,7,44,9],[44,10,44,23],[72,3,72,6],[36,3,36,6],[6,3,6,23],[8,3,8,23],[10,3,10,23],[12,3,12,23],[14,3,14,23],[16,3,16,23],[18,3,18,23],[20,3,20,23],[22,4,22,6],[26,4,26,6],[28,4,28,6],[30,4,30,6],[24,4,24,6],[50,3,50,6],[50,7,50,9],[50,10,50,23],[53,3,53,23],[55,3,55,23],[59,3,59,23],[62,3,62,6],[64,3,64,6],[66,3,66,6],[68,3,68,6],[70,3,70,6],[86,3,86,6],[88,3,88,6],[90,3,90,6],[74,3,74,6],[76,3,76,6],[78,3,78,6],[80,3,80,6],[82,3,82,6],[84,3,84,6],[173,10,173,12],[174,10,174,12],[175,10,175,12],[176,10,176,12],[177,10,177,12],[95,3,95,23],[97,3,97,23],[99,3,99,23],[130,10,130,11],[134,10,134,11],[136,12,136,13],[101,3,101,23],[103,3,103,23],[108,2,108,5],[108,7,108,9],[110,10,110,11],[127,10,127,11],[197,3,197,23],[199,3,199,23],[201,3,201,23],[205,3,205,23],[207,3,207,23],[178,10,178,12],[179,10,179,12],[180,10,180,12],[181,10,181,12],[195,3,195,23],[203,3,203,23],[210,2,210,5],[210,7,210,9],[290,2,290,5],[290,7,290,9],[350,2,350,5],[350,7,350,9],[212,10,212,12],[213,10,213,12],[214,10,214,12],[215,10,215,12],[216,10,216,12],[217,10,217,12],[220,10,220,12],[221,10,221,12],[222,10,222,12],[238,10,238,12],[239,10,239,12],[240,10,240,12],[241,10,241,12],[236,10,237,12],[244,10,244,12],[341,10,343,10],[341,11,343,11],[341,12,343,12],[331,10,333,11],[331,12,333,13],[334,10,335,11],[223,10,223,12],[224,10,224,12],[227,10,227,11],[253,10,253,12],[254,10,254,12],[255,10,255,12],[256,10,256,12],[257,10,257,12],[318,13,319,13],[320,10,321,11],[320,13,321,13],[322,10,323,11],[322,13,323,13],[276,10,276,12],[294,10,294,11],[295,10,295,11],[308,10,308,12],[318,10,319,11],[318,12,319,12],[334,12,335,13],[340,10,340,11],[340,12,340,13],[367,2,367,5],[367,7,367,9],[245,10,245,12],[246,10,246,12],[249,10,249,12],[250,10,250,12],[268,10,268,12],[272,10,272,12],[273,10,273,12],[274,10,274,12],[275,10,275,12],[260,10,260,12],[261,10,261,12],[262,10,262,12],[263,10,263,12],[264,10,264,12],[364,3,364,23],[323,15,326,15],[331,15,334,15],[331,16,331,23],[340,15,343,15],[341,13,343,13]]}
[null,null,"Introduction"]
[]
[]
[]
[null,null,null,null,null,null,null,null,"GENERAL INFORMATION"]
[]
[null,null,"•","This spreadsheet is meant to support initiatives in the use of economic appraisal for EU co-financed investments in the programming period 2021-2027. It facilitates the practical application of the economic appraisal methodologies and concepts, described in the Economic Appraisal Vademecum (EAV) (2021), issued by the DG REGIO in cooperation with JASPERS, and helps to present the results of analysis in a common and simplified format."]
[]
[null,null,"•","The spreadsheet may be used to appraise and select investments and provide necessary information to decision makers at various decision milestones throughout the life of projects. However, since the spreadsheet is designed for presenting options analysis results for simple projects and covers economic (and to a limited extent financial) appraisal only, it is more suitable in the early phase of programming and project development to appraise and shortlist both strategic and technical options, which can be tested later in more detail and comprehensive. Accordingly, it should be noted that, although the spreadsheet can be a good tool to adapt appraisal methods in line with international standards and good practice as well as to increase transparency and accountability of public expenditure, it does not replace in any way the subsequent full-fledged analysis that is typically carried out at feasibility stage. For more complicated projects there may exists better alternate templates that should be applied."]
[]
[null,null,"•","The scope of the spreadsheet determines that it can be applied where the scope is the same for both financial and economic analysis. However, in case there is demand for analysis of difference scopes, a copy of the spreadsheet used in the financial analysis could be made for economic analysis with the broader scope."]
[]
[null,null,"•","The spreadsheet can be used as widely as the Member States get benefit from it. However, it should not be intended as an enforcement tool of the EU legislation"]
[]
[null,null,"•","It should be noted that financial analysis is limited to a funding gap analysis and the analysis of funding needs during the operating period is a simple check of the extent to which incremental revenue covers incremental operating costs. If these funding needs are with negative sign, this implies that during the operating period costs exceed revenue and should be covered by appropriate funding. However, in fact, sustainability is a more complex issue that is better checked at system/company level. For large/strategic projects, a full sustainability analysis at corporate level should be performed at a later stage of the appraisal."]
[]
[null,null,"•","To decrease a potential risk of double counting of revenues and direct benefits, revenue by default is not included in the formulas of economic indicators. Therefore, in case the project have revenue and economic benefits that do not overlap and need to be summed up in the economic analysis, this summation needs to done manually.  \nWhen doing this, applicants should follow the guidance (paragraph 2.8.6) of the Guide to COST BENEFIT ANALYSIS OF INVESTMENT PROJECTS (Dec 2014), i.e. encoding as Direct Revenues their estimate of the users WTP (“Willingness to Pay”) for project outputs. However, specifically for Transport projects (and when using the Simplified CBA in the context of CEF Calls for Grant) and in the absence of supporting information, applicants are entitled to copy in these rows their financial revenues in the form of user fees, charges or tariffs, as encoded in rows 71 of Option tabs. Failure to encode manually the Direct Revenues will result in inaccurate calculation of key economic indicators (ENPV, ERR) "]
[]
[null,null,"•","The spreadsheet integrates four economic appraisal methods: costs-benefit analysis (CBA), cost-effectiveness analysis (CEA), cost-effectiveness analysis with monetary evaluation of externalities (CEA with externalities) and least cost analysis. It should be noted that the best option appraisal method should be decided for each project. CEA and CEA with externalities may be applied where there is an easily quantifiable output (e.g. households provided with water) and may not be relevant in other sectors, where to do this harder (e.g., transport). In any way, the blanket adaptation of a particular methodology to all projects is not advised."]
[]
[null,null,"•","The spreadsheet is protected. Values and text can be inserted only in the predefined cells marked in light blue and light green, except the sheet “Asm”, where no restrictions are applied. The cells marked in weight fully are protected and editing is not possible. However, for transparency and comparability purposes, the underlying formulas are visible in the selected cells, except in some cells where macros are used to calculate results."]
[]
[null,null,null,null,null,null,null,"An input to the model that it is expected the user will change or insert."]
[]
[null,null,null,null,null,null,null,"An input to the model that it is already incurred and expected the user will change or insert"]
[]
[null,null,null,null,null,null,null,"An input to the model that it is expected the user will insert name of item."]
[]
[null,null,null,null,null,null,null,"Results of calculation that are protected, but the user can see the underlying formulas"]
[]
[null,null,null,null,null,null,null,"Caution about the error that should be corrected."]
[]
[null,null,null,null,null,null,null,null,"STRUCTURE OF THE SPREADSHEET"]
[]
[null,null,"•","This spreadsheet is structured in the following sheets plus this Introduction:"]
[]
[null,null,null,"Short name",null,null,null,null,"Name",null,null,null,null,null,null,null,"Purpose"]
[]
[null,null,null,"G.Asm",null,null,null,"General assumptions",null,null,"To fill general assumptions of the project which are common among different projects and generic inputs that provide basic information about the project."]
[]
[null,null,null,"O.1-6",null,null,null,"Option 1-6",null,null,"To provide inputs of project option from 1 to 6 depending on a number of options chosen to appraise."]
[]
[null,null,null,"Comp",null,null,null,"Comparison",null,null,"To compare the results of project options and select the best option."]
[]
[null,null,null,"S&S",null,null,null,"Sensitivity and scenario analyses",null,null,"To do sensitivity, break-event point and scenario analyses of the selected options."]
[]
[null,null,null,"C&R",null,null,null,"Conclusions and reporting",null,null,"To prepare the report of the selected projection option."]
[]
[null,null,null,"Asm",null,null,null,"Assumptions, working hypotheses and calculations",null,null,"To provide specific inputs and develop calculations of the assumptions used in the analysis of options."]
[]
[null,null,null,"Transport",null,null,null,"Transport",null,null,"To simplify calculations of inputs of externalities, climate change mitigation and direct benefits that might be used in option analysis of the projects in the transport sector."]
[]
[]
[null,null,"•","When opened for the first time, only sheets “Intro”, “G.Asm”, “Comp” and “Asm” are visible in the spreadsheet. Option sheets from 1 to 6 are visible, if selected to appraise in the sheet “G.Asm”. Sheets “S&S” and “C&R” become visible when the best option is selected in the sheet “Comp”."]
[]
[null,null,"•","Since the spreadsheet integrates for economic appraisal methods, all sheets (except the sheet “Asm”, which is blank sheet) are adaptive depending on the method selected to use."]
[]
[null,null,null,null,null,null,null,null,"ABBREVIATIONS"]
[]
[null,null,"•","All abbreviations used in the spreadsheet are aligned with the EAV."]
[]
[]
[null,null,null,"C/E ratio",null,null,null,"Cost – effectiveness ratio"]
[]
[null,null,null,"ENPV",null,null,null,"Economic Net Present Value"]
[]
[null,null,null,"CEA",null,null,null,"Cost-effectiveness analysis"]
[]
[null,null,null,"CEAex",null,null,null,"Cost-effectiveness analysis with monetary evaluation of externalities"]
[]
[null,null,null,"ENPV",null,null,null,"Economic Net Present Value"]
[]
[null,null,null,"ERR",null,null,null,"Economic Rate of Return"]
[]
[null,null,null,"EU",null,null,null,"European Union"]
[]
[null,null,null,"FDR",null,null,null,"Financial discount rate"]
[]
[null,null,null,"FNPV",null,null,null,"Financial Net Present Value"]
[]
[null,null,null,"FRR(C)",null,null,null,"Financial Rate of Return of the Investment"]
[]
[null,null,null,"LCA",null,null,null,"Least-cost analysis"]
[]
[null,null,null,"NPV",null,null,null,"Net present value"]
[]
[null,null,null,"O&M",null,null,null,"Operation and maintenance costs "]
[]
[null,null,null,"SDR",null,null,null,"Social discount rate"]
[]
[null,null,null,"VAT",null,null,null,"Value added tax"]
[]
[]
[null,null,null,null,null,null,null,null,"INSTRUCTION HOW TO USE THE SPREADSHEET AND FILL EACH SHEET"]
[]
[null,null,"•","In the following sections text explanations with visualisations of elements of how the spreadsheet should be used and which values as the inputs should be filled/inserted are provided."]
[]
[null,null,"•","Monetary values can be expressed in Euro or national currency. In the latter case please specify (in free form) which exchange rate is used in the sheet “Asm”."]
[]
[null,null,"•","Real (constant) values and also net of VAT should be filled in the spreadsheet. All cells must contain value or zero. If not, a message \"No empty cells can be left in a row – please fill with values or zeros instead“ appears. Values already incurred must be provided in a year zero. Please briefly summarize the main assumptions used for calculations of inputs as well as develop these calculations in the sheet “Asm” or any other additional sheet a number of which can be created in the spreadsheet as many as needed and as allowed by the MS excel program."]
[]
[null,null,"•","The incremental approach should be used."]
[]
[null,null,"•","Since the spreadsheet is adaptive to the appraisal method selected, beside each parameter/element described in following there are signs (CBA, CEA, CEAex, LCA) indicating whether or not the appropriate element is relevant to use regarding the selected appraisal method."]
[]
[]
[null,null,null,"Sheet “G.Asm – General assumptions”"]
[]
[null,null,"Method",null,null,null,null,"Parameter/Element",null,null,"Object",null,null,null,null,"Place","Description"]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"Name of the project",null,null,"Text",null,null,null,null,"Cell F4","Please type the name of the project"]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"Country",null,null,"Country",null,null,null,null,"Cell F6","Please choose a country in which the project is intended to be implemented from the "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"drown-down lists. A list includes all the member states of the EU."]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"Completion date of the spreadsheet",null,null,"2021-01-01",null,null,null,null,"Cell F8","Please insert a date of spreadsheet completion. Follow the format set in your MS Excel."]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"Version number ",null,null,"V.1",null,null,null,null,"Cell F9","Please specify a version number of spreadsheet prepared (V.1, V.2, etc.)"]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"Sector",null,null,"Sector",null,null,null,null,"Cell F11","Please select the sector in which the project is intended to be implemented from the"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," drown-down lists. In case the sector is changed, all sector-specific inputs of previous sector cleared in option sheets."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(revenues, externalities, climate change mitigation, direct benefits) are cleared."]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"Economic appraisal method",null,null,"Economic appraisal method",null,null,null,null,"Cell F13","the spreadsheet is adaptable to four appraisal methods: CBA, CEA, CEA, CEAex and LCA, i.e."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," only elements relevant to the selected appraisal method become visible."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please choose the appraisal method from the drop-down list."]
[]
[null,null,null,"CEA","CEAex",null,null,"Output name",null,null,"Text",null,null,null,null,"Cell F15","Please insert a name of output. For rational comparison it is assumed that all options "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"deliver the same single type of outputs only possibly in different quantities."]
[]
[null,null,null,"CEA","CEAex",null,null,"Output: unit of measure (plural) ",null,null,"Text",null,"/year",null,null,"Cell F16","Please insert unit of measuring (in plural)."]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"Unit of numbers",null,null,"euro",null,null,null,null,"Cell F17","Please specify unit of members (ones, thousands, millions) used when filling inputs."]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,null,null,null,"Option number",null,"Name of the option",null,null,"Cell D21:D31","Please select the options you want to analyze. Options from 1 to 6 are available to appraise "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"in the spreadsheet. Only selected options become visible, i.e. option sheets appear in the "]
[null,null,null,null,null,null,null,null,null,null,null,"Option 1","Text",null,null,null,"spreadsheet. If unselected, the option sheet is hidden."]
[null,null,null,null,null,null,null,null,null,null,"↑",null,"↑"]
[null,null,null,null,null,null,null,null,null,null,"Cell D21-31",null,"Cell F21-31",null,null,"Cell F21:F31","Please insert the name of option."]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"Reference period (year) ",null,null,20,null,null,null,null,"Cell F35","When a sector is chosen, the spreadsheet offers the year of the reference period, which is the "]
[null,null,null,null,null,null,null,null,null,null,"↑","↑",null,null,null,null,"upper limit of recommended period range. "]
[null,null,null,null,null,null,null,null,null,null,"Cell D21-31","Cell F21-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cell G35","If you want to adjust the reference period, please push the button “Change”."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Form","The forms that opens shows the recommended reference periods of sectors. Please insert "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"other reference period concerning sectors specific ranges. A maximum period of 90 years is "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"available. When the specified value is within the range of reference period in the sector, the "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"notice in the cell E35 “Within a default range” appears. Otherwise a message “Determined "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"individually” is shown."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"↑"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Form"]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"Is VAT recoverable by the entity ",null,null,"Yes",null,null,null,null,"Cell F37","VAT is used only for assessment of financing needs during the operating period, only when not "]
[null,null,null,null,null,null,null,"operating the project? ",null,null,null,null,null,null,null,null,"recoverable by the operator. Please select whether or not VAT can be recoverable by the entity "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"operating the project. If not, a cell (F37) to insert a rate of VAT appears. Please specify a ratio of "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VAT. Only standard value of VAT is used."]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"(Social) discount rate (%) ",null,null,0.05,null,null,null,null,"Cell F40","a SDR rate is used in all appraisal methods integrated in the spreadsheet. SDR 5% is used as a "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"default value and, if needed to change, please specify other rate manually. Note: 5% for major "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"projects in Cohesion countries, 3% for other member states. "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"projects in Cohesion countries, 3% for other member states. "]
[]
[null,null,"CBA",null,null,null,null,"Conversion factors ",null,null,"Initial investment costs:",null,null,"CF",null,"Cell F46:F72","Please specify the conversion factors applicable to the items of costs. CBA that do not make any "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"correction to the financial values implicitly assume a conversion factor of 1, except contingencies "]
[null,null,null,null,null,null,null,null,null,null,"Planning/design fees",null,null,1,null,null,"and price adjustment where conversion factor is a zero. The items of “<Spare> costs” mean any "]
[null,null,null,null,null,null,null,null,null,null,"Land purchase",null,null,1,null,null,"additional cost items in the appropriate category that can be added manually in the option sheets. "]
[null,null,null,null,null,null,null,null,null,null,"....",null,null,null,null,null,"They are subject to same conversion factor. "]
[null,null,null,null,null,null,null,null,null,null,"Contingencies",null,null,0]
[null,null,null,null,null,null,null,null,null,null,"Price adjustment",null,null,0]
[null,null,null,null,null,null,null,null,null,null,"...."]
[null,null,null,null,null,null,null,null,null,null,"<Spare> costs",null,null,1]
[]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"Do you want to calculate ",null,null,"Yes",null,null,null,null,"Cell F75","Please  select whether or not the analysis of financial performance indicators, including "]
[null,null,null,null,null,null,null,"the financial performance indicators? ",null,null,null,null,null,null,null,null,"funding gap analysis, is relevant in the project. If yes, cells to specify a FDR as well as a "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"maximum co-funding rate appear. Please specify a ratio of FDR (cell F76) and max co-funding "]
[null,null,"CBA","CEA","CEAex","LCA",null,"Financial discount rate (%)",null,null,0.04,"← Cell F76",null,null,null,null,"rate (cell F78). FDR 4% is as default and both values are possible to change manually."]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"Max. Co-funding rate (%)",null,null,1,"← Cell F78"]
[]
[]
[]
[null,null,null,"Sheet “O.1-6 – Option 1-6”"]
[]
[null,null,"•","Please select items in each category from the drop-down list. If item in the row is not selected, the row should be invisible to avoid large empty spaces. A number of rows visible can be regulated by pushing +/- buttons which open or hide rows respectively. If a maximum number of rows from the drop-down list in the category is reached, a notice “You have used a maximum number of possible rows, please use spare rows” appears."]
[]
[null,null,"•","If there is not a suitable item to choose from the drop-down list, additional items up to 5 can be added manually in each category. If a maximum number of rows is reached, a notice “You have used a maximum number of possible spare rows” appears."]
[]
[null,null,"•","When row is open then first an item from the drop-down list should be selected or typed manually in the appropriate rows respectively. For manually provided names please insert the ones that do not start with the word \"Spare\". Then quantitative inputs can be specified in the row. If the row remains with numbers but without a name of item, a notice „No row cannot be left without a name of item - please fill it from the dropdown list or type your own into the spare row” appears."]
[]
[null,null,"•","When a row is hidden by pushing (-) button, all values of inputs specified earlier in this row are deleted. "]
[]
[null,null,"•","Items of revenue, direct benefits and externalities are visible depending on the selected appraisal method. When an option sheet starts filling, only the first row where it is possible to select a name of item from the drop-down list and a first row where the user can type name of item manually are visible. If the appraisal method is changed during the process of option sheet filling, those item groups of revenue, direct benefits, and externalities, which are also used in newly selected method, they are also considered to be used in another method as well and not hidden. However, if any of these groups are not used according to the newly selected method all rows of unused groups are hidden. In this case the user should manually delete all inputs (change to zeros) which are not relevant in respect of method planned to select."]
[]
[null,null,"•","Please summarize the assumptions used to calculate the cash flows in the sheet “Asm - Assumptions, working hypotheses and calculations” or in any other additional sheets a number of which you can create as many as needed and in a way defined in MS Excel."]
[]
[null,null,"•","When filling in the Option sheet, absolute values should be used but in case of avoided investment costs, cost savings, externalities of negative impact, increase in climate change and direct damages a negative sign is needed."]
[]
[]
[null,null,"Method",null,null,null,null,"Parameter/Element",null,null,"Object",null,null,null,null,"Place","Description"]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"Investments",null,null,"A. Total investment costs",null,null,null,null,"Row 11:24","Please open as many rows up to 9 as needed and select investment items from the drop-down list "]
[null,null,null,null,null,null,null,null,null,null,"A.1. Total Initial investment costs",null,null,null,null,null,"and/or insert additional items manually. Specify quantitative inputs."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please briefly summarize the main assumptions (e.g. m2, m3, km and cost/unit, etc.) used to "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"calculate the cash flows."]
[null,null,null,null,null,null,null,null,null,null,"Spare"]
[null,null,null,null,null,null,null,null,null,null,"Spare"]
[]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"Replacement costs",null,null,"A.2. Total replacement costs ",null,null,null,null,"Row 27:33","Please open one or two available rows and select replacement cost items from the drop-down list "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"and/or insert additional items manually. Specify quantitative inputs."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please briefly summarize the main assumptions (e.g. useful life of assets and amortization rate) "]
[null,null,null,null,null,null,null,null,null,null,"Spare",null,null,null,null,null,"used to calculate the cash flows."]
[null,null,null,null,null,null,null,null,null,null,"Spare"]
[]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"Residual value",null,null,null,null,null,null,null,"Row 40","Please insert a residual value at the end of reference period. If input of residual value is provided "]
[null,null,null,null,null,null,null,null,null,null,"↑",null,null,null,null,null,"earlier or this input finds itself not at the end of the reference period when it is increase, a notice"]
[null,null,null,null,null,null,null,null,null,null,"Cell C38",null,null,null,null,null,"“Residual value can be placed only in the last year of reference period“ appears and the row is "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"colored in red until the residual value is put in the right place."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cell 38","Please select the method used to calculate the residual value. Only two options: “Depreciation” "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"and “other” is available. This selection is important to do correct sensitivity and scenario "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"analyses later."]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"Operating and maintenance",null,null,"C. Total operating and maintenance costs",null,null,null,null,"Row 45:56","Please open as many rows up to 7 as needed and select O&M items from the drop-down list and/or "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"insert additional items manually. Specify quantitative inputs. In case of saving use a negative sign."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please briefly summarize the main assumptions (e.g. price/unit costs, quantities and escalation "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"factors, if any) used to calculate the cash flows."]
[null,null,null,null,null,null,null,null,null,null,"Spare"]
[null,null,null,null,null,null,null,null,null,null,"Spare"]
[]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"Debt service",null,null,"D. Total payment of debt service",null,null,null,null,"Row 61:62","Please specify repayable principal amounts and interest paid. Specify quantitative inputs. These "]
[null,null,null,null,null,null,null,null,null,null,"Principal payment",null,null,null,null,null,"inputs are used only for analysis of financing needs during operation. "]
[null,null,null,null,null,null,null,null,null,null,"Interest",null,null,null,null,null,"Please briefly summarize the main assumptions (e.g. interest rate applied, loan maturity) used to "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"calculate the cash flows."]
[]
[null,null,null,"CEA","CEAex",null,null,"Output from demand analysis ",null,null,"Output name and measure of unit",null,null,null,null,"Row 67","Please insert quantitative results of output from demand analysis."]
[null,null,null,null,null,null,null,null,null,null,"E. Items: Units/Year",null,null,null,null,null,"Please briefly summarize the main assumptions (e.g. quantities) used to calculate output values."]
[]
[]
[null,null,"CBA","CEA","CEAex",null,null,"Revenue",null,null,"F. Total revenue",null,null,null,null,"Row 72:91","Please open as many rows up to 15 as needed and select revenue items from the drop-down list "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"and/or insert additional items manually. The drop-down list is sector specific and propose different "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"lists of items depending on the sector chosen in the sheet “General assumption”. "]
[null,null,null,null,null,null,null,null,null,null,"Spare",null,null,null,null,null,"Please briefly summarize the main assumptions (e.g. unit tariff)  used to calculate cash flows."]
[null,null,null,null,null,null,null,null,null,null,"Spare"]
[]
[]
[null,null,"CBA",null,"CEAex",null,null,"Externalities",null,null,"G. Total net value of externalities",null,null,null,null,"Row 96:91","Please open as many rows up to 15 as needed and select revenue items from the drop-down list "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"and/or insert additional items manually. The drop-down list is sector specific and propose "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"different lists of items depending on the sector chosen in the sheet “General assumption”. "]
[null,null,null,null,null,null,null,null,null,null,"Spare",null,null,null,null,null,"Specify quantitative inputs. In case of the impact of externality item is negatative, use a negative "]
[null,null,null,null,null,null,null,null,null,null,"Spare",null,null,null,null,null,"sign. "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Please briefly summarize the main assumptions for each externality used to calculate the cash "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"flows."]
[]
[null,null,"CBA",null,"CEAex",null,null,"Climate change mitigation",null,null,"GHG emissions",null,null,null,null,"Row 120","Please fill quantitative inputs of GHG emissions. In case of climate change increase, use a negative "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sign."]
[]
[]
[null,null,"CBA",null,null,null,null,"Direct benefit",null,null,"I. Total direct benefit",null,null,null,null,"Row 125:144","Please open as many rows up to 15 as needed and select direct benefit items from the drop-down "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"list and/or insert additional items manually. The drop-down list is sector specific and propose "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"different lists of items depending on the sector chosen in the sheet “General assumption”. Specify "]
[null,null,null,null,null,null,null,null,null,null,"Spare",null,null,null,null,null,"quantitative inputs. In case of the impact of direct benefit item cause a negative effect, i.e. it is a "]
[null,null,null,null,null,null,null,null,null,null,"Spare",null,null,null,null,null,"damage, use a negative sign. "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For guidance on the Notion of \"Direct Revenues\", please refer to cell D17 of this Tab"]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"Calculations",null,null,null,null,null,null,null,"Row 146","Please use the “Open” and “Close” buttons to open or close calculation of indicators. Only "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"calculations relevant to the selected economic appraisal method are visible. Calculation of "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"financial indicators are also visible if financial performance analysis is selected in the sheet "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"“General assumptions”."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If when filling inputs in the Option sheet any changes related to selection of economic appraisal "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"method or selection of financial performance analysis is done or any row is added/hided, please "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"close and then open again calculations to refresh visible fields of calculations."]
[]
[]
[null,null,null,"Sheet “Comp – Comparison”"]
[]
[null,null,"Method",null,null,null,null,"Parameter/Element",null,null,null,null,null,null,null,"Place","Description"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cell F4"]
[null,null,null,null,null,null,null,null,null,null,null,null,"↓"]
[null,null,"CBA","CEA","CEAex","LCA",null,"Selection of the best option",null,null,"Proposed option",null,null,null,null,"Cell F4","The spreadsheet proposes the best option considering the results of indicators."]
[null,null,null,null,null,null,null,null,null,null,"Selected option"]
[null,null,null,null,null,null,null,null,null,null,null,null,"↑",null,null,"Cell F5","Please select the proposed or other option from the drop-down lists. When the option is "]
[null,null,null,null,null,null,null,null,null,null,null,null,"Cell F5",null,null,null,"selected, the spreadsheet open and prepare sheets “S&S” and “C&R” for the selected option."]
[]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"Additonal information",null,null,null,null,null,null,null,"Cell C17:D18","Please push the button “Open additional information”, if you need additional information to "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"compare the options. Push the button “Close additional information”, if you want to hide this "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"additional information."]
[]
[]
[null,null,null,"Sheet “S&S - sensitivity and scenario analyses”"]
[]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"% change of variable tested",null,null,"% Change of variable tested",null,null,0.01,null,"Cell D5","Please select percentage change of variable tested for a sensitivity analysis from the drop-down "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"list. Changes of 1%, 5% and 10% are available. You can try one or the other variable to see "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"whether there are any significant differences in the results."]
[]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"Sensitivity analysis",null,null,null,null,null,null,null,null,"Sensitivity analysis is fully automated and done only for the option selected in the sheet "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"“Comp”. Sensitivity analysis is done for total cash flows except direct benefits, if CBA is "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"selected, for which it is done for single items."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Variable tested",null,"% change in  indicator","Is variable critical?*",null,null,"Please push the button “Perform sensitivity analysis” to do a sensitivity analysis and find "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"critical variables (when the spreadsheet performs this process, in case of CBA it also optimizes "]
[null,null,null,null,null,null,null,null,null,null,"Variable tested",null,1.0000420929018672E-2,"Yes",null,null,"the result tables in respect of items of direct benefit specified). Critical variables are those for "]
[null,null,null,null,null,null,null,null,null,null,null,null,-1.0000420929018672E-2,null,null,null,"which a change of 1% in value results in a change of at least 1% in indicators. "]
[null,null,null,null,null,null,null,null,null,null,"Variable tested",null,4.4999999999999997E-3,"No"]
[null,null,null,null,null,null,null,null,null,null,null,null,-4.4999999999999997E-3,null,null,"Different cells depending on the appraisal method used","The spreadsheet shows critical variables by providing answer “Yes” or “No” for each variable as "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"well as coloring in red results which determine that variable is critical. Empty cell means that "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"variable does not have any quantitative inputs."]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cell E3","If any change is done in the selected option or the sheet \"\"General assumptions\", please push "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"the button “Perform sensitivity analysis” again to refresh results."]
[]
[null,null,"CBA","CEA","CEAex",null,null,"Switching values",null,null,"Maximum % change before indicator changes a sign ",null,"Switching value (NPV 5%)",null,null,"Different cells depending on the appraisal method used","When a sensitivity analysis is performed break-even point analysis is also done and switching "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"values for each variable are calculated. Switching values determine points of variables at which "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"the indicators are equal to zeros."]
[null,null,null,null,null,null,null,null,null,null,"%",null,"Value"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cell E3","If any change is done in the selected option or the sheet \"\"General assumptions\", please push "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"the button “Perform sensitivity analysis” again to refresh results."]
[]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"Scenario analysis",null,null,"Pesimistic scenario",null,"Optimistic scenario",null,null,"Different cells depending on the appraisal method used","The baseline scenario is considered the most likely, however pessimistic and optimistic scenarios "]
[null,null,null,null,null,null,null,null,null,null,"% change","Switching value (NPV 5%)","% change","Switching value (NPV 5%)",null,null,"can also be simulated. To simulate scenarios please determine percentage change for each "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"variable in each scenario from the drop-down lists where changes from -100% to 100% are "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"available to select."]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Value",null,"Value"]
[]
[]
[null,null,"Sheet “C&R - Conclusions and reporting”"]
[]
[null,null,"Method",null,null,null,null,"Parameter/Element",null,null,"Object",null,null,null,null,"Place","Description"]
[]
[null,null,"CBA","CEA","CEAex","LCA",null,"Preparation of the report ",null,null,null,null,null,null,null,"Cell E3","Preparation of report is fully automated and done only for the option selected in the sheet "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"“Comp”."]
[null,null,null,null,null,null,null,null,null,null,null,null,"← Cell E3",null,null,null,"Please push a button “Prepare the report” to let the spreadsheet to prepare the report of the "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"selected option. If any change is done in the selected option, please push this button again to "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"refresh results."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cell E3","Please push a button “Prepare the report” to let the spreadsheet to prepare the report of the "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"selected option. If any change is done in the selected option or the sheet “GA”, please click this button "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"again to refresh results."]
[]
[null,null,"Sheet “Transport”"]
[]
[null,null,"•","The Transport sheet is visible than transport sector and CBA are selected in the sheet “G.Asm”. Depending on the option selected to analyze, the appropriate sections are visible."]
[]
[]
[null,null,"Method",null,null,null,null,"Parameter/Element",null,null,"Object",null,null,null,null,"Place","Description"]
[]
[null,null,"CBA",null,null,null,null,"Calculations of inputs",null,null,"Name","Mode","Vehicle type","Unit",null,"Different rows in columns\n(C; E:I)","Please fill name of the object, select mode, vehicle type and unit from the drop-down lists as well as "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"specify traffic value data. "]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"If a row is not fully completed with inputs, a notice “Row should be fully completed with inputs” "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"appears and a sign “!” indicates incomplete row. All cells of traffic volume data must contain value "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"or zero. If not, a message \"No empty cells can be left in a row – please fill with values or zeros instead“ "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"appears."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Different rows in column C","When inputs are specified, please push a button “Copy content to O.(1-6)” to copy inputs into the "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"option sheet. This also created links between the Transport sheet and the appropriate option sheet. "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Therefore, in case data are changed in the Transport sheet, inputs in the option sheet are changed "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"automatically and do not need to be transferred from the Transport sheet again."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Content of each option needs to be copied separately."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Keep in mind that values of “Vehicle operating costs (VOC) savings” are not calculated in Transport "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sheet and should be calculated manually in the option sheets. When copying values from the "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Transport sheet the spreadsheet recognizes the row with VOC savings selected from the drop-down "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"list, if they have been selected, and paste them into other empty rows."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Row 298","Please use the buttons “Open unit values” and “Close unit values”, if you wish to see or hide "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"assumptions used for monetization of transport externalities and time savings."]
[]
[]
[]
[]
[null,null,"Version 1.1"]

{"sheet":"G.Asm","index":4,"n_rows":78,"n_cols":9,"rows_kept":78,"cut":false,"hidden":false,"merged":[[15,5,15,6],[36,2,36,4],[71,2,71,4],[20,5,20,9],[22,5,22,9],[24,5,24,9],[26,5,26,9],[28,5,28,9],[30,5,30,9],[64,2,64,4],[65,2,65,4],[66,2,66,4],[67,2,67,4],[68,2,68,4],[56,2,56,4],[58,2,58,4],[53,2,53,4],[54,2,54,4],[69,2,69,4],[70,2,70,4],[48,2,48,4],[49,2,49,4],[50,2,50,4],[51,2,51,4],[52,2,52,4],[74,2,74,4],[3,5,3,9],[14,5,14,9],[10,5,10,7],[41,7,41,9],[42,7,42,9],[18,5,18,9],[18,3,18,4],[59,2,59,4],[60,2,60,4],[62,2,62,4],[43,2,43,4],[45,2,45,4],[46,2,46,4],[47,2,47,4],[44,2,44,4]]}
[null,null,"General assumptions"]
[]
[]
[null,null,"Name of the project",null,null,"Text"]
[]
[null,null,"Country",null,null,"-",null,null,0]
[]
[null,null,"Completion date of the spreadsheet",null,null,"2022-01-01"]
[null,null,"Version number ",null,null,"V.1"]
[]
[null,null,"Sector",null,null,null,null,null,0]
[]
[null,null,"Economic appraisal method",null,null,null,null,null,0]
[]
[null,null,"Output: name",null,null,"Text"]
[null,null,"Output: unit of measure (plural)",null,null,"Text",null,"/year"]
[null,null,"Unit of numbers",null,null,"Ones"]
[]
[null,null,null,"Option number",null,"Name of the option"]
[]
[null,null,false,null,"Option 1","Text"]
[]
[null,null,false,null,"Option 2","Text"]
[]
[null,null,false,null,"Option 3","Text"]
[]
[null,null,false,null,"Option 4","Text"]
[]
[null,null,false,null,"Option 5","Text"]
[]
[null,null,false,null,"Option 6","Text"]
[]
[null,null,"First year of the analysis",null,null,2022]
[null,null,null,null,null,null,null,"max","min"]
[null,null,"Reference period (year)",null,{"$f":"IF(AND(RP>=I35,RP<=H35),\"Within a default range\",\"Determined individually\")","v":"Determined individually"},{"$f":"G35","v":20},20,{"$f":"IFERROR(VLOOKUP($I$11,'D1'!$E$4:$I$15,5,0),\"\")","v":""},{"$f":"IFERROR(VLOOKUP($I$11,'D1'!$E$4:$I$15,4,0),\"\")","v":""}]
[]
[null,null,"Is VAT recoverable by the entity operating the project?",null,null,"Yes",2]
[null,null,"VAT (%)",null,null,0.21]
[]
[null,null,"(Social) discount rate (%)",null,null,0.05]
[]
[null,null,"Conversion factors"]
[]
[null,null,"Initial investment costs:",null,null,"CF"]
[]
[null,null,{"$f":"'D2'!C6","v":"Planning/design fees"},null,null,1]
[null,null,{"$f":"'D2'!C7","v":"Land purchase"},null,null,1]
[null,null,{"$f":"'D2'!C8","v":"Building and construction"},null,null,1]
[null,null,{"$f":"'D2'!C9","v":"Plant and machinery or equipment"},null,null,1]
[null,null,{"$f":"'D2'!C10","v":"Contingencies"},null,null,0]
[null,null,{"$f":"'D2'!C11","v":"Price adjustment"},null,null,0]
[null,null,{"$f":"'D2'!C12","v":"Publicity"},null,null,1]
[null,null,{"$f":"'D2'!C13","v":"Supervision during construction implementation"},null,null,1]
[null,null,{"$f":"'D2'!C14","v":"Technical assistance"},null,null,1]
[null,null,"Spare",null,null,1]
[]
[null,null,"Total replacement costs (reinvestment costs):",null,null,"CF"]
[]
[null,null,{"$f":"'D2'!C28","v":"Construction"},null,null,{"$f":"F48","v":1}]
[null,null,{"$f":"'D2'!C29","v":"Plant and machinery or equipment"},null,null,{"$f":"F49","v":1}]
[null,null,"Spare",null,null,1]
[]
[null,null,"Total operating and maintenance costs:",null,null,"CF"]
[]
[null,null,{"$f":"'D2'!C49","v":"Raw material costs"},null,null,1]
[null,null,{"$f":"'D2'!C50","v":"Labour costs"},null,null,1]
[null,null,{"$f":"'D2'!C51","v":"Electricity costs"},null,null,1]
[null,null,{"$f":"'D2'!C52","v":"Fuel costs"},null,null,1]
[null,null,{"$f":"'D2'!C53","v":"Heating (except electricity) costs"},null,null,1]
[null,null,{"$f":"'D2'!C54","v":"Infrastructure maintenance costs"},null,null,1]
[null,null,{"$f":"'D2'!C55","v":"Other costs"},null,null,1]
[null,null,"Spare",null,null,1]
[]
[]
[null,null,"Do you want to calculate the financial performance indicators?",null,null,"No"]
[null,null,"Financial discount rate (%)",null,null,0.04]
[]
[null,null,"Max. Co-funding rate (%)",null,null,1]

{"sheet":"O.1","index":5,"n_rows":362,"n_cols":102,"rows_kept":362,"cut":false,"hidden":true,"merged":[[278,4,278,5],[272,4,272,5],[273,4,273,5],[274,4,274,5],[276,4,276,5],[277,4,277,5],[271,4,271,5],[239,4,239,5],[250,4,250,5],[251,4,251,5],[175,4,175,5],[176,4,176,5],[185,4,185,5],[0,4,1,5],[3,4,3,5],[3,3,4,3],[237,4,237,5],[238,4,238,5],[8,3,9,3]]}
[null,null,"Option 1",null,{"$f":"IF(CV10>0,CV9,IF(CW10>0,CW9,IF(CX10>0,CX9,\"\")))","v":""}]
[null,null,{"$f":"\"'\"&G.Asm!F21&\"'\"","v":"'Text'"},null,null,null,null,"Unit of numbers:",{"$f":"G.Asm!$F$17","v":"Ones"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Internal calculations for errors"]
[]
[null,null,"Project year","For economic analysis","Total",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90]
[null,null,"Calendar year",null,"NPV","Sum","Incurred",{"$f":"G.Asm!F33","v":2022},{"$f":"H5+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,{"$f":"AN5+1","v":2055},2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BT5+1","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111]
[]
[null,null,"INVESTMENTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero value checking","Residual value checking","Cash flow checking"]
[null,null,"A. Total investment costs","CF",{"$f":"SUM(E10,E26)","v":0},{"$f":"SUM(F10,F26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK10,AK26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ10,BQ26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"No empty cells can be left in a row – please fill with values or zeros instead","Residual value can be placed only in the last year of reference period","No row can be left without a name of item - please fill it from the dropdown list or type your own into the spare row"]
[null,null,"A.1. Total Initial investment costs",null,{"$f":"SUM(E11:E24)","v":0},{"$f":"SUM(F11:F24)","v":0},0,0,0,0,{"$f":"SUM(K11:K24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK11:AK24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ11:BQ24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"COUNTIF($CV$11:$CV$144,\"Error\")","v":0},{"$f":"COUNTIF($CW$11:$CW$144,\"Error\")","v":0},{"$f":"COUNTIF($CX$11:$CX$144,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C11,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G11+NPV(G.Asm!$F$40,H11:INDEX(H11:CS11,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G11:CS11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G11:INDEX(G11:CS11,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C11),NOT(ISBLANK(C11)),C11=\"Spare\"),E11=0,F11=0),AND(NOT(ISBLANK(C11)),NOT(C11=\"Spare\"),NOT(E11=0),NOT(F11=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C12,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G12+NPV(G.Asm!$F$40,H12:INDEX(H12:CS12,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G12:CS12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G12:INDEX(G12:CS12,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C12),NOT(ISBLANK(C12)),C12=\"Spare\"),E12=0,F12=0),AND(NOT(ISBLANK(C12)),NOT(C12=\"Spare\"),NOT(E12=0),NOT(F12=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C13,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G13+NPV(G.Asm!$F$40,H13:INDEX(H13:CS13,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G13:INDEX(G13:CS13,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C14,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G14+NPV(G.Asm!$F$40,H14:INDEX(H14:CS14,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G14:INDEX(G14:CS14,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C15,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G15+NPV(G.Asm!$F$40,H15:INDEX(H15:CS15,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G15:INDEX(G15:CS15,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C16,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G16+NPV(G.Asm!$F$40,H16:INDEX(H16:CS16,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G16:INDEX(G16:CS16,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C17,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G17+NPV(G.Asm!$F$40,H17:INDEX(H17:CS17,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G17:INDEX(G17:CS17,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C18,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G18+NPV(G.Asm!$F$40,H18:INDEX(H18:CS18,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G18:INDEX(G18:CS18,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C19,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G19+NPV(G.Asm!$F$40,H19:INDEX(H19:CS19,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G19:INDEX(G19:CS19,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C20=\"Spare\",ISBLANK(C20)),\"\",G.Asm!$F$55)","v":""},{"$f":"G20+NPV(G.Asm!$F$40,H20:INDEX(H20:CS20,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G20:INDEX(G20:CS20,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C20),NOT(ISBLANK(C20)),C20=\"Spare\"),E20=0,F20=0),AND(NOT(ISBLANK(C20)),NOT(C20=\"Spare\"),NOT(E20=0),NOT(F20=0))),0,\"Error\")","v":0}]
[null,null,"Spare",{"$f":"IF(OR(C21=\"Spare\",ISBLANK(C21)),\"\",G.Asm!$F$55)","v":""},{"$f":"G21+NPV(G.Asm!$F$40,H21:INDEX(H21:CS21,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G21:INDEX(G21:CS21,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C21),NOT(ISBLANK(C21)),C21=\"Spare\"),E21=0,F21=0),AND(NOT(ISBLANK(C21)),NOT(C21=\"Spare\"),NOT(E21=0),NOT(F21=0))),0,\"Error\")","v":0}]
[null,null,"Spare",{"$f":"IF(OR(C22=\"Spare\",ISBLANK(C22)),\"\",G.Asm!$F$55)","v":""},{"$f":"G22+NPV(G.Asm!$F$40,H22:INDEX(H22:CS22,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G22:INDEX(G22:CS22,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C23=\"Spare\",ISBLANK(C23)),\"\",G.Asm!$F$55)","v":""},{"$f":"G23+NPV(G.Asm!$F$40,H23:INDEX(H23:CS23,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G23:INDEX(G23:CS23,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C24=\"Spare\",ISBLANK(C24)),\"\",G.Asm!$F$55)","v":""},{"$f":"G24+NPV(G.Asm!$F$40,H24:INDEX(H24:CS24,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G24:INDEX(G24:CS24,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"A.2. Total replacement costs (reinvestment costs)","CF",{"$f":"SUM(E27:E33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK27:AK33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ27:BQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C27,G.Asm!$C$57:$F$61,4,0),\"\")","v":""},{"$f":"G27+NPV(G.Asm!$F$40,H27:INDEX(H27:CS27,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G27:CS27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G27:INDEX(G27:CS27,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C27),NOT(ISBLANK(C27)),C27=\"Spare\"),E27=0,F27=0),AND(NOT(ISBLANK(C27)),NOT(C27=\"Spare\"),NOT(E27=0),NOT(F27=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C28,G.Asm!$C$57:$F$61,4,0),\"\")","v":""},{"$f":"G28+NPV(G.Asm!$F$40,H28:INDEX(H28:CS28,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G28:INDEX(G28:CS28,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C29=\"Spare\",ISBLANK(C29)),\"\",G.Asm!$F$71)","v":""},{"$f":"G29+NPV(G.Asm!$F$40,H29:INDEX(H29:CS29,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G29:INDEX(G29:CS29,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C30=\"Spare\",ISBLANK(C30)),\"\",G.Asm!$F$71)","v":""},{"$f":"G30+NPV(G.Asm!$F$40,H30:INDEX(H30:CS30,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G30:INDEX(G30:CS30,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C31=\"Spare\",ISBLANK(C31)),\"\",G.Asm!$F$71)","v":""},{"$f":"G31+NPV(G.Asm!$F$40,H31:INDEX(H31:CS31,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G31:INDEX(G31:CS31,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C32=\"Spare\",ISBLANK(C32)),\"\",G.Asm!$F$71)","v":""},{"$f":"G32+NPV(G.Asm!$F$40,H32:INDEX(H32:CS32,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G32:INDEX(G32:CS32,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C33=\"Spare\",ISBLANK(C33)),\"\",G.Asm!$F$71)","v":""},{"$f":"G33+NPV(G.Asm!$F$40,H33:INDEX(H33:CS33,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G33:INDEX(G33:CS33,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"RESIDUAL VALUE"]
[]
[null,null,"What approach is used to calculate a residual value?"]
[null,null,"Depreciation"]
[]
[null,null,"B. Residual value",{"$f":"AVERAGE(G.Asm!F59:F60)","v":1},{"$f":"G40+NPV(G.Asm!$F$40,H40:INDEX(H40:CS40,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G40:CS40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G40:INDEX(G40:CS40,RP+1))<>RP+1,\"Error\",0)","v":0},{"$f":"IF(OR(COUNTIF(G40:INDEX(G40:CS40,RP+1),\">0\")>1,AND(COUNTIF(G40:INDEX(G40:CS40,RP+1),\">0\")=1,OFFSET(G40,0,RP)=0)),\"Error\",0)","v":0}]
[]
[null,null,"OPERATING AND MAINTENANCE"]
[]
[null,null,"C. Total operating and maintenance costs","CF",{"$f":"SUM(E45:E56)","v":0},0,0,0,{"$f":"SUM(I45:I56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BU45:BU56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C45,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G45+NPV(G.Asm!$F$40,H45:INDEX(H45:CS45,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G45:CS45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G45:INDEX(G45:CS45,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C45),NOT(ISBLANK(C45)),C45=\"Spare\"),E45=0,F45=0),AND(NOT(ISBLANK(C45)),NOT(C45=\"Spare\"),NOT(E45=0),NOT(F45=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C46,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G46+NPV(G.Asm!$F$40,H46:INDEX(H46:CS46,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G46:INDEX(G46:CS46,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C47,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G47+NPV(G.Asm!$F$40,H47:INDEX(H47:CS47,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G47:INDEX(G47:CS47,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C48,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G48+NPV(G.Asm!$F$40,H48:INDEX(H48:CS48,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G48:INDEX(G48:CS48,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C49,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G49+NPV(G.Asm!$F$40,H49:INDEX(H49:CS49,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G49:INDEX(G49:CS49,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C50,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G50+NPV(G.Asm!$F$40,H50:INDEX(H50:CS50,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G50:INDEX(G50:CS50,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C51,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G51+NPV(G.Asm!$F$40,H51:INDEX(H51:CS51,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G51:INDEX(G51:CS51,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C52=\"Spare\",ISBLANK(C52)),\"\",G.Asm!$F$72)","v":""},{"$f":"G52+NPV(G.Asm!$F$40,H52:INDEX(H52:CS52,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G52:INDEX(G52:CS52,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C53=\"Spare\",ISBLANK(C53)),\"\",G.Asm!$F$72)","v":""},{"$f":"G53+NPV(G.Asm!$F$40,H53:INDEX(H53:CS53,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G53:INDEX(G53:CS53,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C54=\"Spare\",ISBLANK(C54)),\"\",G.Asm!$F$72)","v":""},{"$f":"G54+NPV(G.Asm!$F$40,H54:INDEX(H54:CS54,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G54:INDEX(G54:CS54,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C55=\"Spare\",ISBLANK(C55)),\"\",G.Asm!$F$72)","v":""},{"$f":"G55+NPV(G.Asm!$F$40,H55:INDEX(H55:CS55,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G55:INDEX(G55:CS55,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C56=\"Spare\",ISBLANK(C56)),\"\",G.Asm!$F$72)","v":""},{"$f":"G56+NPV(G.Asm!$F$40,H56:INDEX(H56:CS56,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G56:INDEX(G56:CS56,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"DEBT SERVICE"]
[]
[null,null,"D. Total payment of debt service",null,{"$f":"SUM(E61:E62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK61:AK62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ61:BQ62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal payment",null,{"$f":"G61+NPV(G.Asm!$F$40,H61:INDEX(H61:CS61,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G61:CS61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G61:INDEX(G61:CS61,RP+1))<>RP+1,\"Error\",0)","v":0}]
[null,null,"Interest",null,{"$f":"G62+NPV(G.Asm!$F$40,H62:INDEX(H62:CS62,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G62:CS62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G62:INDEX(G62:CS62,RP+1))<>RP+1,\"Error\",0)","v":0}]
[]
[null,null,"OUTPUT FROM DEMAND ANALYSIS "]
[]
[null,null,"Output name and measure of unit"]
[null,null,{"$f":"\"E. \"&G.Asm!F15 &\": \"& G.Asm!F16&\"/Year\"","v":"E. Text: Text/Year"},null,{"$f":"G67+NPV(G.Asm!$F$40,H67:INDEX(H67:CS67,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G67:CS67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G67:INDEX(G67:CS67,RP+1))<>RP+1,\"Error\",0)","v":0}]
[]
[null,null,"REVENUES"]
[]
[null,null,"F. Total revenues",null,{"$f":"SUM(E72:E91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK72:AK91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ72:BQ91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G72+NPV(G.Asm!$F$40,H72:INDEX(H72:CS72,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G72:CS72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G72:INDEX(G72:CS72,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C72),NOT(ISBLANK(C72)),C72=\"Spare\"),E72=0,F72=0),AND(NOT(ISBLANK(C72)),NOT(C72=\"Spare\"),NOT(E72=0),NOT(F72=0))),0,\"Error\")","v":0}]
[null,null,null,null,{"$f":"G73+NPV(G.Asm!$F$40,H73:INDEX(H73:CS73,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G73:INDEX(G73:CS73,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G74+NPV(G.Asm!$F$40,H74:INDEX(H74:CS74,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G74:INDEX(G74:CS74,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G75+NPV(G.Asm!$F$40,H75:INDEX(H75:CS75,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G75:INDEX(G75:CS75,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G76+NPV(G.Asm!$F$40,H76:INDEX(H76:CS76,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G76:INDEX(G76:CS76,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G77+NPV(G.Asm!$F$40,H77:INDEX(H77:CS77,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G77:INDEX(G77:CS77,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G78+NPV(G.Asm!$F$40,H78:INDEX(H78:CS78,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G78:INDEX(G78:CS78,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G79+NPV(G.Asm!$F$40,H79:INDEX(H79:CS79,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G79:INDEX(G79:CS79,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G80+NPV(G.Asm!$F$40,H80:INDEX(H80:CS80,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G80:CS80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G80:INDEX(G80:CS80,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G81+NPV(G.Asm!$F$40,H81:INDEX(H81:CS81,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G81:INDEX(G81:CS81,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G82+NPV(G.Asm!$F$40,H82:INDEX(H82:CS82,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G82:INDEX(G82:CS82,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G83+NPV(G.Asm!$F$40,H83:INDEX(H83:CS83,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G83:INDEX(G83:CS83,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G84+NPV(G.Asm!$F$40,H84:INDEX(H84:CS84,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G84:INDEX(G84:CS84,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G85+NPV(G.Asm!$F$40,H85:INDEX(H85:CS85,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G85:INDEX(G85:CS85,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G86+NPV(G.Asm!$F$40,H86:INDEX(H86:CS86,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G86:INDEX(G86:CS86,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G87+NPV(G.Asm!$F$40,H87:INDEX(H87:CS87,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G87:INDEX(G87:CS87,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G88+NPV(G.Asm!$F$40,H88:INDEX(H88:CS88,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G88:INDEX(G88:CS88,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G89+NPV(G.Asm!$F$40,H89:INDEX(H89:CS89,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G89:INDEX(G89:CS89,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G90+NPV(G.Asm!$F$40,H90:INDEX(H90:CS90,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G90:INDEX(G90:CS90,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G91+NPV(G.Asm!$F$40,H91:INDEX(H91:CS91,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G91:INDEX(G91:CS91,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"EXTERNALITIES"]
[]
[null,null,"G. Total net value of externalities",null,{"$f":"SUM(E96:E115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK96:AK115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ96:BQ115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G96+NPV(G.Asm!$F$40,H96:INDEX(H96:CS96,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G96:CS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G96:INDEX(G96:CS96,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C96),NOT(ISBLANK(C96)),C96=\"Spare\"),E96=0,F96=0),AND(NOT(ISBLANK(C96)),NOT(C96=\"Spare\"),NOT(E96=0),NOT(F96=0))),0,\"Error\")","v":0}]
[null,null,null,null,{"$f":"G97+NPV(G.Asm!$F$40,H97:INDEX(H97:CS97,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G97:INDEX(G97:CS97,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G98+NPV(G.Asm!$F$40,H98:INDEX(H98:CS98,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G98:INDEX(G98:CS98,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G99+NPV(G.Asm!$F$40,H99:INDEX(H99:CS99,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G99:INDEX(G99:CS99,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G100+NPV(G.Asm!$F$40,H100:INDEX(H100:CS100,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G100:INDEX(G100:CS100,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G101+NPV(G.Asm!$F$40,H101:INDEX(H101:CS101,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G101:INDEX(G101:CS101,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G102+NPV(G.Asm!$F$40,H102:INDEX(H102:CS102,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G102:INDEX(G102:CS102,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G103+NPV(G.Asm!$F$40,H103:INDEX(H103:CS103,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G103:CS103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G103:INDEX(G103:CS103,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G104+NPV(G.Asm!$F$40,H104:INDEX(H104:CS104,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G104:INDEX(G104:CS104,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G105+NPV(G.Asm!$F$40,H105:INDEX(H105:CS105,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G105:INDEX(G105:CS105,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G106+NPV(G.Asm!$F$40,H106:INDEX(H106:CS106,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G106:CS106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G106:INDEX(G106:CS106,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G107+NPV(G.Asm!$F$40,H107:INDEX(H107:CS107,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G107:CS107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G107:INDEX(G107:CS107,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G108+NPV(G.Asm!$F$40,H108:INDEX(H108:CS108,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G108:INDEX(G108:CS108,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G109+NPV(G.Asm!$F$40,H109:INDEX(H109:CS109,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G109:INDEX(G109:CS109,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G110+NPV(G.Asm!$F$40,H110:INDEX(H110:CS110,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G110:INDEX(G110:CS110,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G111+NPV(G.Asm!$F$40,H111:INDEX(H111:CS111,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G111:INDEX(G111:CS111,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G112+NPV(G.Asm!$F$40,H112:INDEX(H112:CS112,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G112:INDEX(G112:CS112,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G113+NPV(G.Asm!$F$40,H113:INDEX(H113:CS113,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G113:INDEX(G113:CS113,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G114+NPV(G.Asm!$F$40,H114:INDEX(H114:CS114,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G114:INDEX(G114:CS114,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G115+NPV(G.Asm!$F$40,H115:INDEX(H115:CS115,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G115:INDEX(G115:CS115,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"CLIMATE CHANGE MITIGATION"]
[]
[null,null,"H. Total net value of climate change mitigation",null,{"$f":"SUM(E120:E120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK120:AK120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ120:BQ120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GHG emissions",null,{"$f":"G120+NPV(G.Asm!$F$40,H120:INDEX(H120:CS120,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G120:CS120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G120:INDEX(G120:CS120,RP+1))<>RP+1,\"Error\",0)","v":0}]
[]
[null,null,"DIRECT BENEFITS"]
[]
[null,null,"I. Total direct benefit",null,{"$f":"SUM(E125:E144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK125:AK144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ125:BQ144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G125+NPV(G.Asm!$F$40,H125:INDEX(H125:CS125,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G125:CS125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G125:INDEX(G125:CS125,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C125),NOT(ISBLANK(C125)),C125=\"Spare\"),E125=0,F125=0),AND(NOT(ISBLANK(C125)),NOT(C125=\"Spare\"),NOT(E125=0),NOT(F125=0))),0,\"Error\")","v":0}]
[null,null,null,null,{"$f":"G126+NPV(G.Asm!$F$40,H126:INDEX(H126:CS126,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G126:INDEX(G126:CS126,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G127+NPV(G.Asm!$F$40,H127:INDEX(H127:CS127,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G127:INDEX(G127:CS127,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G128+NPV(G.Asm!$F$40,H128:INDEX(H128:CS128,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G128:INDEX(G128:CS128,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G129+NPV(G.Asm!$F$40,H129:INDEX(H129:CS129,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G129:INDEX(G129:CS129,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G130+NPV(G.Asm!$F$40,H130:INDEX(H130:CS130,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G130:INDEX(G130:CS130,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G131+NPV(G.Asm!$F$40,H131:INDEX(H131:CS131,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G131:INDEX(G131:CS131,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G132+NPV(G.Asm!$F$40,H132:INDEX(H132:CS132,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G132:CS132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G132:INDEX(G132:CS132,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G133+NPV(G.Asm!$F$40,H133:INDEX(H133:CS133,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G133:INDEX(G133:CS133,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G134+NPV(G.Asm!$F$40,H134:INDEX(H134:CS134,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G134:INDEX(G134:CS134,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G135+NPV(G.Asm!$F$40,H135:INDEX(H135:CS135,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G135:CS135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G135:INDEX(G135:CS135,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G136+NPV(G.Asm!$F$40,H136:INDEX(H136:CS136,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G136:CS136)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G136:INDEX(G136:CS136,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G137+NPV(G.Asm!$F$40,H137:INDEX(H137:CS137,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G137:CS137)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G137:INDEX(G137:CS137,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G138+NPV(G.Asm!$F$40,H138:INDEX(H138:CS138,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G138:CS138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G138:INDEX(G138:CS138,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G139+NPV(G.Asm!$F$40,H139:INDEX(H139:CS139,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G139:INDEX(G139:CS139,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G140+NPV(G.Asm!$F$40,H140:INDEX(H140:CS140,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G140:INDEX(G140:CS140,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G141+NPV(G.Asm!$F$40,H141:INDEX(H141:CS141,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G141:INDEX(G141:CS141,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G142+NPV(G.Asm!$F$40,H142:INDEX(H142:CS142,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G142:INDEX(G142:CS142,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G143+NPV(G.Asm!$F$40,H143:INDEX(H143:CS143,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G143:INDEX(G143:CS143,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G144+NPV(G.Asm!$F$40,H144:INDEX(H144:CS144,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G144:INDEX(G144:CS144,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[]
[]
[]
[]
[null,null,"CALCULATIONS"]
[]
[null,null,"Flags for VAT",null,null,null,{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0}]
[]
[null,null,"ANALYSIS OF FUNDING NEEDS DURING THE OPERATING PERIOD"]
[]
[null,null,{"$f":"C26","v":"A.2. Total replacement costs (reinvestment costs)"},null,{"$f":"G156+NPV(G.Asm!$F$40,H156:INDEX(H156:CS156,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G156:CS156)","v":0},{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G157+NPV(G.Asm!$F$40,H157:INDEX(H157:CS157,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G157:CS157)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G158+NPV(G.Asm!$F$40,H158:INDEX(H158:CS158,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G158:CS158)","v":0},{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C60","v":"D. Total payment of debt service"},null,{"$f":"G159+NPV(G.Asm!$F$40,H159:INDEX(H159:CS159,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G159:CS159)","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total import/purchase VAT of the operating period",null,{"$f":"G160+NPV(G.Asm!$F$40,H160:INDEX(H160:CS160,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G160:CS160)","v":0},{"$f":"SUM(G156,G157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:G$51,5+G$4,0),0)))*G.Asm!$F$38*G152","v":0},{"$f":"SUM(H156,H157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:H$51,5+H$4,0),0)))*G.Asm!$F$38*H152","v":0},{"$f":"SUM(I156,I157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:I$51,5+I$4,0),0)))*G.Asm!$F$38*I152","v":0},{"$f":"SUM(J156,J157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:J$51,5+J$4,0),0)))*G.Asm!$F$38*J152","v":0},{"$f":"SUM(K156,K157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:K$51,5+K$4,0),0)))*G.Asm!$F$38*K152","v":0},{"$f":"SUM(L156,L157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:L$51,5+L$4,0),0)))*G.Asm!$F$38*L152","v":0},{"$f":"SUM(M156,M157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:M$51,5+M$4,0),0)))*G.Asm!$F$38*M152","v":0},{"$f":"SUM(N156,N157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:N$51,5+N$4,0),0)))*G.Asm!$F$38*N152","v":0},{"$f":"SUM(O156,O157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:O$51,5+O$4,0),0)))*G.Asm!$F$38*O152","v":0},{"$f":"SUM(P156,P157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:P$51,5+P$4,0),0)))*G.Asm!$F$38*P152","v":0},{"$f":"SUM(Q156,Q157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Q$51,5+Q$4,0),0)))*G.Asm!$F$38*Q152","v":0},{"$f":"SUM(R156,R157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:R$51,5+R$4,0),0)))*G.Asm!$F$38*R152","v":0},{"$f":"SUM(S156,S157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:S$51,5+S$4,0),0)))*G.Asm!$F$38*S152","v":0},{"$f":"SUM(T156,T157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:T$51,5+T$4,0),0)))*G.Asm!$F$38*T152","v":0},{"$f":"SUM(U156,U157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:U$51,5+U$4,0),0)))*G.Asm!$F$38*U152","v":0},{"$f":"SUM(V156,V157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:V$51,5+V$4,0),0)))*G.Asm!$F$38*V152","v":0},{"$f":"SUM(W156,W157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:W$51,5+W$4,0),0)))*G.Asm!$F$38*W152","v":0},{"$f":"SUM(X156,X157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:X$51,5+X$4,0),0)))*G.Asm!$F$38*X152","v":0},{"$f":"SUM(Y156,Y157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Y$51,5+Y$4,0),0)))*G.Asm!$F$38*Y152","v":0},{"$f":"SUM(Z156,Z157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Z$51,5+Z$4,0),0)))*G.Asm!$F$38*Z152","v":0},{"$f":"SUM(AA156,AA157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AA$51,5+AA$4,0),0)))*G.Asm!$F$38*AA152","v":0},{"$f":"SUM(AB156,AB157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AB$51,5+AB$4,0),0)))*G.Asm!$F$38*AB152","v":0},{"$f":"SUM(AC156,AC157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AC$51,5+AC$4,0),0)))*G.Asm!$F$38*AC152","v":0},{"$f":"SUM(AD156,AD157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AD$51,5+AD$4,0),0)))*G.Asm!$F$38*AD152","v":0},{"$f":"SUM(AE156,AE157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AE$51,5+AE$4,0),0)))*G.Asm!$F$38*AE152","v":0},{"$f":"SUM(AF156,AF157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AF$51,5+AF$4,0),0)))*G.Asm!$F$38*AF152","v":0},{"$f":"SUM(AG156,AG157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AG$51,5+AG$4,0),0)))*G.Asm!$F$38*AG152","v":0},{"$f":"SUM(AH156,AH157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AH$51,5+AH$4,0),0)))*G.Asm!$F$38*AH152","v":0},{"$f":"SUM(AI156,AI157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AI$51,5+AI$4,0),0)))*G.Asm!$F$38*AI152","v":0},{"$f":"SUM(AJ156,AJ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AJ$51,5+AJ$4,0),0)))*G.Asm!$F$38*AJ152","v":0},{"$f":"SUM(AK156,AK157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AK$51,5+AK$4,0),0)))*G.Asm!$F$38*AK152","v":0},{"$f":"SUM(AL156,AL157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AL$51,5+AL$4,0),0)))*G.Asm!$F$38*AL152","v":0},{"$f":"SUM(AM156,AM157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AM$51,5+AM$4,0),0)))*G.Asm!$F$38*AM152","v":0},{"$f":"SUM(AN156,AN157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AN$51,5+AN$4,0),0)))*G.Asm!$F$38*AN152","v":0},{"$f":"SUM(AO156,AO157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AO$51,5+AO$4,0),0)))*G.Asm!$F$38*AO152","v":0},{"$f":"SUM(AP156,AP157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AP$51,5+AP$4,0),0)))*G.Asm!$F$38*AP152","v":0},{"$f":"SUM(AQ156,AQ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AQ$51,5+AQ$4,0),0)))*G.Asm!$F$38*AQ152","v":0},{"$f":"SUM(AR156,AR157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AR$51,5+AR$4,0),0)))*G.Asm!$F$38*AR152","v":0},{"$f":"SUM(AS156,AS157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AS$51,5+AS$4,0),0)))*G.Asm!$F$38*AS152","v":0},{"$f":"SUM(AT156,AT157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AT$51,5+AT$4,0),0)))*G.Asm!$F$38*AT152","v":0},{"$f":"SUM(AU156,AU157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AU$51,5+AU$4,0),0)))*G.Asm!$F$38*AU152","v":0},{"$f":"SUM(AV156,AV157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AV$51,5+AV$4,0),0)))*G.Asm!$F$38*AV152","v":0},{"$f":"SUM(AW156,AW157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AW$51,5+AW$4,0),0)))*G.Asm!$F$38*AW152","v":0},{"$f":"SUM(AX156,AX157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AX$51,5+AX$4,0),0)))*G.Asm!$F$38*AX152","v":0},{"$f":"SUM(AY156,AY157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AY$51,5+AY$4,0),0)))*G.Asm!$F$38*AY152","v":0},{"$f":"SUM(AZ156,AZ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AZ$51,5+AZ$4,0),0)))*G.Asm!$F$38*AZ152","v":0},{"$f":"SUM(BA156,BA157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BA$51,5+BA$4,0),0)))*G.Asm!$F$38*BA152","v":0},{"$f":"SUM(BB156,BB157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BB$51,5+BB$4,0),0)))*G.Asm!$F$38*BB152","v":0},{"$f":"SUM(BC156,BC157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BC$51,5+BC$4,0),0)))*G.Asm!$F$38*BC152","v":0},{"$f":"SUM(BD156,BD157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BD$51,5+BD$4,0),0)))*G.Asm!$F$38*BD152","v":0},{"$f":"SUM(BE156,BE157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BE$51,5+BE$4,0),0)))*G.Asm!$F$38*BE152","v":0},{"$f":"SUM(BF156,BF157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BF$51,5+BF$4,0),0)))*G.Asm!$F$38*BF152","v":0},{"$f":"SUM(BG156,BG157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BG$51,5+BG$4,0),0)))*G.Asm!$F$38*BG152","v":0},{"$f":"SUM(BH156,BH157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BH$51,5+BH$4,0),0)))*G.Asm!$F$38*BH152","v":0},{"$f":"SUM(BI156,BI157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BI$51,5+BI$4,0),0)))*G.Asm!$F$38*BI152","v":0},{"$f":"SUM(BJ156,BJ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BJ$51,5+BJ$4,0),0)))*G.Asm!$F$38*BJ152","v":0},{"$f":"SUM(BK156,BK157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BK$51,5+BK$4,0),0)))*G.Asm!$F$38*BK152","v":0},{"$f":"SUM(BL156,BL157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BL$51,5+BL$4,0),0)))*G.Asm!$F$38*BL152","v":0},{"$f":"SUM(BM156,BM157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BM$51,5+BM$4,0),0)))*G.Asm!$F$38*BM152","v":0},{"$f":"SUM(BN156,BN157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BN$51,5+BN$4,0),0)))*G.Asm!$F$38*BN152","v":0},{"$f":"SUM(BO156,BO157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BO$51,5+BO$4,0),0)))*G.Asm!$F$38*BO152","v":0},{"$f":"SUM(BP156,BP157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BP$51,5+BP$4,0),0)))*G.Asm!$F$38*BP152","v":0},{"$f":"SUM(BQ156,BQ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BQ$51,5+BQ$4,0),0)))*G.Asm!$F$38*BQ152","v":0},{"$f":"SUM(BR156,BR157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BR$51,5+BR$4,0),0)))*G.Asm!$F$38*BR152","v":0},{"$f":"SUM(BS156,BS157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BS$51,5+BS$4,0),0)))*G.Asm!$F$38*BS152","v":0},{"$f":"SUM(BT156,BT157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BT$51,5+BT$4,0),0)))*G.Asm!$F$38*BT152","v":0},{"$f":"SUM(BU156,BU157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BU$51,5+BU$4,0),0)))*G.Asm!$F$38*BU152","v":0},{"$f":"SUM(BV156,BV157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BV$51,5+BV$4,0),0)))*G.Asm!$F$38*BV152","v":0},{"$f":"SUM(BW156,BW157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BW$51,5+BW$4,0),0)))*G.Asm!$F$38*BW152","v":0},{"$f":"SUM(BX156,BX157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BX$51,5+BX$4,0),0)))*G.Asm!$F$38*BX152","v":0},{"$f":"SUM(BY156,BY157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BY$51,5+BY$4,0),0)))*G.Asm!$F$38*BY152","v":0},{"$f":"SUM(BZ156,BZ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BZ$51,5+BZ$4,0),0)))*G.Asm!$F$38*BZ152","v":0},{"$f":"SUM(CA156,CA157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CA$51,5+CA$4,0),0)))*G.Asm!$F$38*CA152","v":0},{"$f":"SUM(CB156,CB157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CB$51,5+CB$4,0),0)))*G.Asm!$F$38*CB152","v":0},{"$f":"SUM(CC156,CC157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CC$51,5+CC$4,0),0)))*G.Asm!$F$38*CC152","v":0},{"$f":"SUM(CD156,CD157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CD$51,5+CD$4,0),0)))*G.Asm!$F$38*CD152","v":0},{"$f":"SUM(CE156,CE157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CE$51,5+CE$4,0),0)))*G.Asm!$F$38*CE152","v":0},{"$f":"SUM(CF156,CF157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CF$51,5+CF$4,0),0)))*G.Asm!$F$38*CF152","v":0},{"$f":"SUM(CG156,CG157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CG$51,5+CG$4,0),0)))*G.Asm!$F$38*CG152","v":0},{"$f":"SUM(CH156,CH157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CH$51,5+CH$4,0),0)))*G.Asm!$F$38*CH152","v":0},{"$f":"SUM(CI156,CI157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CI$51,5+CI$4,0),0)))*G.Asm!$F$38*CI152","v":0},{"$f":"SUM(CJ156,CJ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CJ$51,5+CJ$4,0),0)))*G.Asm!$F$38*CJ152","v":0},{"$f":"SUM(CK156,CK157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CK$51,5+CK$4,0),0)))*G.Asm!$F$38*CK152","v":0},{"$f":"SUM(CL156,CL157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CL$51,5+CL$4,0),0)))*G.Asm!$F$38*CL152","v":0},{"$f":"SUM(CM156,CM157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CM$51,5+CM$4,0),0)))*G.Asm!$F$38*CM152","v":0},{"$f":"SUM(CN156,CN157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CN$51,5+CN$4,0),0)))*G.Asm!$F$38*CN152","v":0},{"$f":"SUM(CO156,CO157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CO$51,5+CO$4,0),0)))*G.Asm!$F$38*CO152","v":0},{"$f":"SUM(CP156,CP157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CP$51,5+CP$4,0),0)))*G.Asm!$F$38*CP152","v":0},{"$f":"SUM(CQ156,CQ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CQ$51,5+CQ$4,0),0)))*G.Asm!$F$38*CQ152","v":0},{"$f":"SUM(CR156,CR157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CR$51,5+CR$4,0),0)))*G.Asm!$F$38*CR152","v":0},{"$f":"SUM(CS156,CS157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CS$51,5+CS$4,0),0)))*G.Asm!$F$38*CS152","v":0}]
[]
[null,null,"Total needs of funding during the operating period",null,{"$f":"-SUM(E156,E157,E159,E160)+E158","v":0},0,{"$f":"-SUM(G156,G157,G159,G160)+G158","v":0},{"$f":"-SUM(H156,H157,H159,H160)+H158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BT156,BT157,BT159,BT160)+BT158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"COST-EFFECTIVENESS ANALYSIS"]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"G166+NPV(G.Asm!$F$40,H166:INDEX(H166:CS166,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G166:CS166)","v":0},{"$f":"G9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G167+NPV(G.Asm!$F$40,H167:INDEX(H167:CS167,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G167:CS167)","v":0},{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G168+NPV(G.Asm!$F$40,H168:INDEX(H168:CS168,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G168:CS168)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G169+NPV(G.Asm!$F$40,H169:INDEX(H169:CS169,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G169:CS169)","v":0},{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C67","v":"E. Text: Text/Year"},null,{"$f":"G171+NPV(G.Asm!$F$40,H171:INDEX(H171:CS171,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G171:CS171)","v":0},{"$f":"G67","v":0},{"$f":"H67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C95","v":"G. Total net value of externalities"},null,{"$f":"G173+NPV(G.Asm!$F$40,H173:INDEX(H173:CS173,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G173:CS173)","v":0},{"$f":"G95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C119","v":"H. Total net value of climate change mitigation"},null,{"$f":"G174+NPV(G.Asm!$F$40,H174:INDEX(H174:CS174,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G174:CS174)","v":0},{"$f":"G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"C/E ratio",null,{"$f":"IF(E171<=0,\"No value\",(E166-E167+E168-E169)/E171)","v":"No value"}]
[null,null,"C/E ratio with monetary evaluation of externalities",null,{"$f":"IF(E171<=0,\"No value\",(E166-E167+E168-E169-E173-E174)/E171)","v":"No value"}]
[]
[null,null,"LEAST-COST ANALYSIS"]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"G181+NPV(G.Asm!$F$40,H181:INDEX(H181:CS181,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G181:CS181)","v":0},{"$f":"G9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G182+NPV(G.Asm!$F$40,H182:INDEX(H182:CS182,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G182:CS182)","v":0},{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G183+NPV(G.Asm!$F$40,H183:INDEX(H183:CS183,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G183:CS183)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total costs:",null,{"$f":"G184+NPV(G.Asm!$F$40,H184:INDEX(H184:CS184,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G184:CS184)","v":0},{"$f":"G181-G182+G183","v":0},{"$f":"H181-H182+H183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT181-BT182+BT183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"NPV of total costs",null,{"$f":"G184+NPV(G.Asm!$F$40,H184:INDEX(H184:CS184,RP))","v":0}]
[]
[null,null,"COST-BENEFIT ANALYSIS"]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"SUM(E191,E207)","v":0},0,{"$f":"SUM(G191,G207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK191,AK207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ191,BQ207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C10","v":"A.1. Total Initial investment costs"},"CF",{"$f":"SUM(E192:E205)","v":0},0,{"$f":"SUM(G192:G205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK192:AK205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ192:BQ205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C11),C11=\"Spare\"),\"\",C11)","v":""},{"$f":"D11","v":""},{"$f":"G192+NPV(G.Asm!$F$40,H192:INDEX(H192:CS192,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G192:CS192)","v":0},{"$f":"IFERROR($D192*G11,0)","v":0},0,{"$f":"IFERROR($D192*I11,0)","v":0},0,{"$f":"IFERROR($D192*K11,0)","v":0},{"$f":"IFERROR($D192*L11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D192*AM11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D192*BS11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C12),C12=\"Spare\"),\"\",C12)","v":""},{"$f":"D12","v":""},{"$f":"G193+NPV(G.Asm!$F$40,H193:INDEX(H193:CS193,RP))","v":0},0,{"$f":"IFERROR($D193*G12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D193*AM12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D193*BS12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G194+NPV(G.Asm!$F$40,H194:INDEX(H194:CS194,RP))","v":0},0,{"$f":"IFERROR($D194*G13,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D194*AM13,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D194*BS13,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"",{"$f":"D14","v":""},{"$f":"G195+NPV(G.Asm!$F$40,H195:INDEX(H195:CS195,RP))","v":0},0,{"$f":"IFERROR($D195*G14,0)","v":0},0,{"$f":"IFERROR($D195*I14,0)","v":0},{"$f":"IFERROR($D195*J14,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D195*AM14,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D195*BS14,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G196+NPV(G.Asm!$F$40,H196:INDEX(H196:CS196,RP))","v":0},0,{"$f":"IFERROR($D196*G15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D196*AM15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D196*BS15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G197+NPV(G.Asm!$F$40,H197:INDEX(H197:CS197,RP))","v":0},0,{"$f":"IFERROR($D197*G16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D197*AM16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D197*BS16,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G198+NPV(G.Asm!$F$40,H198:INDEX(H198:CS198,RP))","v":0},0,{"$f":"IFERROR($D198*G17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D198*AM17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D198*BS17,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G199+NPV(G.Asm!$F$40,H199:INDEX(H199:CS199,RP))","v":0},0,{"$f":"IFERROR($D199*G18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D199*AM18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D199*BS18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G200+NPV(G.Asm!$F$40,H200:INDEX(H200:CS200,RP))","v":0},0,{"$f":"IFERROR($D200*G19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D200*AM19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D200*BS19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G201+NPV(G.Asm!$F$40,H201:INDEX(H201:CS201,RP))","v":0},0,{"$f":"IFERROR($D201*G20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D201*AM20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D201*BS20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G202+NPV(G.Asm!$F$40,H202:INDEX(H202:CS202,RP))","v":0},0,{"$f":"IFERROR($D202*G21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D202*AM21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D202*BS21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G203+NPV(G.Asm!$F$40,H203:INDEX(H203:CS203,RP))","v":0},0,{"$f":"IFERROR($D203*G22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D203*AM22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D203*BS22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G204+NPV(G.Asm!$F$40,H204:INDEX(H204:CS204,RP))","v":0},0,{"$f":"IFERROR($D204*G23,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D204*AM23,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D204*BS23,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G205+NPV(G.Asm!$F$40,H205:INDEX(H205:CS205,RP))","v":0},0,{"$f":"IFERROR($D205*G24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D205*AM24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D205*BS24,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C26","v":"A.2. Total replacement costs (reinvestment costs)"},"CF",{"$f":"SUM(E208:E214)","v":0},0,{"$f":"SUM(G208:G214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK208:AK214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ208:BQ214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C27),C27=\"Spare\"),\"\",C27)","v":""},{"$f":"D27","v":""},{"$f":"G208+NPV(G.Asm!$F$40,H208:INDEX(H208:CS208,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G208:CS208)","v":0},{"$f":"IFERROR($D208*G27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D208*AM27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D208*BS27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G209+NPV(G.Asm!$F$40,H209:INDEX(H209:CS209,RP))","v":0},0,{"$f":"IFERROR($D209*G28,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D209*AM28,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D209*BS28,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G210+NPV(G.Asm!$F$40,H210:INDEX(H210:CS210,RP))","v":0},0,{"$f":"IFERROR($D210*G29,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D210*AM29,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D210*BS29,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G211+NPV(G.Asm!$F$40,H211:INDEX(H211:CS211,RP))","v":0},0,{"$f":"IFERROR($D211*G30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D211*AM30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D211*BS30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G212+NPV(G.Asm!$F$40,H212:INDEX(H212:CS212,RP))","v":0},0,{"$f":"IFERROR($D212*G31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D212*AM31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D212*BS31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G213+NPV(G.Asm!$F$40,H213:INDEX(H213:CS213,RP))","v":0},0,{"$f":"IFERROR($D213*G32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D213*AM32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D213*BS32,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G214+NPV(G.Asm!$F$40,H214:INDEX(H214:CS214,RP))","v":0},0,{"$f":"IFERROR($D214*G33,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D214*AM33,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D214*BS33,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C40","v":"B. Residual value"},{"$f":"D40","v":1},{"$f":"G216+NPV(G.Asm!$F$40,H216:INDEX(H216:CS216,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G216:CS216)","v":0},{"$f":"$D216*G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D216*AM40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D216*BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},"CF",{"$f":"SUM(E219:E230)","v":0},0,{"$f":"SUM(G219:G230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK219:AK230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ219:BQ230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C45),C45=\"Spare\"),\"\",C45)","v":""},{"$f":"D45","v":""},{"$f":"G219+NPV(G.Asm!$F$40,H219:INDEX(H219:CS219,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G219:CS219)","v":0},{"$f":"IFERROR($D219*G45,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D219*AM45,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D219*BS45,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G220+NPV(G.Asm!$F$40,H220:INDEX(H220:CS220,RP))","v":0},0,{"$f":"IFERROR($D220*G46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D220*AM46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D220*BS46,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G221+NPV(G.Asm!$F$40,H221:INDEX(H221:CS221,RP))","v":0},0,{"$f":"IFERROR($D221*G47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D221*AM47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D221*BS47,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G222+NPV(G.Asm!$F$40,H222:INDEX(H222:CS222,RP))","v":0},0,{"$f":"IFERROR($D222*G48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D222*AM48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D222*BS48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G223+NPV(G.Asm!$F$40,H223:INDEX(H223:CS223,RP))","v":0},0,{"$f":"IFERROR($D223*G49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D223*AM49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D223*BS49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G224+NPV(G.Asm!$F$40,H224:INDEX(H224:CS224,RP))","v":0},0,{"$f":"IFERROR($D224*G50,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D224*AM50,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D224*BS50,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G225+NPV(G.Asm!$F$40,H225:INDEX(H225:CS225,RP))","v":0},0,{"$f":"IFERROR($D225*G51,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D225*AM51,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D225*BS51,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G226+NPV(G.Asm!$F$40,H226:INDEX(H226:CS226,RP))","v":0},0,{"$f":"IFERROR($D226*G52,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D226*AM52,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D226*BS52,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G227+NPV(G.Asm!$F$40,H227:INDEX(H227:CS227,RP))","v":0},0,{"$f":"IFERROR($D227*G53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D227*AM53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D227*BS53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G228+NPV(G.Asm!$F$40,H228:INDEX(H228:CS228,RP))","v":0},0,{"$f":"IFERROR($D228*G54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D228*AM54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D228*BS54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G229+NPV(G.Asm!$F$40,H229:INDEX(H229:CS229,RP))","v":0},0,{"$f":"IFERROR($D229*G55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D229*AM55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D229*BS55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C57),C57=\"Spare\"),\"\",C57)","v":""},"",{"$f":"G230+NPV(G.Asm!$F$40,H230:INDEX(H230:CS230,RP))","v":0},0,{"$f":"IFERROR($D230*G57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D230*AM57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D230*BS57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total net economic benefit:",null,{"$f":"SUM(E233:E235)","v":0},0,{"$f":"SUM(G233:G235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK233:AK235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ233:BQ235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C95","v":"G. Total net value of externalities"},null,{"$f":"G233+NPV(G.Asm!$F$40,H233:INDEX(H233:CS233,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G233:CS233)","v":0},{"$f":"G95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C119","v":"H. Total net value of climate change mitigation"},null,{"$f":"G234+NPV(G.Asm!$F$40,H234:INDEX(H234:CS234,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G234:CS234)","v":0},{"$f":"G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C124","v":"I. Total direct benefit"},null,{"$f":"G235+NPV(G.Asm!$F$40,H235:INDEX(H235:CS235,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G235:CS235)","v":0},{"$f":"G124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total net cash flow for economic analysis",null,{"$f":"G237+NPV(G.Asm!$F$40,H237:INDEX(H237:CS237,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G237:CS237)","v":0},{"$f":"-G191-G207+G216-G218+G232","v":0},{"$f":"-H191-H207+H216-H218+H232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-AM191-AM207+AM216-AM218+AM232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BS191-BS207+BS216-BS218+BS232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"ENPV",null,{"$f":"G237+NPV(G.Asm!$F$40,H237:INDEX(H237:CS237,RP))","v":0}]
[null,null,"ERR",null,{"$f":"IF(ISERROR(IRR(G237:INDEX(G237:CS237,RP+1))),\"No value\",G239)","v":"No value"},null,{"$f":"IRR(G237:INDEX(G237:CS237,RP+1))","v":{"$error":"#NUM!"}}]
[null,null,"B/C ratio",null,{"$f":"IF((E190+IF(E218<0,0,E218))=0,\"No value\",(E232-IF(E218<0,E218,0)+E216)/(E190+IF(E218<0,0,E218)))","v":"No value"}]
[]
[null,null,"FINANCIAL PERFORMANCE (RETURN ON INVESTMENT) ANALYSIS "]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"G244+NPV(G.Asm!$F$76,H244:INDEX(H244:CS244,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G244:CS244)","v":0},{"$f":"G9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G245+NPV(G.Asm!$F$76,H245:INDEX(H245:CS245,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G245:CS245)","v":0},{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G246+NPV(G.Asm!$F$76,H246:INDEX(H246:CS246,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G246:CS246)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G247+NPV(G.Asm!$F$76,H247:INDEX(H247:CS247,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G247:CS247)","v":0},{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total import/purchase VAT of total costs",null,{"$f":"G248+NPV(G.Asm!$F$76,H248:INDEX(H248:CS248,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G248:CS248)","v":0},{"$f":"G258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net cash flow for financial performance analysis",null,null,null,{"$f":"SUM(G245,G247)-SUM(G244,G246,G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM245,AM247)-SUM(AM244,AM246,AM248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS245,BS247)-SUM(BS244,BS246,BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FNPV",null,{"$f":"G250+NPV(G.Asm!$F$76,H250:INDEX(H250:CS250,RP))","v":0}]
[null,null,"FRR(C)",null,{"$f":"IF(ISERROR(IRR(G250:INDEX(G250:CS250,RP+1))),\"No value\",IRR(G250:INDEX(G250:CS250,RP+1)))","v":"No value"}]
[]
[null,null,"VAT of costs"]
[null,null,{"$f":"\"VAT of \"&C244","v":"VAT of A. Total investment costs"},null,{"$f":"G255+NPV(G.Asm!$F$76,H255:INDEX(H255:CS255,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G255:CS255)","v":0},{"$f":"G244*G.Asm!$F$38*G$152","v":0},{"$f":"H244*G.Asm!$F$38*H$152","v":0},{"$f":"I244*G.Asm!$F$38*I$152","v":0},{"$f":"J244*G.Asm!$F$38*J$152","v":0},{"$f":"K244*G.Asm!$F$38*K$152","v":0},{"$f":"L244*G.Asm!$F$38*L$152","v":0},{"$f":"M244*G.Asm!$F$38*M$152","v":0},{"$f":"N244*G.Asm!$F$38*N$152","v":0},{"$f":"O244*G.Asm!$F$38*O$152","v":0},{"$f":"P244*G.Asm!$F$38*P$152","v":0},{"$f":"Q244*G.Asm!$F$38*Q$152","v":0},{"$f":"R244*G.Asm!$F$38*R$152","v":0},{"$f":"S244*G.Asm!$F$38*S$152","v":0},{"$f":"T244*G.Asm!$F$38*T$152","v":0},{"$f":"U244*G.Asm!$F$38*U$152","v":0},{"$f":"V244*G.Asm!$F$38*V$152","v":0},{"$f":"W244*G.Asm!$F$38*W$152","v":0},{"$f":"X244*G.Asm!$F$38*X$152","v":0},{"$f":"Y244*G.Asm!$F$38*Y$152","v":0},{"$f":"Z244*G.Asm!$F$38*Z$152","v":0},{"$f":"AA244*G.Asm!$F$38*AA$152","v":0},{"$f":"AB244*G.Asm!$F$38*AB$152","v":0},{"$f":"AC244*G.Asm!$F$38*AC$152","v":0},{"$f":"AD244*G.Asm!$F$38*AD$152","v":0},{"$f":"AE244*G.Asm!$F$38*AE$152","v":0},{"$f":"AF244*G.Asm!$F$38*AF$152","v":0},{"$f":"AG244*G.Asm!$F$38*AG$152","v":0},{"$f":"AH244*G.Asm!$F$38*AH$152","v":0},{"$f":"AI244*G.Asm!$F$38*AI$152","v":0},{"$f":"AJ244*G.Asm!$F$38*AJ$152","v":0},{"$f":"AK244*G.Asm!$F$38*AK$152","v":0},{"$f":"AL244*G.Asm!$F$38*AL$152","v":0},{"$f":"AM244*G.Asm!$F$38*AM$152","v":0},{"$f":"AN244*G.Asm!$F$38*AN$152","v":0},{"$f":"AO244*G.Asm!$F$38*AO$152","v":0},{"$f":"AP244*G.Asm!$F$38*AP$152","v":0},{"$f":"AQ244*G.Asm!$F$38*AQ$152","v":0},{"$f":"AR244*G.Asm!$F$38*AR$152","v":0},{"$f":"AS244*G.Asm!$F$38*AS$152","v":0},{"$f":"AT244*G.Asm!$F$38*AT$152","v":0},{"$f":"AU244*G.Asm!$F$38*AU$152","v":0},{"$f":"AV244*G.Asm!$F$38*AV$152","v":0},{"$f":"AW244*G.Asm!$F$38*AW$152","v":0},{"$f":"AX244*G.Asm!$F$38*AX$152","v":0},{"$f":"AY244*G.Asm!$F$38*AY$152","v":0},{"$f":"AZ244*G.Asm!$F$38*AZ$152","v":0},{"$f":"BA244*G.Asm!$F$38*BA$152","v":0},{"$f":"BB244*G.Asm!$F$38*BB$152","v":0},{"$f":"BC244*G.Asm!$F$38*BC$152","v":0},{"$f":"BD244*G.Asm!$F$38*BD$152","v":0},{"$f":"BE244*G.Asm!$F$38*BE$152","v":0},{"$f":"BF244*G.Asm!$F$38*BF$152","v":0},{"$f":"BG244*G.Asm!$F$38*BG$152","v":0},{"$f":"BH244*G.Asm!$F$38*BH$152","v":0},{"$f":"BI244*G.Asm!$F$38*BI$152","v":0},{"$f":"BJ244*G.Asm!$F$38*BJ$152","v":0},{"$f":"BK244*G.Asm!$F$38*BK$152","v":0},{"$f":"BL244*G.Asm!$F$38*BL$152","v":0},{"$f":"BM244*G.Asm!$F$38*BM$152","v":0},{"$f":"BN244*G.Asm!$F$38*BN$152","v":0},{"$f":"BO244*G.Asm!$F$38*BO$152","v":0},{"$f":"BP244*G.Asm!$F$38*BP$152","v":0},{"$f":"BQ244*G.Asm!$F$38*BQ$152","v":0},{"$f":"BR244*G.Asm!$F$38*BR$152","v":0},{"$f":"BS244*G.Asm!$F$38*BS$152","v":0},{"$f":"BT244*G.Asm!$F$38*BT$152","v":0},{"$f":"BU244*G.Asm!$F$38*BU$152","v":0},{"$f":"BV244*G.Asm!$F$38*BV$152","v":0},{"$f":"BW244*G.Asm!$F$38*BW$152","v":0},{"$f":"BX244*G.Asm!$F$38*BX$152","v":0},{"$f":"BY244*G.Asm!$F$38*BY$152","v":0},{"$f":"BZ244*G.Asm!$F$38*BZ$152","v":0},{"$f":"CA244*G.Asm!$F$38*CA$152","v":0},{"$f":"CB244*G.Asm!$F$38*CB$152","v":0},{"$f":"CC244*G.Asm!$F$38*CC$152","v":0},{"$f":"CD244*G.Asm!$F$38*CD$152","v":0},{"$f":"CE244*G.Asm!$F$38*CE$152","v":0},{"$f":"CF244*G.Asm!$F$38*CF$152","v":0},{"$f":"CG244*G.Asm!$F$38*CG$152","v":0},{"$f":"CH244*G.Asm!$F$38*CH$152","v":0},{"$f":"CI244*G.Asm!$F$38*CI$152","v":0},{"$f":"CJ244*G.Asm!$F$38*CJ$152","v":0},{"$f":"CK244*G.Asm!$F$38*CK$152","v":0},{"$f":"CL244*G.Asm!$F$38*CL$152","v":0},{"$f":"CM244*G.Asm!$F$38*CM$152","v":0},{"$f":"CN244*G.Asm!$F$38*CN$152","v":0},{"$f":"CO244*G.Asm!$F$38*CO$152","v":0},{"$f":"CP244*G.Asm!$F$38*CP$152","v":0},{"$f":"CQ244*G.Asm!$F$38*CQ$152","v":0},{"$f":"CR244*G.Asm!$F$38*CR$152","v":0},{"$f":"CS244*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"\"VAT of \"&C245","v":"VAT of B. Residual value"},null,{"$f":"G256+NPV(G.Asm!$F$76,H256:INDEX(H256:CS256,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G256:CS256)","v":0},{"$f":"IF($C$38=\"Depreciation\",G245*G.Asm!$F$38*G$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",H245*G.Asm!$F$38*H$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",I245*G.Asm!$F$38*I$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",J245*G.Asm!$F$38*J$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",K245*G.Asm!$F$38*K$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",L245*G.Asm!$F$38*L$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",M245*G.Asm!$F$38*M$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",N245*G.Asm!$F$38*N$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",O245*G.Asm!$F$38*O$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",P245*G.Asm!$F$38*P$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",Q245*G.Asm!$F$38*Q$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",R245*G.Asm!$F$38*R$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",S245*G.Asm!$F$38*S$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",T245*G.Asm!$F$38*T$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",U245*G.Asm!$F$38*U$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",V245*G.Asm!$F$38*V$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",W245*G.Asm!$F$38*W$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",X245*G.Asm!$F$38*X$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",Y245*G.Asm!$F$38*Y$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",Z245*G.Asm!$F$38*Z$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AA245*G.Asm!$F$38*AA$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AB245*G.Asm!$F$38*AB$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AC245*G.Asm!$F$38*AC$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AD245*G.Asm!$F$38*AD$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AE245*G.Asm!$F$38*AE$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AF245*G.Asm!$F$38*AF$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AG245*G.Asm!$F$38*AG$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AH245*G.Asm!$F$38*AH$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AI245*G.Asm!$F$38*AI$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AJ245*G.Asm!$F$38*AJ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AK245*G.Asm!$F$38*AK$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AL245*G.Asm!$F$38*AL$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AM245*G.Asm!$F$38*AM$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AN245*G.Asm!$F$38*AN$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AO245*G.Asm!$F$38*AO$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AP245*G.Asm!$F$38*AP$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AQ245*G.Asm!$F$38*AQ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AR245*G.Asm!$F$38*AR$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AS245*G.Asm!$F$38*AS$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AT245*G.Asm!$F$38*AT$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AU245*G.Asm!$F$38*AU$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AV245*G.Asm!$F$38*AV$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AW245*G.Asm!$F$38*AW$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AX245*G.Asm!$F$38*AX$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AY245*G.Asm!$F$38*AY$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AZ245*G.Asm!$F$38*AZ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BA245*G.Asm!$F$38*BA$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BB245*G.Asm!$F$38*BB$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BC245*G.Asm!$F$38*BC$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BD245*G.Asm!$F$38*BD$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BE245*G.Asm!$F$38*BE$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BF245*G.Asm!$F$38*BF$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BG245*G.Asm!$F$38*BG$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BH245*G.Asm!$F$38*BH$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BI245*G.Asm!$F$38*BI$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BJ245*G.Asm!$F$38*BJ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BK245*G.Asm!$F$38*BK$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BL245*G.Asm!$F$38*BL$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BM245*G.Asm!$F$38*BM$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BN245*G.Asm!$F$38*BN$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BO245*G.Asm!$F$38*BO$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BP245*G.Asm!$F$38*BP$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BQ245*G.Asm!$F$38*BQ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BR245*G.Asm!$F$38*BR$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BS245*G.Asm!$F$38*BS$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BT245*G.Asm!$F$38*BT$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BU245*G.Asm!$F$38*BU$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BV245*G.Asm!$F$38*BV$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BW245*G.Asm!$F$38*BW$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BX245*G.Asm!$F$38*BX$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BY245*G.Asm!$F$38*BY$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BZ245*G.Asm!$F$38*BZ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CA245*G.Asm!$F$38*CA$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CB245*G.Asm!$F$38*CB$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CC245*G.Asm!$F$38*CC$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CD245*G.Asm!$F$38*CD$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CE245*G.Asm!$F$38*CE$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CF245*G.Asm!$F$38*CF$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CG245*G.Asm!$F$38*CG$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CH245*G.Asm!$F$38*CH$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CI245*G.Asm!$F$38*CI$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CJ245*G.Asm!$F$38*CJ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CK245*G.Asm!$F$38*CK$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CL245*G.Asm!$F$38*CL$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CM245*G.Asm!$F$38*CM$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CN245*G.Asm!$F$38*CN$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CO245*G.Asm!$F$38*CO$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CP245*G.Asm!$F$38*CP$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CQ245*G.Asm!$F$38*CQ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CR245*G.Asm!$F$38*CR$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CS245*G.Asm!$F$38*CS$152,0)","v":0}]
[null,null,{"$f":"\"VAT of \"&C246","v":"VAT of C. Total operating and maintenance costs"},null,{"$f":"G257+NPV(G.Asm!$F$76,H257:INDEX(H257:CS257,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G257:CS257)","v":0},{"$f":"(G246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:G$51,5+G$4,0),0)))*G.Asm!$F$38*G$152","v":0},{"$f":"(H246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:H$51,5+H$4,0),0)))*G.Asm!$F$38*H$152","v":0},{"$f":"(I246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:I$51,5+I$4,0),0)))*G.Asm!$F$38*I$152","v":0},{"$f":"(J246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:J$51,5+J$4,0),0)))*G.Asm!$F$38*J$152","v":0},{"$f":"(K246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:K$51,5+K$4,0),0)))*G.Asm!$F$38*K$152","v":0},{"$f":"(L246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:L$51,5+L$4,0),0)))*G.Asm!$F$38*L$152","v":0},{"$f":"(M246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:M$51,5+M$4,0),0)))*G.Asm!$F$38*M$152","v":0},{"$f":"(N246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:N$51,5+N$4,0),0)))*G.Asm!$F$38*N$152","v":0},{"$f":"(O246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:O$51,5+O$4,0),0)))*G.Asm!$F$38*O$152","v":0},{"$f":"(P246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:P$51,5+P$4,0),0)))*G.Asm!$F$38*P$152","v":0},{"$f":"(Q246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Q$51,5+Q$4,0),0)))*G.Asm!$F$38*Q$152","v":0},{"$f":"(R246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:R$51,5+R$4,0),0)))*G.Asm!$F$38*R$152","v":0},{"$f":"(S246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:S$51,5+S$4,0),0)))*G.Asm!$F$38*S$152","v":0},{"$f":"(T246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:T$51,5+T$4,0),0)))*G.Asm!$F$38*T$152","v":0},{"$f":"(U246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:U$51,5+U$4,0),0)))*G.Asm!$F$38*U$152","v":0},{"$f":"(V246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:V$51,5+V$4,0),0)))*G.Asm!$F$38*V$152","v":0},{"$f":"(W246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:W$51,5+W$4,0),0)))*G.Asm!$F$38*W$152","v":0},{"$f":"(X246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:X$51,5+X$4,0),0)))*G.Asm!$F$38*X$152","v":0},{"$f":"(Y246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Y$51,5+Y$4,0),0)))*G.Asm!$F$38*Y$152","v":0},{"$f":"(Z246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Z$51,5+Z$4,0),0)))*G.Asm!$F$38*Z$152","v":0},{"$f":"(AA246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AA$51,5+AA$4,0),0)))*G.Asm!$F$38*AA$152","v":0},{"$f":"(AB246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AB$51,5+AB$4,0),0)))*G.Asm!$F$38*AB$152","v":0},{"$f":"(AC246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AC$51,5+AC$4,0),0)))*G.Asm!$F$38*AC$152","v":0},{"$f":"(AD246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AD$51,5+AD$4,0),0)))*G.Asm!$F$38*AD$152","v":0},{"$f":"(AE246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AE$51,5+AE$4,0),0)))*G.Asm!$F$38*AE$152","v":0},{"$f":"(AF246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AF$51,5+AF$4,0),0)))*G.Asm!$F$38*AF$152","v":0},{"$f":"(AG246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AG$51,5+AG$4,0),0)))*G.Asm!$F$38*AG$152","v":0},{"$f":"(AH246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AH$51,5+AH$4,0),0)))*G.Asm!$F$38*AH$152","v":0},{"$f":"(AI246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AI$51,5+AI$4,0),0)))*G.Asm!$F$38*AI$152","v":0},{"$f":"(AJ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AJ$51,5+AJ$4,0),0)))*G.Asm!$F$38*AJ$152","v":0},{"$f":"(AK246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AK$51,5+AK$4,0),0)))*G.Asm!$F$38*AK$152","v":0},{"$f":"(AL246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AL$51,5+AL$4,0),0)))*G.Asm!$F$38*AL$152","v":0},{"$f":"(AM246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AM$51,5+AM$4,0),0)))*G.Asm!$F$38*AM$152","v":0},{"$f":"(AN246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AN$51,5+AN$4,0),0)))*G.Asm!$F$38*AN$152","v":0},{"$f":"(AO246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AO$51,5+AO$4,0),0)))*G.Asm!$F$38*AO$152","v":0},{"$f":"(AP246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AP$51,5+AP$4,0),0)))*G.Asm!$F$38*AP$152","v":0},{"$f":"(AQ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AQ$51,5+AQ$4,0),0)))*G.Asm!$F$38*AQ$152","v":0},{"$f":"(AR246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AR$51,5+AR$4,0),0)))*G.Asm!$F$38*AR$152","v":0},{"$f":"(AS246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AS$51,5+AS$4,0),0)))*G.Asm!$F$38*AS$152","v":0},{"$f":"(AT246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AT$51,5+AT$4,0),0)))*G.Asm!$F$38*AT$152","v":0},{"$f":"(AU246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AU$51,5+AU$4,0),0)))*G.Asm!$F$38*AU$152","v":0},{"$f":"(AV246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AV$51,5+AV$4,0),0)))*G.Asm!$F$38*AV$152","v":0},{"$f":"(AW246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AW$51,5+AW$4,0),0)))*G.Asm!$F$38*AW$152","v":0},{"$f":"(AX246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AX$51,5+AX$4,0),0)))*G.Asm!$F$38*AX$152","v":0},{"$f":"(AY246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AY$51,5+AY$4,0),0)))*G.Asm!$F$38*AY$152","v":0},{"$f":"(AZ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AZ$51,5+AZ$4,0),0)))*G.Asm!$F$38*AZ$152","v":0},{"$f":"(BA246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BA$51,5+BA$4,0),0)))*G.Asm!$F$38*BA$152","v":0},{"$f":"(BB246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BB$51,5+BB$4,0),0)))*G.Asm!$F$38*BB$152","v":0},{"$f":"(BC246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BC$51,5+BC$4,0),0)))*G.Asm!$F$38*BC$152","v":0},{"$f":"(BD246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BD$51,5+BD$4,0),0)))*G.Asm!$F$38*BD$152","v":0},{"$f":"(BE246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BE$51,5+BE$4,0),0)))*G.Asm!$F$38*BE$152","v":0},{"$f":"(BF246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BF$51,5+BF$4,0),0)))*G.Asm!$F$38*BF$152","v":0},{"$f":"(BG246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BG$51,5+BG$4,0),0)))*G.Asm!$F$38*BG$152","v":0},{"$f":"(BH246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BH$51,5+BH$4,0),0)))*G.Asm!$F$38*BH$152","v":0},{"$f":"(BI246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BI$51,5+BI$4,0),0)))*G.Asm!$F$38*BI$152","v":0},{"$f":"(BJ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BJ$51,5+BJ$4,0),0)))*G.Asm!$F$38*BJ$152","v":0},{"$f":"(BK246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BK$51,5+BK$4,0),0)))*G.Asm!$F$38*BK$152","v":0},{"$f":"(BL246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BL$51,5+BL$4,0),0)))*G.Asm!$F$38*BL$152","v":0},{"$f":"(BM246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BM$51,5+BM$4,0),0)))*G.Asm!$F$38*BM$152","v":0},{"$f":"(BN246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BN$51,5+BN$4,0),0)))*G.Asm!$F$38*BN$152","v":0},{"$f":"(BO246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BO$51,5+BO$4,0),0)))*G.Asm!$F$38*BO$152","v":0},{"$f":"(BP246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BP$51,5+BP$4,0),0)))*G.Asm!$F$38*BP$152","v":0},{"$f":"(BQ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BQ$51,5+BQ$4,0),0)))*G.Asm!$F$38*BQ$152","v":0},{"$f":"(BR246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BR$51,5+BR$4,0),0)))*G.Asm!$F$38*BR$152","v":0},{"$f":"(BS246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BS$51,5+BS$4,0),0)))*G.Asm!$F$38*BS$152","v":0},{"$f":"(BT246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BT$51,5+BT$4,0),0)))*G.Asm!$F$38*BT$152","v":0},{"$f":"(BU246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BU$51,5+BU$4,0),0)))*G.Asm!$F$38*BU$152","v":0},{"$f":"(BV246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BV$51,5+BV$4,0),0)))*G.Asm!$F$38*BV$152","v":0},{"$f":"(BW246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BW$51,5+BW$4,0),0)))*G.Asm!$F$38*BW$152","v":0},{"$f":"(BX246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BX$51,5+BX$4,0),0)))*G.Asm!$F$38*BX$152","v":0},{"$f":"(BY246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BY$51,5+BY$4,0),0)))*G.Asm!$F$38*BY$152","v":0},{"$f":"(BZ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BZ$51,5+BZ$4,0),0)))*G.Asm!$F$38*BZ$152","v":0},{"$f":"(CA246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CA$51,5+CA$4,0),0)))*G.Asm!$F$38*CA$152","v":0},{"$f":"(CB246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CB$51,5+CB$4,0),0)))*G.Asm!$F$38*CB$152","v":0},{"$f":"(CC246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CC$51,5+CC$4,0),0)))*G.Asm!$F$38*CC$152","v":0},{"$f":"(CD246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CD$51,5+CD$4,0),0)))*G.Asm!$F$38*CD$152","v":0},{"$f":"(CE246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CE$51,5+CE$4,0),0)))*G.Asm!$F$38*CE$152","v":0},{"$f":"(CF246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CF$51,5+CF$4,0),0)))*G.Asm!$F$38*CF$152","v":0},{"$f":"(CG246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CG$51,5+CG$4,0),0)))*G.Asm!$F$38*CG$152","v":0},{"$f":"(CH246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CH$51,5+CH$4,0),0)))*G.Asm!$F$38*CH$152","v":0},{"$f":"(CI246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CI$51,5+CI$4,0),0)))*G.Asm!$F$38*CI$152","v":0},{"$f":"(CJ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CJ$51,5+CJ$4,0),0)))*G.Asm!$F$38*CJ$152","v":0},{"$f":"(CK246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CK$51,5+CK$4,0),0)))*G.Asm!$F$38*CK$152","v":0},{"$f":"(CL246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CL$51,5+CL$4,0),0)))*G.Asm!$F$38*CL$152","v":0},{"$f":"(CM246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CM$51,5+CM$4,0),0)))*G.Asm!$F$38*CM$152","v":0},{"$f":"(CN246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CN$51,5+CN$4,0),0)))*G.Asm!$F$38*CN$152","v":0},{"$f":"(CO246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CO$51,5+CO$4,0),0)))*G.Asm!$F$38*CO$152","v":0},{"$f":"(CP246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CP$51,5+CP$4,0),0)))*G.Asm!$F$38*CP$152","v":0},{"$f":"(CQ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CQ$51,5+CQ$4,0),0)))*G.Asm!$F$38*CQ$152","v":0},{"$f":"(CR246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CR$51,5+CR$4,0),0)))*G.Asm!$F$38*CR$152","v":0},{"$f":"(CS246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CS$51,5+CS$4,0),0)))*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"C248","v":"Total import/purchase VAT of total costs"},null,{"$f":"E255-E256+E257","v":0},{"$f":"F255-F256+F257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR255-BR256+BR257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"FUNDING GAP ANALYSIS "]
[]
[null,null,{"$f":"C10","v":"A.1. Total Initial investment costs"},null,{"$f":"G262+NPV(G.Asm!$F$76,H262:INDEX(H262:CS262,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G262:CS262)","v":0},{"$f":"G10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C26","v":"A.2. Total replacement costs (reinvestment costs)"},null,{"$f":"G263+NPV(G.Asm!$F$76,H263:INDEX(H263:CS263,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G263:CS263)","v":0},{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G264+NPV(G.Asm!$F$76,H264:INDEX(H264:CS264,RP))","v":0},0,{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G265+NPV(G.Asm!$F$76,H265:INDEX(H265:CS265,RP))","v":0},0,{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G266+NPV(G.Asm!$F$76,H266:INDEX(H266:CS266,RP))","v":0},0,{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"VAT of \"&C10","v":"VAT of A.1. Total Initial investment costs"},null,{"$f":"G267+NPV(G.Asm!$F$76,H267:INDEX(H267:CS267,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G267:CS267)","v":0},{"$f":"G10*G.Asm!$F$38*G$152","v":0},{"$f":"H10*G.Asm!$F$38*H$152","v":0},{"$f":"I10*G.Asm!$F$38*I$152","v":0},{"$f":"J10*G.Asm!$F$38*J$152","v":0},{"$f":"K10*G.Asm!$F$38*K$152","v":0},{"$f":"L10*G.Asm!$F$38*L$152","v":0},{"$f":"M10*G.Asm!$F$38*M$152","v":0},{"$f":"N10*G.Asm!$F$38*N$152","v":0},{"$f":"O10*G.Asm!$F$38*O$152","v":0},{"$f":"P10*G.Asm!$F$38*P$152","v":0},{"$f":"Q10*G.Asm!$F$38*Q$152","v":0},{"$f":"R10*G.Asm!$F$38*R$152","v":0},{"$f":"S10*G.Asm!$F$38*S$152","v":0},{"$f":"T10*G.Asm!$F$38*T$152","v":0},{"$f":"U10*G.Asm!$F$38*U$152","v":0},{"$f":"V10*G.Asm!$F$38*V$152","v":0},{"$f":"W10*G.Asm!$F$38*W$152","v":0},{"$f":"X10*G.Asm!$F$38*X$152","v":0},{"$f":"Y10*G.Asm!$F$38*Y$152","v":0},{"$f":"Z10*G.Asm!$F$38*Z$152","v":0},{"$f":"AA10*G.Asm!$F$38*AA$152","v":0},{"$f":"AB10*G.Asm!$F$38*AB$152","v":0},{"$f":"AC10*G.Asm!$F$38*AC$152","v":0},{"$f":"AD10*G.Asm!$F$38*AD$152","v":0},{"$f":"AE10*G.Asm!$F$38*AE$152","v":0},{"$f":"AF10*G.Asm!$F$38*AF$152","v":0},{"$f":"AG10*G.Asm!$F$38*AG$152","v":0},{"$f":"AH10*G.Asm!$F$38*AH$152","v":0},{"$f":"AI10*G.Asm!$F$38*AI$152","v":0},{"$f":"AJ10*G.Asm!$F$38*AJ$152","v":0},{"$f":"AK10*G.Asm!$F$38*AK$152","v":0},{"$f":"AL10*G.Asm!$F$38*AL$152","v":0},{"$f":"AM10*G.Asm!$F$38*AM$152","v":0},{"$f":"AN10*G.Asm!$F$38*AN$152","v":0},{"$f":"AO10*G.Asm!$F$38*AO$152","v":0},{"$f":"AP10*G.Asm!$F$38*AP$152","v":0},{"$f":"AQ10*G.Asm!$F$38*AQ$152","v":0},{"$f":"AR10*G.Asm!$F$38*AR$152","v":0},{"$f":"AS10*G.Asm!$F$38*AS$152","v":0},{"$f":"AT10*G.Asm!$F$38*AT$152","v":0},{"$f":"AU10*G.Asm!$F$38*AU$152","v":0},{"$f":"AV10*G.Asm!$F$38*AV$152","v":0},{"$f":"AW10*G.Asm!$F$38*AW$152","v":0},{"$f":"AX10*G.Asm!$F$38*AX$152","v":0},{"$f":"AY10*G.Asm!$F$38*AY$152","v":0},{"$f":"AZ10*G.Asm!$F$38*AZ$152","v":0},{"$f":"BA10*G.Asm!$F$38*BA$152","v":0},{"$f":"BB10*G.Asm!$F$38*BB$152","v":0},{"$f":"BC10*G.Asm!$F$38*BC$152","v":0},{"$f":"BD10*G.Asm!$F$38*BD$152","v":0},{"$f":"BE10*G.Asm!$F$38*BE$152","v":0},{"$f":"BF10*G.Asm!$F$38*BF$152","v":0},{"$f":"BG10*G.Asm!$F$38*BG$152","v":0},{"$f":"BH10*G.Asm!$F$38*BH$152","v":0},{"$f":"BI10*G.Asm!$F$38*BI$152","v":0},{"$f":"BJ10*G.Asm!$F$38*BJ$152","v":0},{"$f":"BK10*G.Asm!$F$38*BK$152","v":0},{"$f":"BL10*G.Asm!$F$38*BL$152","v":0},{"$f":"BM10*G.Asm!$F$38*BM$152","v":0},{"$f":"BN10*G.Asm!$F$38*BN$152","v":0},{"$f":"BO10*G.Asm!$F$38*BO$152","v":0},{"$f":"BP10*G.Asm!$F$38*BP$152","v":0},{"$f":"BQ10*G.Asm!$F$38*BQ$152","v":0},{"$f":"BR10*G.Asm!$F$38*BR$152","v":0},{"$f":"BS10*G.Asm!$F$38*BS$152","v":0},{"$f":"BT10*G.Asm!$F$38*BT$152","v":0},{"$f":"BU10*G.Asm!$F$38*BU$152","v":0},{"$f":"BV10*G.Asm!$F$38*BV$152","v":0},{"$f":"BW10*G.Asm!$F$38*BW$152","v":0},{"$f":"BX10*G.Asm!$F$38*BX$152","v":0},{"$f":"BY10*G.Asm!$F$38*BY$152","v":0},{"$f":"BZ10*G.Asm!$F$38*BZ$152","v":0},{"$f":"CA10*G.Asm!$F$38*CA$152","v":0},{"$f":"CB10*G.Asm!$F$38*CB$152","v":0},{"$f":"CC10*G.Asm!$F$38*CC$152","v":0},{"$f":"CD10*G.Asm!$F$38*CD$152","v":0},{"$f":"CE10*G.Asm!$F$38*CE$152","v":0},{"$f":"CF10*G.Asm!$F$38*CF$152","v":0},{"$f":"CG10*G.Asm!$F$38*CG$152","v":0},{"$f":"CH10*G.Asm!$F$38*CH$152","v":0},{"$f":"CI10*G.Asm!$F$38*CI$152","v":0},{"$f":"CJ10*G.Asm!$F$38*CJ$152","v":0},{"$f":"CK10*G.Asm!$F$38*CK$152","v":0},{"$f":"CL10*G.Asm!$F$38*CL$152","v":0},{"$f":"CM10*G.Asm!$F$38*CM$152","v":0},{"$f":"CN10*G.Asm!$F$38*CN$152","v":0},{"$f":"CO10*G.Asm!$F$38*CO$152","v":0},{"$f":"CP10*G.Asm!$F$38*CP$152","v":0},{"$f":"CQ10*G.Asm!$F$38*CQ$152","v":0},{"$f":"CR10*G.Asm!$F$38*CR$152","v":0},{"$f":"CS10*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"\"VAT of \"&C26","v":"VAT of A.2. Total replacement costs (reinvestment costs)"},null,{"$f":"G268+NPV(G.Asm!$F$76,H268:INDEX(H268:CS268,RP))","v":0},0,{"$f":"G26*G.Asm!$F$38*G$152","v":0},{"$f":"H26*G.Asm!$F$38*H$152","v":0},{"$f":"I26*G.Asm!$F$38*I$152","v":0},{"$f":"J26*G.Asm!$F$38*J$152","v":0},{"$f":"K26*G.Asm!$F$38*K$152","v":0},{"$f":"L26*G.Asm!$F$38*L$152","v":0},{"$f":"M26*G.Asm!$F$38*M$152","v":0},{"$f":"N26*G.Asm!$F$38*N$152","v":0},{"$f":"O26*G.Asm!$F$38*O$152","v":0},{"$f":"P26*G.Asm!$F$38*P$152","v":0},{"$f":"Q26*G.Asm!$F$38*Q$152","v":0},{"$f":"R26*G.Asm!$F$38*R$152","v":0},{"$f":"S26*G.Asm!$F$38*S$152","v":0},{"$f":"T26*G.Asm!$F$38*T$152","v":0},{"$f":"U26*G.Asm!$F$38*U$152","v":0},{"$f":"V26*G.Asm!$F$38*V$152","v":0},{"$f":"W26*G.Asm!$F$38*W$152","v":0},{"$f":"X26*G.Asm!$F$38*X$152","v":0},{"$f":"Y26*G.Asm!$F$38*Y$152","v":0},{"$f":"Z26*G.Asm!$F$38*Z$152","v":0},{"$f":"AA26*G.Asm!$F$38*AA$152","v":0},{"$f":"AB26*G.Asm!$F$38*AB$152","v":0},{"$f":"AC26*G.Asm!$F$38*AC$152","v":0},{"$f":"AD26*G.Asm!$F$38*AD$152","v":0},{"$f":"AE26*G.Asm!$F$38*AE$152","v":0},{"$f":"AF26*G.Asm!$F$38*AF$152","v":0},{"$f":"AG26*G.Asm!$F$38*AG$152","v":0},{"$f":"AH26*G.Asm!$F$38*AH$152","v":0},{"$f":"AI26*G.Asm!$F$38*AI$152","v":0},{"$f":"AJ26*G.Asm!$F$38*AJ$152","v":0},{"$f":"AK26*G.Asm!$F$38*AK$152","v":0},{"$f":"AL26*G.Asm!$F$38*AL$152","v":0},{"$f":"AM26*G.Asm!$F$38*AM$152","v":0},{"$f":"AN26*G.Asm!$F$38*AN$152","v":0},{"$f":"AO26*G.Asm!$F$38*AO$152","v":0},{"$f":"AP26*G.Asm!$F$38*AP$152","v":0},{"$f":"AQ26*G.Asm!$F$38*AQ$152","v":0},{"$f":"AR26*G.Asm!$F$38*AR$152","v":0},{"$f":"AS26*G.Asm!$F$38*AS$152","v":0},{"$f":"AT26*G.Asm!$F$38*AT$152","v":0},{"$f":"AU26*G.Asm!$F$38*AU$152","v":0},{"$f":"AV26*G.Asm!$F$38*AV$152","v":0},{"$f":"AW26*G.Asm!$F$38*AW$152","v":0},{"$f":"AX26*G.Asm!$F$38*AX$152","v":0},{"$f":"AY26*G.Asm!$F$38*AY$152","v":0},{"$f":"AZ26*G.Asm!$F$38*AZ$152","v":0},{"$f":"BA26*G.Asm!$F$38*BA$152","v":0},{"$f":"BB26*G.Asm!$F$38*BB$152","v":0},{"$f":"BC26*G.Asm!$F$38*BC$152","v":0},{"$f":"BD26*G.Asm!$F$38*BD$152","v":0},{"$f":"BE26*G.Asm!$F$38*BE$152","v":0},{"$f":"BF26*G.Asm!$F$38*BF$152","v":0},{"$f":"BG26*G.Asm!$F$38*BG$152","v":0},{"$f":"BH26*G.Asm!$F$38*BH$152","v":0},{"$f":"BI26*G.Asm!$F$38*BI$152","v":0},{"$f":"BJ26*G.Asm!$F$38*BJ$152","v":0},{"$f":"BK26*G.Asm!$F$38*BK$152","v":0},{"$f":"BL26*G.Asm!$F$38*BL$152","v":0},{"$f":"BM26*G.Asm!$F$38*BM$152","v":0},{"$f":"BN26*G.Asm!$F$38*BN$152","v":0},{"$f":"BO26*G.Asm!$F$38*BO$152","v":0},{"$f":"BP26*G.Asm!$F$38*BP$152","v":0},{"$f":"BQ26*G.Asm!$F$38*BQ$152","v":0},{"$f":"BR26*G.Asm!$F$38*BR$152","v":0},{"$f":"BS26*G.Asm!$F$38*BS$152","v":0},{"$f":"BT26*G.Asm!$F$38*BT$152","v":0},{"$f":"BU26*G.Asm!$F$38*BU$152","v":0},{"$f":"BV26*G.Asm!$F$38*BV$152","v":0},{"$f":"BW26*G.Asm!$F$38*BW$152","v":0},{"$f":"BX26*G.Asm!$F$38*BX$152","v":0},{"$f":"BY26*G.Asm!$F$38*BY$152","v":0},{"$f":"BZ26*G.Asm!$F$38*BZ$152","v":0},{"$f":"CA26*G.Asm!$F$38*CA$152","v":0},{"$f":"CB26*G.Asm!$F$38*CB$152","v":0},{"$f":"CC26*G.Asm!$F$38*CC$152","v":0},{"$f":"CD26*G.Asm!$F$38*CD$152","v":0},{"$f":"CE26*G.Asm!$F$38*CE$152","v":0},{"$f":"CF26*G.Asm!$F$38*CF$152","v":0},{"$f":"CG26*G.Asm!$F$38*CG$152","v":0},{"$f":"CH26*G.Asm!$F$38*CH$152","v":0},{"$f":"CI26*G.Asm!$F$38*CI$152","v":0},{"$f":"CJ26*G.Asm!$F$38*CJ$152","v":0},{"$f":"CK26*G.Asm!$F$38*CK$152","v":0},{"$f":"CL26*G.Asm!$F$38*CL$152","v":0},{"$f":"CM26*G.Asm!$F$38*CM$152","v":0},{"$f":"CN26*G.Asm!$F$38*CN$152","v":0},{"$f":"CO26*G.Asm!$F$38*CO$152","v":0},{"$f":"CP26*G.Asm!$F$38*CP$152","v":0},{"$f":"CQ26*G.Asm!$F$38*CQ$152","v":0},{"$f":"CR26*G.Asm!$F$38*CR$152","v":0},{"$f":"CS26*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"C256","v":"VAT of B. Residual value"},null,{"$f":"G269+NPV(G.Asm!$F$76,H269:INDEX(H269:CS269,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G269:CS269)","v":0},{"$f":"G256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C257","v":"VAT of C. Total operating and maintenance costs"},null,{"$f":"G270+NPV(G.Asm!$F$76,H270:INDEX(H270:CS270,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G270:CS270)","v":0},{"$f":"G257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AM257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"IF((E266-(E263+E268)-(E265+E270))>0,\"Applicable\",\"Not applicable\")","v":"Not applicable"}]
[null,null,null,null,{"$f":"IF(E272=\"Applicable\",\"Net revenue generating project\",\"Not a net revenue generating project\")","v":"Not a net revenue generating project"}]
[null,null,"Discounted net revenues (DNR)",null,{"$f":"E266-(E263+E268)-(E265+E270)+(E264+E269)","v":0}]
[null,null,"Discounted investment costs (DIC)",null,{"$f":"(E262+E267)","v":0}]
[]
[null,null,"Funding gap",null,{"$f":"IF(E272=\"Applicable\",E275-E274,\"n.a.\")","v":"n.a."}]
[null,null,"Funding gap rate",null,{"$f":"IF(AND(E272=\"Applicable\",E277>=0),E277/E275,\"n.a.\")","v":"n.a."}]
[null,null,"Modulated co-funding rate",null,{"$f":"IF($E$272=\"Applicable\",MIN($E$278,G.Asm!$F$78),\"n.a.\")","v":"n.a."}]
[]
[]
[]
[]
[null,null,"INTERNAL CALCULATIONS"]
[]
[]
[null,null,"NET CASH FLOW FOR SENSITIVITY ANALYSIS OF FRR FOR ALL APPRAISAL METHODS"]
[null,null,{"$f":"O.1!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"A. Total investment costs with 1% increase"},null,{"$f":"G288+NPV(G.Asm!$F$76,H288:INDEX(H288:CS288,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G288:CS288)","v":0},{"$f":"-SUM(O.1!G$244,O.1!G$255)*(1+'S&S'!$F10)+SUM(O.1!G$245,O.1!G$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!G$246,O.1!G$257)+O.1!G$247","v":0},{"$f":"-SUM(O.1!H$244,O.1!H$255)*(1+'S&S'!$F10)+SUM(O.1!H$245,O.1!H$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!H$246,O.1!H$257)+O.1!H$247","v":0},{"$f":"-SUM(O.1!I$244,O.1!I$255)*(1+'S&S'!$F10)+SUM(O.1!I$245,O.1!I$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!I$246,O.1!I$257)+O.1!I$247","v":0},{"$f":"-SUM(O.1!J$244,O.1!J$255)*(1+'S&S'!$F10)+SUM(O.1!J$245,O.1!J$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!J$246,O.1!J$257)+O.1!J$247","v":0},{"$f":"-SUM(O.1!K$244,O.1!K$255)*(1+'S&S'!$F10)+SUM(O.1!K$245,O.1!K$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!K$246,O.1!K$257)+O.1!K$247","v":0},{"$f":"-SUM(O.1!L$244,O.1!L$255)*(1+'S&S'!$F10)+SUM(O.1!L$245,O.1!L$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!L$246,O.1!L$257)+O.1!L$247","v":0},{"$f":"-SUM(O.1!M$244,O.1!M$255)*(1+'S&S'!$F10)+SUM(O.1!M$245,O.1!M$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!M$246,O.1!M$257)+O.1!M$247","v":0},{"$f":"-SUM(O.1!N$244,O.1!N$255)*(1+'S&S'!$F10)+SUM(O.1!N$245,O.1!N$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!N$246,O.1!N$257)+O.1!N$247","v":0},{"$f":"-SUM(O.1!O$244,O.1!O$255)*(1+'S&S'!$F10)+SUM(O.1!O$245,O.1!O$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!O$246,O.1!O$257)+O.1!O$247","v":0},{"$f":"-SUM(O.1!P$244,O.1!P$255)*(1+'S&S'!$F10)+SUM(O.1!P$245,O.1!P$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!P$246,O.1!P$257)+O.1!P$247","v":0},{"$f":"-SUM(O.1!Q$244,O.1!Q$255)*(1+'S&S'!$F10)+SUM(O.1!Q$245,O.1!Q$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!Q$246,O.1!Q$257)+O.1!Q$247","v":0},{"$f":"-SUM(O.1!R$244,O.1!R$255)*(1+'S&S'!$F10)+SUM(O.1!R$245,O.1!R$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!R$246,O.1!R$257)+O.1!R$247","v":0},{"$f":"-SUM(O.1!S$244,O.1!S$255)*(1+'S&S'!$F10)+SUM(O.1!S$245,O.1!S$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!S$246,O.1!S$257)+O.1!S$247","v":0},{"$f":"-SUM(O.1!T$244,O.1!T$255)*(1+'S&S'!$F10)+SUM(O.1!T$245,O.1!T$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!T$246,O.1!T$257)+O.1!T$247","v":0},{"$f":"-SUM(O.1!U$244,O.1!U$255)*(1+'S&S'!$F10)+SUM(O.1!U$245,O.1!U$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!U$246,O.1!U$257)+O.1!U$247","v":0},{"$f":"-SUM(O.1!V$244,O.1!V$255)*(1+'S&S'!$F10)+SUM(O.1!V$245,O.1!V$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!V$246,O.1!V$257)+O.1!V$247","v":0},{"$f":"-SUM(O.1!W$244,O.1!W$255)*(1+'S&S'!$F10)+SUM(O.1!W$245,O.1!W$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!W$246,O.1!W$257)+O.1!W$247","v":0},{"$f":"-SUM(O.1!X$244,O.1!X$255)*(1+'S&S'!$F10)+SUM(O.1!X$245,O.1!X$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!X$246,O.1!X$257)+O.1!X$247","v":0},{"$f":"-SUM(O.1!Y$244,O.1!Y$255)*(1+'S&S'!$F10)+SUM(O.1!Y$245,O.1!Y$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!Y$246,O.1!Y$257)+O.1!Y$247","v":0},{"$f":"-SUM(O.1!Z$244,O.1!Z$255)*(1+'S&S'!$F10)+SUM(O.1!Z$245,O.1!Z$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!Z$246,O.1!Z$257)+O.1!Z$247","v":0},{"$f":"-SUM(O.1!AA$244,O.1!AA$255)*(1+'S&S'!$F10)+SUM(O.1!AA$245,O.1!AA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AA$246,O.1!AA$257)+O.1!AA$247","v":0},{"$f":"-SUM(O.1!AB$244,O.1!AB$255)*(1+'S&S'!$F10)+SUM(O.1!AB$245,O.1!AB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AB$246,O.1!AB$257)+O.1!AB$247","v":0},{"$f":"-SUM(O.1!AC$244,O.1!AC$255)*(1+'S&S'!$F10)+SUM(O.1!AC$245,O.1!AC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AC$246,O.1!AC$257)+O.1!AC$247","v":0},{"$f":"-SUM(O.1!AD$244,O.1!AD$255)*(1+'S&S'!$F10)+SUM(O.1!AD$245,O.1!AD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AD$246,O.1!AD$257)+O.1!AD$247","v":0},{"$f":"-SUM(O.1!AE$244,O.1!AE$255)*(1+'S&S'!$F10)+SUM(O.1!AE$245,O.1!AE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AE$246,O.1!AE$257)+O.1!AE$247","v":0},{"$f":"-SUM(O.1!AF$244,O.1!AF$255)*(1+'S&S'!$F10)+SUM(O.1!AF$245,O.1!AF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AF$246,O.1!AF$257)+O.1!AF$247","v":0},{"$f":"-SUM(O.1!AG$244,O.1!AG$255)*(1+'S&S'!$F10)+SUM(O.1!AG$245,O.1!AG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AG$246,O.1!AG$257)+O.1!AG$247","v":0},{"$f":"-SUM(O.1!AH$244,O.1!AH$255)*(1+'S&S'!$F10)+SUM(O.1!AH$245,O.1!AH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AH$246,O.1!AH$257)+O.1!AH$247","v":0},{"$f":"-SUM(O.1!AI$244,O.1!AI$255)*(1+'S&S'!$F10)+SUM(O.1!AI$245,O.1!AI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AI$246,O.1!AI$257)+O.1!AI$247","v":0},{"$f":"-SUM(O.1!AJ$244,O.1!AJ$255)*(1+'S&S'!$F10)+SUM(O.1!AJ$245,O.1!AJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AJ$246,O.1!AJ$257)+O.1!AJ$247","v":0},{"$f":"-SUM(O.1!AK$244,O.1!AK$255)*(1+'S&S'!$F10)+SUM(O.1!AK$245,O.1!AK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AK$246,O.1!AK$257)+O.1!AK$247","v":0},{"$f":"-SUM(O.1!AL$244,O.1!AL$255)*(1+'S&S'!$F10)+SUM(O.1!AL$245,O.1!AL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AL$246,O.1!AL$257)+O.1!AL$247","v":0},{"$f":"-SUM(O.1!AM$244,O.1!AM$255)*(1+'S&S'!$F10)+SUM(O.1!AM$245,O.1!AM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AM$246,O.1!AM$257)+O.1!AM$247","v":0},{"$f":"-SUM(O.1!AN$244,O.1!AN$255)*(1+'S&S'!$F10)+SUM(O.1!AN$245,O.1!AN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AN$246,O.1!AN$257)+O.1!AN$247","v":0},{"$f":"-SUM(O.1!AO$244,O.1!AO$255)*(1+'S&S'!$F10)+SUM(O.1!AO$245,O.1!AO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AO$246,O.1!AO$257)+O.1!AO$247","v":0},{"$f":"-SUM(O.1!AP$244,O.1!AP$255)*(1+'S&S'!$F10)+SUM(O.1!AP$245,O.1!AP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AP$246,O.1!AP$257)+O.1!AP$247","v":0},{"$f":"-SUM(O.1!AQ$244,O.1!AQ$255)*(1+'S&S'!$F10)+SUM(O.1!AQ$245,O.1!AQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AQ$246,O.1!AQ$257)+O.1!AQ$247","v":0},{"$f":"-SUM(O.1!AR$244,O.1!AR$255)*(1+'S&S'!$F10)+SUM(O.1!AR$245,O.1!AR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AR$246,O.1!AR$257)+O.1!AR$247","v":0},{"$f":"-SUM(O.1!AS$244,O.1!AS$255)*(1+'S&S'!$F10)+SUM(O.1!AS$245,O.1!AS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AS$246,O.1!AS$257)+O.1!AS$247","v":0},{"$f":"-SUM(O.1!AT$244,O.1!AT$255)*(1+'S&S'!$F10)+SUM(O.1!AT$245,O.1!AT$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AT$246,O.1!AT$257)+O.1!AT$247","v":0},{"$f":"-SUM(O.1!AU$244,O.1!AU$255)*(1+'S&S'!$F10)+SUM(O.1!AU$245,O.1!AU$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AU$246,O.1!AU$257)+O.1!AU$247","v":0},{"$f":"-SUM(O.1!AV$244,O.1!AV$255)*(1+'S&S'!$F10)+SUM(O.1!AV$245,O.1!AV$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AV$246,O.1!AV$257)+O.1!AV$247","v":0},{"$f":"-SUM(O.1!AW$244,O.1!AW$255)*(1+'S&S'!$F10)+SUM(O.1!AW$245,O.1!AW$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AW$246,O.1!AW$257)+O.1!AW$247","v":0},{"$f":"-SUM(O.1!AX$244,O.1!AX$255)*(1+'S&S'!$F10)+SUM(O.1!AX$245,O.1!AX$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AX$246,O.1!AX$257)+O.1!AX$247","v":0},{"$f":"-SUM(O.1!AY$244,O.1!AY$255)*(1+'S&S'!$F10)+SUM(O.1!AY$245,O.1!AY$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AY$246,O.1!AY$257)+O.1!AY$247","v":0},{"$f":"-SUM(O.1!AZ$244,O.1!AZ$255)*(1+'S&S'!$F10)+SUM(O.1!AZ$245,O.1!AZ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!AZ$246,O.1!AZ$257)+O.1!AZ$247","v":0},{"$f":"-SUM(O.1!BA$244,O.1!BA$255)*(1+'S&S'!$F10)+SUM(O.1!BA$245,O.1!BA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BA$246,O.1!BA$257)+O.1!BA$247","v":0},{"$f":"-SUM(O.1!BB$244,O.1!BB$255)*(1+'S&S'!$F10)+SUM(O.1!BB$245,O.1!BB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BB$246,O.1!BB$257)+O.1!BB$247","v":0},{"$f":"-SUM(O.1!BC$244,O.1!BC$255)*(1+'S&S'!$F10)+SUM(O.1!BC$245,O.1!BC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BC$246,O.1!BC$257)+O.1!BC$247","v":0},{"$f":"-SUM(O.1!BD$244,O.1!BD$255)*(1+'S&S'!$F10)+SUM(O.1!BD$245,O.1!BD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BD$246,O.1!BD$257)+O.1!BD$247","v":0},{"$f":"-SUM(O.1!BE$244,O.1!BE$255)*(1+'S&S'!$F10)+SUM(O.1!BE$245,O.1!BE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BE$246,O.1!BE$257)+O.1!BE$247","v":0},{"$f":"-SUM(O.1!BF$244,O.1!BF$255)*(1+'S&S'!$F10)+SUM(O.1!BF$245,O.1!BF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BF$246,O.1!BF$257)+O.1!BF$247","v":0},{"$f":"-SUM(O.1!BG$244,O.1!BG$255)*(1+'S&S'!$F10)+SUM(O.1!BG$245,O.1!BG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BG$246,O.1!BG$257)+O.1!BG$247","v":0},{"$f":"-SUM(O.1!BH$244,O.1!BH$255)*(1+'S&S'!$F10)+SUM(O.1!BH$245,O.1!BH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BH$246,O.1!BH$257)+O.1!BH$247","v":0},{"$f":"-SUM(O.1!BI$244,O.1!BI$255)*(1+'S&S'!$F10)+SUM(O.1!BI$245,O.1!BI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BI$246,O.1!BI$257)+O.1!BI$247","v":0},{"$f":"-SUM(O.1!BJ$244,O.1!BJ$255)*(1+'S&S'!$F10)+SUM(O.1!BJ$245,O.1!BJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BJ$246,O.1!BJ$257)+O.1!BJ$247","v":0},{"$f":"-SUM(O.1!BK$244,O.1!BK$255)*(1+'S&S'!$F10)+SUM(O.1!BK$245,O.1!BK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BK$246,O.1!BK$257)+O.1!BK$247","v":0},{"$f":"-SUM(O.1!BL$244,O.1!BL$255)*(1+'S&S'!$F10)+SUM(O.1!BL$245,O.1!BL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BL$246,O.1!BL$257)+O.1!BL$247","v":0},{"$f":"-SUM(O.1!BM$244,O.1!BM$255)*(1+'S&S'!$F10)+SUM(O.1!BM$245,O.1!BM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BM$246,O.1!BM$257)+O.1!BM$247","v":0},{"$f":"-SUM(O.1!BN$244,O.1!BN$255)*(1+'S&S'!$F10)+SUM(O.1!BN$245,O.1!BN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BN$246,O.1!BN$257)+O.1!BN$247","v":0},{"$f":"-SUM(O.1!BO$244,O.1!BO$255)*(1+'S&S'!$F10)+SUM(O.1!BO$245,O.1!BO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BO$246,O.1!BO$257)+O.1!BO$247","v":0},{"$f":"-SUM(O.1!BP$244,O.1!BP$255)*(1+'S&S'!$F10)+SUM(O.1!BP$245,O.1!BP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BP$246,O.1!BP$257)+O.1!BP$247","v":0},{"$f":"-SUM(O.1!BQ$244,O.1!BQ$255)*(1+'S&S'!$F10)+SUM(O.1!BQ$245,O.1!BQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BQ$246,O.1!BQ$257)+O.1!BQ$247","v":0},{"$f":"-SUM(O.1!BR$244,O.1!BR$255)*(1+'S&S'!$F10)+SUM(O.1!BR$245,O.1!BR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BR$246,O.1!BR$257)+O.1!BR$247","v":0},{"$f":"-SUM(O.1!BS$244,O.1!BS$255)*(1+'S&S'!$F10)+SUM(O.1!BS$245,O.1!BS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BS$246,O.1!BS$257)+O.1!BS$247","v":0},{"$f":"-SUM(O.1!BT$244,O.1!BT$255)*(1+'S&S'!$F10)+SUM(O.1!BT$245,O.1!BT$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BT$246,O.1!BT$257)+O.1!BT$247","v":0},{"$f":"-SUM(O.1!BU$244,O.1!BU$255)*(1+'S&S'!$F10)+SUM(O.1!BU$245,O.1!BU$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BU$246,O.1!BU$257)+O.1!BU$247","v":0},{"$f":"-SUM(O.1!BV$244,O.1!BV$255)*(1+'S&S'!$F10)+SUM(O.1!BV$245,O.1!BV$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BV$246,O.1!BV$257)+O.1!BV$247","v":0},{"$f":"-SUM(O.1!BW$244,O.1!BW$255)*(1+'S&S'!$F10)+SUM(O.1!BW$245,O.1!BW$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BW$246,O.1!BW$257)+O.1!BW$247","v":0},{"$f":"-SUM(O.1!BX$244,O.1!BX$255)*(1+'S&S'!$F10)+SUM(O.1!BX$245,O.1!BX$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BX$246,O.1!BX$257)+O.1!BX$247","v":0},{"$f":"-SUM(O.1!BY$244,O.1!BY$255)*(1+'S&S'!$F10)+SUM(O.1!BY$245,O.1!BY$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BY$246,O.1!BY$257)+O.1!BY$247","v":0},{"$f":"-SUM(O.1!BZ$244,O.1!BZ$255)*(1+'S&S'!$F10)+SUM(O.1!BZ$245,O.1!BZ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!BZ$246,O.1!BZ$257)+O.1!BZ$247","v":0},{"$f":"-SUM(O.1!CA$244,O.1!CA$255)*(1+'S&S'!$F10)+SUM(O.1!CA$245,O.1!CA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!CA$246,O.1!CA$257)+O.1!CA$247","v":0},{"$f":"-SUM(O.1!CB$244,O.1!CB$255)*(1+'S&S'!$F10)+SUM(O.1!CB$245,O.1!CB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!CB$246,O.1!CB$257)+O.1!CB$247","v":0},{"$f":"-SUM(O.1!CC$244,O.1!CC$255)*(1+'S&S'!$F10)+SUM(O.1!CC$245,O.1!CC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!CC$246,O.1!CC$257)+O.1!CC$247","v":0},{"$f":"-SUM(O.1!CD$244,O.1!CD$255)*(1+'S&S'!$F10)+SUM(O.1!CD$245,O.1!CD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!CD$246,O.1!CD$257)+O.1!CD$247","v":0},{"$f":"-SUM(O.1!CE$244,O.1!CE$255)*(1+'S&S'!$F10)+SUM(O.1!CE$245,O.1!CE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!CE$246,O.1!CE$257)+O.1!CE$247","v":0},{"$f":"-SUM(O.1!CF$244,O.1!CF$255)*(1+'S&S'!$F10)+SUM(O.1!CF$245,O.1!CF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!CF$246,O.1!CF$257)+O.1!CF$247","v":0},{"$f":"-SUM(O.1!CG$244,O.1!CG$255)*(1+'S&S'!$F10)+SUM(O.1!CG$245,O.1!CG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!CG$246,O.1!CG$257)+O.1!CG$247","v":0},{"$f":"-SUM(O.1!CH$244,O.1!CH$255)*(1+'S&S'!$F10)+SUM(O.1!CH$245,O.1!CH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!CH$246,O.1!CH$257)+O.1!CH$247","v":0},{"$f":"-SUM(O.1!CI$244,O.1!CI$255)*(1+'S&S'!$F10)+SUM(O.1!CI$245,O.1!CI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!CI$246,O.1!CI$257)+O.1!CI$247","v":0},{"$f":"-SUM(O.1!CJ$244,O.1!CJ$255)*(1+'S&S'!$F10)+SUM(O.1!CJ$245,O.1!CJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!CJ$246,O.1!CJ$257)+O.1!CJ$247","v":0},{"$f":"-SUM(O.1!CK$244,O.1!CK$255)*(1+'S&S'!$F10)+SUM(O.1!CK$245,O.1!CK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!CK$246,O.1!CK$257)+O.1!CK$247","v":0},{"$f":"-SUM(O.1!CL$244,O.1!CL$255)*(1+'S&S'!$F10)+SUM(O.1!CL$245,O.1!CL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!CL$246,O.1!CL$257)+O.1!CL$247","v":0},{"$f":"-SUM(O.1!CM$244,O.1!CM$255)*(1+'S&S'!$F10)+SUM(O.1!CM$245,O.1!CM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!CM$246,O.1!CM$257)+O.1!CM$247","v":0},{"$f":"-SUM(O.1!CN$244,O.1!CN$255)*(1+'S&S'!$F10)+SUM(O.1!CN$245,O.1!CN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!CN$246,O.1!CN$257)+O.1!CN$247","v":0},{"$f":"-SUM(O.1!CO$244,O.1!CO$255)*(1+'S&S'!$F10)+SUM(O.1!CO$245,O.1!CO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!CO$246,O.1!CO$257)+O.1!CO$247","v":0},{"$f":"-SUM(O.1!CP$244,O.1!CP$255)*(1+'S&S'!$F10)+SUM(O.1!CP$245,O.1!CP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!CP$246,O.1!CP$257)+O.1!CP$247","v":0},{"$f":"-SUM(O.1!CQ$244,O.1!CQ$255)*(1+'S&S'!$F10)+SUM(O.1!CQ$245,O.1!CQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!CQ$246,O.1!CQ$257)+O.1!CQ$247","v":0},{"$f":"-SUM(O.1!CR$244,O.1!CR$255)*(1+'S&S'!$F10)+SUM(O.1!CR$245,O.1!CR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!CR$246,O.1!CR$257)+O.1!CR$247","v":0},{"$f":"-SUM(O.1!CS$244,O.1!CS$255)*(1+'S&S'!$F10)+SUM(O.1!CS$245,O.1!CS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.1!CS$246,O.1!CS$257)+O.1!CS$247","v":0}]
[null,null,{"$f":"O.1!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"A. Total investment costs with 1% decrease"},null,{"$f":"G289+NPV(G.Asm!$F$76,H289:INDEX(H289:CS289,RP))","v":0},0,{"$f":"-SUM(O.1!G$244,O.1!G$255)*(1+'S&S'!$F11)+SUM(O.1!G$245,O.1!G$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!G$246,O.1!G$257)+O.1!G$247","v":0},{"$f":"-SUM(O.1!H$244,O.1!H$255)*(1+'S&S'!$F11)+SUM(O.1!H$245,O.1!H$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!H$246,O.1!H$257)+O.1!H$247","v":0},{"$f":"-SUM(O.1!I$244,O.1!I$255)*(1+'S&S'!$F11)+SUM(O.1!I$245,O.1!I$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!I$246,O.1!I$257)+O.1!I$247","v":0},{"$f":"-SUM(O.1!J$244,O.1!J$255)*(1+'S&S'!$F11)+SUM(O.1!J$245,O.1!J$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!J$246,O.1!J$257)+O.1!J$247","v":0},{"$f":"-SUM(O.1!K$244,O.1!K$255)*(1+'S&S'!$F11)+SUM(O.1!K$245,O.1!K$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!K$246,O.1!K$257)+O.1!K$247","v":0},{"$f":"-SUM(O.1!L$244,O.1!L$255)*(1+'S&S'!$F11)+SUM(O.1!L$245,O.1!L$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!L$246,O.1!L$257)+O.1!L$247","v":0},{"$f":"-SUM(O.1!M$244,O.1!M$255)*(1+'S&S'!$F11)+SUM(O.1!M$245,O.1!M$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!M$246,O.1!M$257)+O.1!M$247","v":0},{"$f":"-SUM(O.1!N$244,O.1!N$255)*(1+'S&S'!$F11)+SUM(O.1!N$245,O.1!N$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!N$246,O.1!N$257)+O.1!N$247","v":0},{"$f":"-SUM(O.1!O$244,O.1!O$255)*(1+'S&S'!$F11)+SUM(O.1!O$245,O.1!O$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!O$246,O.1!O$257)+O.1!O$247","v":0},{"$f":"-SUM(O.1!P$244,O.1!P$255)*(1+'S&S'!$F11)+SUM(O.1!P$245,O.1!P$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!P$246,O.1!P$257)+O.1!P$247","v":0},{"$f":"-SUM(O.1!Q$244,O.1!Q$255)*(1+'S&S'!$F11)+SUM(O.1!Q$245,O.1!Q$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!Q$246,O.1!Q$257)+O.1!Q$247","v":0},{"$f":"-SUM(O.1!R$244,O.1!R$255)*(1+'S&S'!$F11)+SUM(O.1!R$245,O.1!R$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!R$246,O.1!R$257)+O.1!R$247","v":0},{"$f":"-SUM(O.1!S$244,O.1!S$255)*(1+'S&S'!$F11)+SUM(O.1!S$245,O.1!S$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!S$246,O.1!S$257)+O.1!S$247","v":0},{"$f":"-SUM(O.1!T$244,O.1!T$255)*(1+'S&S'!$F11)+SUM(O.1!T$245,O.1!T$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!T$246,O.1!T$257)+O.1!T$247","v":0},{"$f":"-SUM(O.1!U$244,O.1!U$255)*(1+'S&S'!$F11)+SUM(O.1!U$245,O.1!U$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!U$246,O.1!U$257)+O.1!U$247","v":0},{"$f":"-SUM(O.1!V$244,O.1!V$255)*(1+'S&S'!$F11)+SUM(O.1!V$245,O.1!V$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!V$246,O.1!V$257)+O.1!V$247","v":0},{"$f":"-SUM(O.1!W$244,O.1!W$255)*(1+'S&S'!$F11)+SUM(O.1!W$245,O.1!W$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!W$246,O.1!W$257)+O.1!W$247","v":0},{"$f":"-SUM(O.1!X$244,O.1!X$255)*(1+'S&S'!$F11)+SUM(O.1!X$245,O.1!X$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!X$246,O.1!X$257)+O.1!X$247","v":0},{"$f":"-SUM(O.1!Y$244,O.1!Y$255)*(1+'S&S'!$F11)+SUM(O.1!Y$245,O.1!Y$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!Y$246,O.1!Y$257)+O.1!Y$247","v":0},{"$f":"-SUM(O.1!Z$244,O.1!Z$255)*(1+'S&S'!$F11)+SUM(O.1!Z$245,O.1!Z$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!Z$246,O.1!Z$257)+O.1!Z$247","v":0},{"$f":"-SUM(O.1!AA$244,O.1!AA$255)*(1+'S&S'!$F11)+SUM(O.1!AA$245,O.1!AA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AA$246,O.1!AA$257)+O.1!AA$247","v":0},{"$f":"-SUM(O.1!AB$244,O.1!AB$255)*(1+'S&S'!$F11)+SUM(O.1!AB$245,O.1!AB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AB$246,O.1!AB$257)+O.1!AB$247","v":0},{"$f":"-SUM(O.1!AC$244,O.1!AC$255)*(1+'S&S'!$F11)+SUM(O.1!AC$245,O.1!AC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AC$246,O.1!AC$257)+O.1!AC$247","v":0},{"$f":"-SUM(O.1!AD$244,O.1!AD$255)*(1+'S&S'!$F11)+SUM(O.1!AD$245,O.1!AD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AD$246,O.1!AD$257)+O.1!AD$247","v":0},{"$f":"-SUM(O.1!AE$244,O.1!AE$255)*(1+'S&S'!$F11)+SUM(O.1!AE$245,O.1!AE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AE$246,O.1!AE$257)+O.1!AE$247","v":0},{"$f":"-SUM(O.1!AF$244,O.1!AF$255)*(1+'S&S'!$F11)+SUM(O.1!AF$245,O.1!AF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AF$246,O.1!AF$257)+O.1!AF$247","v":0},{"$f":"-SUM(O.1!AG$244,O.1!AG$255)*(1+'S&S'!$F11)+SUM(O.1!AG$245,O.1!AG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AG$246,O.1!AG$257)+O.1!AG$247","v":0},{"$f":"-SUM(O.1!AH$244,O.1!AH$255)*(1+'S&S'!$F11)+SUM(O.1!AH$245,O.1!AH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AH$246,O.1!AH$257)+O.1!AH$247","v":0},{"$f":"-SUM(O.1!AI$244,O.1!AI$255)*(1+'S&S'!$F11)+SUM(O.1!AI$245,O.1!AI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AI$246,O.1!AI$257)+O.1!AI$247","v":0},{"$f":"-SUM(O.1!AJ$244,O.1!AJ$255)*(1+'S&S'!$F11)+SUM(O.1!AJ$245,O.1!AJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AJ$246,O.1!AJ$257)+O.1!AJ$247","v":0},{"$f":"-SUM(O.1!AK$244,O.1!AK$255)*(1+'S&S'!$F11)+SUM(O.1!AK$245,O.1!AK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AK$246,O.1!AK$257)+O.1!AK$247","v":0},{"$f":"-SUM(O.1!AL$244,O.1!AL$255)*(1+'S&S'!$F11)+SUM(O.1!AL$245,O.1!AL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AL$246,O.1!AL$257)+O.1!AL$247","v":0},{"$f":"-SUM(O.1!AM$244,O.1!AM$255)*(1+'S&S'!$F11)+SUM(O.1!AM$245,O.1!AM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AM$246,O.1!AM$257)+O.1!AM$247","v":0},{"$f":"-SUM(O.1!AN$244,O.1!AN$255)*(1+'S&S'!$F11)+SUM(O.1!AN$245,O.1!AN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AN$246,O.1!AN$257)+O.1!AN$247","v":0},{"$f":"-SUM(O.1!AO$244,O.1!AO$255)*(1+'S&S'!$F11)+SUM(O.1!AO$245,O.1!AO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AO$246,O.1!AO$257)+O.1!AO$247","v":0},{"$f":"-SUM(O.1!AP$244,O.1!AP$255)*(1+'S&S'!$F11)+SUM(O.1!AP$245,O.1!AP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AP$246,O.1!AP$257)+O.1!AP$247","v":0},{"$f":"-SUM(O.1!AQ$244,O.1!AQ$255)*(1+'S&S'!$F11)+SUM(O.1!AQ$245,O.1!AQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AQ$246,O.1!AQ$257)+O.1!AQ$247","v":0},{"$f":"-SUM(O.1!AR$244,O.1!AR$255)*(1+'S&S'!$F11)+SUM(O.1!AR$245,O.1!AR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AR$246,O.1!AR$257)+O.1!AR$247","v":0},{"$f":"-SUM(O.1!AS$244,O.1!AS$255)*(1+'S&S'!$F11)+SUM(O.1!AS$245,O.1!AS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AS$246,O.1!AS$257)+O.1!AS$247","v":0},{"$f":"-SUM(O.1!AT$244,O.1!AT$255)*(1+'S&S'!$F11)+SUM(O.1!AT$245,O.1!AT$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AT$246,O.1!AT$257)+O.1!AT$247","v":0},{"$f":"-SUM(O.1!AU$244,O.1!AU$255)*(1+'S&S'!$F11)+SUM(O.1!AU$245,O.1!AU$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AU$246,O.1!AU$257)+O.1!AU$247","v":0},{"$f":"-SUM(O.1!AV$244,O.1!AV$255)*(1+'S&S'!$F11)+SUM(O.1!AV$245,O.1!AV$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AV$246,O.1!AV$257)+O.1!AV$247","v":0},{"$f":"-SUM(O.1!AW$244,O.1!AW$255)*(1+'S&S'!$F11)+SUM(O.1!AW$245,O.1!AW$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AW$246,O.1!AW$257)+O.1!AW$247","v":0},{"$f":"-SUM(O.1!AX$244,O.1!AX$255)*(1+'S&S'!$F11)+SUM(O.1!AX$245,O.1!AX$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AX$246,O.1!AX$257)+O.1!AX$247","v":0},{"$f":"-SUM(O.1!AY$244,O.1!AY$255)*(1+'S&S'!$F11)+SUM(O.1!AY$245,O.1!AY$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AY$246,O.1!AY$257)+O.1!AY$247","v":0},{"$f":"-SUM(O.1!AZ$244,O.1!AZ$255)*(1+'S&S'!$F11)+SUM(O.1!AZ$245,O.1!AZ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!AZ$246,O.1!AZ$257)+O.1!AZ$247","v":0},{"$f":"-SUM(O.1!BA$244,O.1!BA$255)*(1+'S&S'!$F11)+SUM(O.1!BA$245,O.1!BA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BA$246,O.1!BA$257)+O.1!BA$247","v":0},{"$f":"-SUM(O.1!BB$244,O.1!BB$255)*(1+'S&S'!$F11)+SUM(O.1!BB$245,O.1!BB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BB$246,O.1!BB$257)+O.1!BB$247","v":0},{"$f":"-SUM(O.1!BC$244,O.1!BC$255)*(1+'S&S'!$F11)+SUM(O.1!BC$245,O.1!BC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BC$246,O.1!BC$257)+O.1!BC$247","v":0},{"$f":"-SUM(O.1!BD$244,O.1!BD$255)*(1+'S&S'!$F11)+SUM(O.1!BD$245,O.1!BD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BD$246,O.1!BD$257)+O.1!BD$247","v":0},{"$f":"-SUM(O.1!BE$244,O.1!BE$255)*(1+'S&S'!$F11)+SUM(O.1!BE$245,O.1!BE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BE$246,O.1!BE$257)+O.1!BE$247","v":0},{"$f":"-SUM(O.1!BF$244,O.1!BF$255)*(1+'S&S'!$F11)+SUM(O.1!BF$245,O.1!BF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BF$246,O.1!BF$257)+O.1!BF$247","v":0},{"$f":"-SUM(O.1!BG$244,O.1!BG$255)*(1+'S&S'!$F11)+SUM(O.1!BG$245,O.1!BG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BG$246,O.1!BG$257)+O.1!BG$247","v":0},{"$f":"-SUM(O.1!BH$244,O.1!BH$255)*(1+'S&S'!$F11)+SUM(O.1!BH$245,O.1!BH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BH$246,O.1!BH$257)+O.1!BH$247","v":0},{"$f":"-SUM(O.1!BI$244,O.1!BI$255)*(1+'S&S'!$F11)+SUM(O.1!BI$245,O.1!BI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BI$246,O.1!BI$257)+O.1!BI$247","v":0},{"$f":"-SUM(O.1!BJ$244,O.1!BJ$255)*(1+'S&S'!$F11)+SUM(O.1!BJ$245,O.1!BJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BJ$246,O.1!BJ$257)+O.1!BJ$247","v":0},{"$f":"-SUM(O.1!BK$244,O.1!BK$255)*(1+'S&S'!$F11)+SUM(O.1!BK$245,O.1!BK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BK$246,O.1!BK$257)+O.1!BK$247","v":0},{"$f":"-SUM(O.1!BL$244,O.1!BL$255)*(1+'S&S'!$F11)+SUM(O.1!BL$245,O.1!BL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BL$246,O.1!BL$257)+O.1!BL$247","v":0},{"$f":"-SUM(O.1!BM$244,O.1!BM$255)*(1+'S&S'!$F11)+SUM(O.1!BM$245,O.1!BM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BM$246,O.1!BM$257)+O.1!BM$247","v":0},{"$f":"-SUM(O.1!BN$244,O.1!BN$255)*(1+'S&S'!$F11)+SUM(O.1!BN$245,O.1!BN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BN$246,O.1!BN$257)+O.1!BN$247","v":0},{"$f":"-SUM(O.1!BO$244,O.1!BO$255)*(1+'S&S'!$F11)+SUM(O.1!BO$245,O.1!BO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BO$246,O.1!BO$257)+O.1!BO$247","v":0},{"$f":"-SUM(O.1!BP$244,O.1!BP$255)*(1+'S&S'!$F11)+SUM(O.1!BP$245,O.1!BP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BP$246,O.1!BP$257)+O.1!BP$247","v":0},{"$f":"-SUM(O.1!BQ$244,O.1!BQ$255)*(1+'S&S'!$F11)+SUM(O.1!BQ$245,O.1!BQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BQ$246,O.1!BQ$257)+O.1!BQ$247","v":0},{"$f":"-SUM(O.1!BR$244,O.1!BR$255)*(1+'S&S'!$F11)+SUM(O.1!BR$245,O.1!BR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BR$246,O.1!BR$257)+O.1!BR$247","v":0},{"$f":"-SUM(O.1!BS$244,O.1!BS$255)*(1+'S&S'!$F11)+SUM(O.1!BS$245,O.1!BS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BS$246,O.1!BS$257)+O.1!BS$247","v":0},{"$f":"-SUM(O.1!BT$244,O.1!BT$255)*(1+'S&S'!$F11)+SUM(O.1!BT$245,O.1!BT$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BT$246,O.1!BT$257)+O.1!BT$247","v":0},{"$f":"-SUM(O.1!BU$244,O.1!BU$255)*(1+'S&S'!$F11)+SUM(O.1!BU$245,O.1!BU$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BU$246,O.1!BU$257)+O.1!BU$247","v":0},{"$f":"-SUM(O.1!BV$244,O.1!BV$255)*(1+'S&S'!$F11)+SUM(O.1!BV$245,O.1!BV$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BV$246,O.1!BV$257)+O.1!BV$247","v":0},{"$f":"-SUM(O.1!BW$244,O.1!BW$255)*(1+'S&S'!$F11)+SUM(O.1!BW$245,O.1!BW$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BW$246,O.1!BW$257)+O.1!BW$247","v":0},{"$f":"-SUM(O.1!BX$244,O.1!BX$255)*(1+'S&S'!$F11)+SUM(O.1!BX$245,O.1!BX$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BX$246,O.1!BX$257)+O.1!BX$247","v":0},{"$f":"-SUM(O.1!BY$244,O.1!BY$255)*(1+'S&S'!$F11)+SUM(O.1!BY$245,O.1!BY$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BY$246,O.1!BY$257)+O.1!BY$247","v":0},{"$f":"-SUM(O.1!BZ$244,O.1!BZ$255)*(1+'S&S'!$F11)+SUM(O.1!BZ$245,O.1!BZ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!BZ$246,O.1!BZ$257)+O.1!BZ$247","v":0},{"$f":"-SUM(O.1!CA$244,O.1!CA$255)*(1+'S&S'!$F11)+SUM(O.1!CA$245,O.1!CA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!CA$246,O.1!CA$257)+O.1!CA$247","v":0},{"$f":"-SUM(O.1!CB$244,O.1!CB$255)*(1+'S&S'!$F11)+SUM(O.1!CB$245,O.1!CB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!CB$246,O.1!CB$257)+O.1!CB$247","v":0},{"$f":"-SUM(O.1!CC$244,O.1!CC$255)*(1+'S&S'!$F11)+SUM(O.1!CC$245,O.1!CC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!CC$246,O.1!CC$257)+O.1!CC$247","v":0},{"$f":"-SUM(O.1!CD$244,O.1!CD$255)*(1+'S&S'!$F11)+SUM(O.1!CD$245,O.1!CD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!CD$246,O.1!CD$257)+O.1!CD$247","v":0},{"$f":"-SUM(O.1!CE$244,O.1!CE$255)*(1+'S&S'!$F11)+SUM(O.1!CE$245,O.1!CE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!CE$246,O.1!CE$257)+O.1!CE$247","v":0},{"$f":"-SUM(O.1!CF$244,O.1!CF$255)*(1+'S&S'!$F11)+SUM(O.1!CF$245,O.1!CF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!CF$246,O.1!CF$257)+O.1!CF$247","v":0},{"$f":"-SUM(O.1!CG$244,O.1!CG$255)*(1+'S&S'!$F11)+SUM(O.1!CG$245,O.1!CG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!CG$246,O.1!CG$257)+O.1!CG$247","v":0},{"$f":"-SUM(O.1!CH$244,O.1!CH$255)*(1+'S&S'!$F11)+SUM(O.1!CH$245,O.1!CH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!CH$246,O.1!CH$257)+O.1!CH$247","v":0},{"$f":"-SUM(O.1!CI$244,O.1!CI$255)*(1+'S&S'!$F11)+SUM(O.1!CI$245,O.1!CI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!CI$246,O.1!CI$257)+O.1!CI$247","v":0},{"$f":"-SUM(O.1!CJ$244,O.1!CJ$255)*(1+'S&S'!$F11)+SUM(O.1!CJ$245,O.1!CJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!CJ$246,O.1!CJ$257)+O.1!CJ$247","v":0},{"$f":"-SUM(O.1!CK$244,O.1!CK$255)*(1+'S&S'!$F11)+SUM(O.1!CK$245,O.1!CK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!CK$246,O.1!CK$257)+O.1!CK$247","v":0},{"$f":"-SUM(O.1!CL$244,O.1!CL$255)*(1+'S&S'!$F11)+SUM(O.1!CL$245,O.1!CL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!CL$246,O.1!CL$257)+O.1!CL$247","v":0},{"$f":"-SUM(O.1!CM$244,O.1!CM$255)*(1+'S&S'!$F11)+SUM(O.1!CM$245,O.1!CM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!CM$246,O.1!CM$257)+O.1!CM$247","v":0},{"$f":"-SUM(O.1!CN$244,O.1!CN$255)*(1+'S&S'!$F11)+SUM(O.1!CN$245,O.1!CN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!CN$246,O.1!CN$257)+O.1!CN$247","v":0},{"$f":"-SUM(O.1!CO$244,O.1!CO$255)*(1+'S&S'!$F11)+SUM(O.1!CO$245,O.1!CO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!CO$246,O.1!CO$257)+O.1!CO$247","v":0},{"$f":"-SUM(O.1!CP$244,O.1!CP$255)*(1+'S&S'!$F11)+SUM(O.1!CP$245,O.1!CP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!CP$246,O.1!CP$257)+O.1!CP$247","v":0},{"$f":"-SUM(O.1!CQ$244,O.1!CQ$255)*(1+'S&S'!$F11)+SUM(O.1!CQ$245,O.1!CQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!CQ$246,O.1!CQ$257)+O.1!CQ$247","v":0},{"$f":"-SUM(O.1!CR$244,O.1!CR$255)*(1+'S&S'!$F11)+SUM(O.1!CR$245,O.1!CR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!CR$246,O.1!CR$257)+O.1!CR$247","v":0},{"$f":"-SUM(O.1!CS$244,O.1!CS$255)*(1+'S&S'!$F11)+SUM(O.1!CS$245,O.1!CS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.1!CS$246,O.1!CS$257)+O.1!CS$247","v":0}]
[null,null,{"$f":"O.1!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"C. Total operating and maintenance costs with 1% increase"},null,{"$f":"G290+NPV(G.Asm!$F$76,H290:INDEX(H290:CS290,RP))","v":0},0,{"$f":"-SUM(O.1!G$244,O.1!G$255)+SUM(O.1!G$245,O.1!G$256)-SUM(O.1!G$246,O.1!G$257)*(1+'S&S'!$F12)+O.1!G$247","v":0},{"$f":"-SUM(O.1!H$244,O.1!H$255)+SUM(O.1!H$245,O.1!H$256)-SUM(O.1!H$246,O.1!H$257)*(1+'S&S'!$F12)+O.1!H$247","v":0},{"$f":"-SUM(O.1!I$244,O.1!I$255)+SUM(O.1!I$245,O.1!I$256)-SUM(O.1!I$246,O.1!I$257)*(1+'S&S'!$F12)+O.1!I$247","v":0},{"$f":"-SUM(O.1!J$244,O.1!J$255)+SUM(O.1!J$245,O.1!J$256)-SUM(O.1!J$246,O.1!J$257)*(1+'S&S'!$F12)+O.1!J$247","v":0},{"$f":"-SUM(O.1!K$244,O.1!K$255)+SUM(O.1!K$245,O.1!K$256)-SUM(O.1!K$246,O.1!K$257)*(1+'S&S'!$F12)+O.1!K$247","v":0},{"$f":"-SUM(O.1!L$244,O.1!L$255)+SUM(O.1!L$245,O.1!L$256)-SUM(O.1!L$246,O.1!L$257)*(1+'S&S'!$F12)+O.1!L$247","v":0},{"$f":"-SUM(O.1!M$244,O.1!M$255)+SUM(O.1!M$245,O.1!M$256)-SUM(O.1!M$246,O.1!M$257)*(1+'S&S'!$F12)+O.1!M$247","v":0},{"$f":"-SUM(O.1!N$244,O.1!N$255)+SUM(O.1!N$245,O.1!N$256)-SUM(O.1!N$246,O.1!N$257)*(1+'S&S'!$F12)+O.1!N$247","v":0},{"$f":"-SUM(O.1!O$244,O.1!O$255)+SUM(O.1!O$245,O.1!O$256)-SUM(O.1!O$246,O.1!O$257)*(1+'S&S'!$F12)+O.1!O$247","v":0},{"$f":"-SUM(O.1!P$244,O.1!P$255)+SUM(O.1!P$245,O.1!P$256)-SUM(O.1!P$246,O.1!P$257)*(1+'S&S'!$F12)+O.1!P$247","v":0},{"$f":"-SUM(O.1!Q$244,O.1!Q$255)+SUM(O.1!Q$245,O.1!Q$256)-SUM(O.1!Q$246,O.1!Q$257)*(1+'S&S'!$F12)+O.1!Q$247","v":0},{"$f":"-SUM(O.1!R$244,O.1!R$255)+SUM(O.1!R$245,O.1!R$256)-SUM(O.1!R$246,O.1!R$257)*(1+'S&S'!$F12)+O.1!R$247","v":0},{"$f":"-SUM(O.1!S$244,O.1!S$255)+SUM(O.1!S$245,O.1!S$256)-SUM(O.1!S$246,O.1!S$257)*(1+'S&S'!$F12)+O.1!S$247","v":0},{"$f":"-SUM(O.1!T$244,O.1!T$255)+SUM(O.1!T$245,O.1!T$256)-SUM(O.1!T$246,O.1!T$257)*(1+'S&S'!$F12)+O.1!T$247","v":0},{"$f":"-SUM(O.1!U$244,O.1!U$255)+SUM(O.1!U$245,O.1!U$256)-SUM(O.1!U$246,O.1!U$257)*(1+'S&S'!$F12)+O.1!U$247","v":0},{"$f":"-SUM(O.1!V$244,O.1!V$255)+SUM(O.1!V$245,O.1!V$256)-SUM(O.1!V$246,O.1!V$257)*(1+'S&S'!$F12)+O.1!V$247","v":0},{"$f":"-SUM(O.1!W$244,O.1!W$255)+SUM(O.1!W$245,O.1!W$256)-SUM(O.1!W$246,O.1!W$257)*(1+'S&S'!$F12)+O.1!W$247","v":0},{"$f":"-SUM(O.1!X$244,O.1!X$255)+SUM(O.1!X$245,O.1!X$256)-SUM(O.1!X$246,O.1!X$257)*(1+'S&S'!$F12)+O.1!X$247","v":0},{"$f":"-SUM(O.1!Y$244,O.1!Y$255)+SUM(O.1!Y$245,O.1!Y$256)-SUM(O.1!Y$246,O.1!Y$257)*(1+'S&S'!$F12)+O.1!Y$247","v":0},{"$f":"-SUM(O.1!Z$244,O.1!Z$255)+SUM(O.1!Z$245,O.1!Z$256)-SUM(O.1!Z$246,O.1!Z$257)*(1+'S&S'!$F12)+O.1!Z$247","v":0},{"$f":"-SUM(O.1!AA$244,O.1!AA$255)+SUM(O.1!AA$245,O.1!AA$256)-SUM(O.1!AA$246,O.1!AA$257)*(1+'S&S'!$F12)+O.1!AA$247","v":0},{"$f":"-SUM(O.1!AB$244,O.1!AB$255)+SUM(O.1!AB$245,O.1!AB$256)-SUM(O.1!AB$246,O.1!AB$257)*(1+'S&S'!$F12)+O.1!AB$247","v":0},{"$f":"-SUM(O.1!AC$244,O.1!AC$255)+SUM(O.1!AC$245,O.1!AC$256)-SUM(O.1!AC$246,O.1!AC$257)*(1+'S&S'!$F12)+O.1!AC$247","v":0},{"$f":"-SUM(O.1!AD$244,O.1!AD$255)+SUM(O.1!AD$245,O.1!AD$256)-SUM(O.1!AD$246,O.1!AD$257)*(1+'S&S'!$F12)+O.1!AD$247","v":0},{"$f":"-SUM(O.1!AE$244,O.1!AE$255)+SUM(O.1!AE$245,O.1!AE$256)-SUM(O.1!AE$246,O.1!AE$257)*(1+'S&S'!$F12)+O.1!AE$247","v":0},{"$f":"-SUM(O.1!AF$244,O.1!AF$255)+SUM(O.1!AF$245,O.1!AF$256)-SUM(O.1!AF$246,O.1!AF$257)*(1+'S&S'!$F12)+O.1!AF$247","v":0},{"$f":"-SUM(O.1!AG$244,O.1!AG$255)+SUM(O.1!AG$245,O.1!AG$256)-SUM(O.1!AG$246,O.1!AG$257)*(1+'S&S'!$F12)+O.1!AG$247","v":0},{"$f":"-SUM(O.1!AH$244,O.1!AH$255)+SUM(O.1!AH$245,O.1!AH$256)-SUM(O.1!AH$246,O.1!AH$257)*(1+'S&S'!$F12)+O.1!AH$247","v":0},{"$f":"-SUM(O.1!AI$244,O.1!AI$255)+SUM(O.1!AI$245,O.1!AI$256)-SUM(O.1!AI$246,O.1!AI$257)*(1+'S&S'!$F12)+O.1!AI$247","v":0},{"$f":"-SUM(O.1!AJ$244,O.1!AJ$255)+SUM(O.1!AJ$245,O.1!AJ$256)-SUM(O.1!AJ$246,O.1!AJ$257)*(1+'S&S'!$F12)+O.1!AJ$247","v":0},{"$f":"-SUM(O.1!AK$244,O.1!AK$255)+SUM(O.1!AK$245,O.1!AK$256)-SUM(O.1!AK$246,O.1!AK$257)*(1+'S&S'!$F12)+O.1!AK$247","v":0},{"$f":"-SUM(O.1!AL$244,O.1!AL$255)+SUM(O.1!AL$245,O.1!AL$256)-SUM(O.1!AL$246,O.1!AL$257)*(1+'S&S'!$F12)+O.1!AL$247","v":0},{"$f":"-SUM(O.1!AM$244,O.1!AM$255)+SUM(O.1!AM$245,O.1!AM$256)-SUM(O.1!AM$246,O.1!AM$257)*(1+'S&S'!$F12)+O.1!AM$247","v":0},{"$f":"-SUM(O.1!AN$244,O.1!AN$255)+SUM(O.1!AN$245,O.1!AN$256)-SUM(O.1!AN$246,O.1!AN$257)*(1+'S&S'!$F12)+O.1!AN$247","v":0},{"$f":"-SUM(O.1!AO$244,O.1!AO$255)+SUM(O.1!AO$245,O.1!AO$256)-SUM(O.1!AO$246,O.1!AO$257)*(1+'S&S'!$F12)+O.1!AO$247","v":0},{"$f":"-SUM(O.1!AP$244,O.1!AP$255)+SUM(O.1!AP$245,O.1!AP$256)-SUM(O.1!AP$246,O.1!AP$257)*(1+'S&S'!$F12)+O.1!AP$247","v":0},{"$f":"-SUM(O.1!AQ$244,O.1!AQ$255)+SUM(O.1!AQ$245,O.1!AQ$256)-SUM(O.1!AQ$246,O.1!AQ$257)*(1+'S&S'!$F12)+O.1!AQ$247","v":0},{"$f":"-SUM(O.1!AR$244,O.1!AR$255)+SUM(O.1!AR$245,O.1!AR$256)-SUM(O.1!AR$246,O.1!AR$257)*(1+'S&S'!$F12)+O.1!AR$247","v":0},{"$f":"-SUM(O.1!AS$244,O.1!AS$255)+SUM(O.1!AS$245,O.1!AS$256)-SUM(O.1!AS$246,O.1!AS$257)*(1+'S&S'!$F12)+O.1!AS$247","v":0},{"$f":"-SUM(O.1!AT$244,O.1!AT$255)+SUM(O.1!AT$245,O.1!AT$256)-SUM(O.1!AT$246,O.1!AT$257)*(1+'S&S'!$F12)+O.1!AT$247","v":0},{"$f":"-SUM(O.1!AU$244,O.1!AU$255)+SUM(O.1!AU$245,O.1!AU$256)-SUM(O.1!AU$246,O.1!AU$257)*(1+'S&S'!$F12)+O.1!AU$247","v":0},{"$f":"-SUM(O.1!AV$244,O.1!AV$255)+SUM(O.1!AV$245,O.1!AV$256)-SUM(O.1!AV$246,O.1!AV$257)*(1+'S&S'!$F12)+O.1!AV$247","v":0},{"$f":"-SUM(O.1!AW$244,O.1!AW$255)+SUM(O.1!AW$245,O.1!AW$256)-SUM(O.1!AW$246,O.1!AW$257)*(1+'S&S'!$F12)+O.1!AW$247","v":0},{"$f":"-SUM(O.1!AX$244,O.1!AX$255)+SUM(O.1!AX$245,O.1!AX$256)-SUM(O.1!AX$246,O.1!AX$257)*(1+'S&S'!$F12)+O.1!AX$247","v":0},{"$f":"-SUM(O.1!AY$244,O.1!AY$255)+SUM(O.1!AY$245,O.1!AY$256)-SUM(O.1!AY$246,O.1!AY$257)*(1+'S&S'!$F12)+O.1!AY$247","v":0},{"$f":"-SUM(O.1!AZ$244,O.1!AZ$255)+SUM(O.1!AZ$245,O.1!AZ$256)-SUM(O.1!AZ$246,O.1!AZ$257)*(1+'S&S'!$F12)+O.1!AZ$247","v":0},{"$f":"-SUM(O.1!BA$244,O.1!BA$255)+SUM(O.1!BA$245,O.1!BA$256)-SUM(O.1!BA$246,O.1!BA$257)*(1+'S&S'!$F12)+O.1!BA$247","v":0},{"$f":"-SUM(O.1!BB$244,O.1!BB$255)+SUM(O.1!BB$245,O.1!BB$256)-SUM(O.1!BB$246,O.1!BB$257)*(1+'S&S'!$F12)+O.1!BB$247","v":0},{"$f":"-SUM(O.1!BC$244,O.1!BC$255)+SUM(O.1!BC$245,O.1!BC$256)-SUM(O.1!BC$246,O.1!BC$257)*(1+'S&S'!$F12)+O.1!BC$247","v":0},{"$f":"-SUM(O.1!BD$244,O.1!BD$255)+SUM(O.1!BD$245,O.1!BD$256)-SUM(O.1!BD$246,O.1!BD$257)*(1+'S&S'!$F12)+O.1!BD$247","v":0},{"$f":"-SUM(O.1!BE$244,O.1!BE$255)+SUM(O.1!BE$245,O.1!BE$256)-SUM(O.1!BE$246,O.1!BE$257)*(1+'S&S'!$F12)+O.1!BE$247","v":0},{"$f":"-SUM(O.1!BF$244,O.1!BF$255)+SUM(O.1!BF$245,O.1!BF$256)-SUM(O.1!BF$246,O.1!BF$257)*(1+'S&S'!$F12)+O.1!BF$247","v":0},{"$f":"-SUM(O.1!BG$244,O.1!BG$255)+SUM(O.1!BG$245,O.1!BG$256)-SUM(O.1!BG$246,O.1!BG$257)*(1+'S&S'!$F12)+O.1!BG$247","v":0},{"$f":"-SUM(O.1!BH$244,O.1!BH$255)+SUM(O.1!BH$245,O.1!BH$256)-SUM(O.1!BH$246,O.1!BH$257)*(1+'S&S'!$F12)+O.1!BH$247","v":0},{"$f":"-SUM(O.1!BI$244,O.1!BI$255)+SUM(O.1!BI$245,O.1!BI$256)-SUM(O.1!BI$246,O.1!BI$257)*(1+'S&S'!$F12)+O.1!BI$247","v":0},{"$f":"-SUM(O.1!BJ$244,O.1!BJ$255)+SUM(O.1!BJ$245,O.1!BJ$256)-SUM(O.1!BJ$246,O.1!BJ$257)*(1+'S&S'!$F12)+O.1!BJ$247","v":0},{"$f":"-SUM(O.1!BK$244,O.1!BK$255)+SUM(O.1!BK$245,O.1!BK$256)-SUM(O.1!BK$246,O.1!BK$257)*(1+'S&S'!$F12)+O.1!BK$247","v":0},{"$f":"-SUM(O.1!BL$244,O.1!BL$255)+SUM(O.1!BL$245,O.1!BL$256)-SUM(O.1!BL$246,O.1!BL$257)*(1+'S&S'!$F12)+O.1!BL$247","v":0},{"$f":"-SUM(O.1!BM$244,O.1!BM$255)+SUM(O.1!BM$245,O.1!BM$256)-SUM(O.1!BM$246,O.1!BM$257)*(1+'S&S'!$F12)+O.1!BM$247","v":0},{"$f":"-SUM(O.1!BN$244,O.1!BN$255)+SUM(O.1!BN$245,O.1!BN$256)-SUM(O.1!BN$246,O.1!BN$257)*(1+'S&S'!$F12)+O.1!BN$247","v":0},{"$f":"-SUM(O.1!BO$244,O.1!BO$255)+SUM(O.1!BO$245,O.1!BO$256)-SUM(O.1!BO$246,O.1!BO$257)*(1+'S&S'!$F12)+O.1!BO$247","v":0},{"$f":"-SUM(O.1!BP$244,O.1!BP$255)+SUM(O.1!BP$245,O.1!BP$256)-SUM(O.1!BP$246,O.1!BP$257)*(1+'S&S'!$F12)+O.1!BP$247","v":0},{"$f":"-SUM(O.1!BQ$244,O.1!BQ$255)+SUM(O.1!BQ$245,O.1!BQ$256)-SUM(O.1!BQ$246,O.1!BQ$257)*(1+'S&S'!$F12)+O.1!BQ$247","v":0},{"$f":"-SUM(O.1!BR$244,O.1!BR$255)+SUM(O.1!BR$245,O.1!BR$256)-SUM(O.1!BR$246,O.1!BR$257)*(1+'S&S'!$F12)+O.1!BR$247","v":0},{"$f":"-SUM(O.1!BS$244,O.1!BS$255)+SUM(O.1!BS$245,O.1!BS$256)-SUM(O.1!BS$246,O.1!BS$257)*(1+'S&S'!$F12)+O.1!BS$247","v":0},{"$f":"-SUM(O.1!BT$244,O.1!BT$255)+SUM(O.1!BT$245,O.1!BT$256)-SUM(O.1!BT$246,O.1!BT$257)*(1+'S&S'!$F12)+O.1!BT$247","v":0},{"$f":"-SUM(O.1!BU$244,O.1!BU$255)+SUM(O.1!BU$245,O.1!BU$256)-SUM(O.1!BU$246,O.1!BU$257)*(1+'S&S'!$F12)+O.1!BU$247","v":0},{"$f":"-SUM(O.1!BV$244,O.1!BV$255)+SUM(O.1!BV$245,O.1!BV$256)-SUM(O.1!BV$246,O.1!BV$257)*(1+'S&S'!$F12)+O.1!BV$247","v":0},{"$f":"-SUM(O.1!BW$244,O.1!BW$255)+SUM(O.1!BW$245,O.1!BW$256)-SUM(O.1!BW$246,O.1!BW$257)*(1+'S&S'!$F12)+O.1!BW$247","v":0},{"$f":"-SUM(O.1!BX$244,O.1!BX$255)+SUM(O.1!BX$245,O.1!BX$256)-SUM(O.1!BX$246,O.1!BX$257)*(1+'S&S'!$F12)+O.1!BX$247","v":0},{"$f":"-SUM(O.1!BY$244,O.1!BY$255)+SUM(O.1!BY$245,O.1!BY$256)-SUM(O.1!BY$246,O.1!BY$257)*(1+'S&S'!$F12)+O.1!BY$247","v":0},{"$f":"-SUM(O.1!BZ$244,O.1!BZ$255)+SUM(O.1!BZ$245,O.1!BZ$256)-SUM(O.1!BZ$246,O.1!BZ$257)*(1+'S&S'!$F12)+O.1!BZ$247","v":0},{"$f":"-SUM(O.1!CA$244,O.1!CA$255)+SUM(O.1!CA$245,O.1!CA$256)-SUM(O.1!CA$246,O.1!CA$257)*(1+'S&S'!$F12)+O.1!CA$247","v":0},{"$f":"-SUM(O.1!CB$244,O.1!CB$255)+SUM(O.1!CB$245,O.1!CB$256)-SUM(O.1!CB$246,O.1!CB$257)*(1+'S&S'!$F12)+O.1!CB$247","v":0},{"$f":"-SUM(O.1!CC$244,O.1!CC$255)+SUM(O.1!CC$245,O.1!CC$256)-SUM(O.1!CC$246,O.1!CC$257)*(1+'S&S'!$F12)+O.1!CC$247","v":0},{"$f":"-SUM(O.1!CD$244,O.1!CD$255)+SUM(O.1!CD$245,O.1!CD$256)-SUM(O.1!CD$246,O.1!CD$257)*(1+'S&S'!$F12)+O.1!CD$247","v":0},{"$f":"-SUM(O.1!CE$244,O.1!CE$255)+SUM(O.1!CE$245,O.1!CE$256)-SUM(O.1!CE$246,O.1!CE$257)*(1+'S&S'!$F12)+O.1!CE$247","v":0},{"$f":"-SUM(O.1!CF$244,O.1!CF$255)+SUM(O.1!CF$245,O.1!CF$256)-SUM(O.1!CF$246,O.1!CF$257)*(1+'S&S'!$F12)+O.1!CF$247","v":0},{"$f":"-SUM(O.1!CG$244,O.1!CG$255)+SUM(O.1!CG$245,O.1!CG$256)-SUM(O.1!CG$246,O.1!CG$257)*(1+'S&S'!$F12)+O.1!CG$247","v":0},{"$f":"-SUM(O.1!CH$244,O.1!CH$255)+SUM(O.1!CH$245,O.1!CH$256)-SUM(O.1!CH$246,O.1!CH$257)*(1+'S&S'!$F12)+O.1!CH$247","v":0},{"$f":"-SUM(O.1!CI$244,O.1!CI$255)+SUM(O.1!CI$245,O.1!CI$256)-SUM(O.1!CI$246,O.1!CI$257)*(1+'S&S'!$F12)+O.1!CI$247","v":0},{"$f":"-SUM(O.1!CJ$244,O.1!CJ$255)+SUM(O.1!CJ$245,O.1!CJ$256)-SUM(O.1!CJ$246,O.1!CJ$257)*(1+'S&S'!$F12)+O.1!CJ$247","v":0},{"$f":"-SUM(O.1!CK$244,O.1!CK$255)+SUM(O.1!CK$245,O.1!CK$256)-SUM(O.1!CK$246,O.1!CK$257)*(1+'S&S'!$F12)+O.1!CK$247","v":0},{"$f":"-SUM(O.1!CL$244,O.1!CL$255)+SUM(O.1!CL$245,O.1!CL$256)-SUM(O.1!CL$246,O.1!CL$257)*(1+'S&S'!$F12)+O.1!CL$247","v":0},{"$f":"-SUM(O.1!CM$244,O.1!CM$255)+SUM(O.1!CM$245,O.1!CM$256)-SUM(O.1!CM$246,O.1!CM$257)*(1+'S&S'!$F12)+O.1!CM$247","v":0},{"$f":"-SUM(O.1!CN$244,O.1!CN$255)+SUM(O.1!CN$245,O.1!CN$256)-SUM(O.1!CN$246,O.1!CN$257)*(1+'S&S'!$F12)+O.1!CN$247","v":0},{"$f":"-SUM(O.1!CO$244,O.1!CO$255)+SUM(O.1!CO$245,O.1!CO$256)-SUM(O.1!CO$246,O.1!CO$257)*(1+'S&S'!$F12)+O.1!CO$247","v":0},{"$f":"-SUM(O.1!CP$244,O.1!CP$255)+SUM(O.1!CP$245,O.1!CP$256)-SUM(O.1!CP$246,O.1!CP$257)*(1+'S&S'!$F12)+O.1!CP$247","v":0},{"$f":"-SUM(O.1!CQ$244,O.1!CQ$255)+SUM(O.1!CQ$245,O.1!CQ$256)-SUM(O.1!CQ$246,O.1!CQ$257)*(1+'S&S'!$F12)+O.1!CQ$247","v":0},{"$f":"-SUM(O.1!CR$244,O.1!CR$255)+SUM(O.1!CR$245,O.1!CR$256)-SUM(O.1!CR$246,O.1!CR$257)*(1+'S&S'!$F12)+O.1!CR$247","v":0},{"$f":"-SUM(O.1!CS$244,O.1!CS$255)+SUM(O.1!CS$245,O.1!CS$256)-SUM(O.1!CS$246,O.1!CS$257)*(1+'S&S'!$F12)+O.1!CS$247","v":0}]
[null,null,{"$f":"O.1!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"C. Total operating and maintenance costs with 1% decrease"},null,{"$f":"G291+NPV(G.Asm!$F$76,H291:INDEX(H291:CS291,RP))","v":0},0,{"$f":"-SUM(O.1!G$244,O.1!G$255)+SUM(O.1!G$245,O.1!G$256)-SUM(O.1!G$246,O.1!G$257)*(1+'S&S'!$F13)+O.1!G$247","v":0},{"$f":"-SUM(O.1!H$244,O.1!H$255)+SUM(O.1!H$245,O.1!H$256)-SUM(O.1!H$246,O.1!H$257)*(1+'S&S'!$F13)+O.1!H$247","v":0},{"$f":"-SUM(O.1!I$244,O.1!I$255)+SUM(O.1!I$245,O.1!I$256)-SUM(O.1!I$246,O.1!I$257)*(1+'S&S'!$F13)+O.1!I$247","v":0},{"$f":"-SUM(O.1!J$244,O.1!J$255)+SUM(O.1!J$245,O.1!J$256)-SUM(O.1!J$246,O.1!J$257)*(1+'S&S'!$F13)+O.1!J$247","v":0},{"$f":"-SUM(O.1!K$244,O.1!K$255)+SUM(O.1!K$245,O.1!K$256)-SUM(O.1!K$246,O.1!K$257)*(1+'S&S'!$F13)+O.1!K$247","v":0},{"$f":"-SUM(O.1!L$244,O.1!L$255)+SUM(O.1!L$245,O.1!L$256)-SUM(O.1!L$246,O.1!L$257)*(1+'S&S'!$F13)+O.1!L$247","v":0},{"$f":"-SUM(O.1!M$244,O.1!M$255)+SUM(O.1!M$245,O.1!M$256)-SUM(O.1!M$246,O.1!M$257)*(1+'S&S'!$F13)+O.1!M$247","v":0},{"$f":"-SUM(O.1!N$244,O.1!N$255)+SUM(O.1!N$245,O.1!N$256)-SUM(O.1!N$246,O.1!N$257)*(1+'S&S'!$F13)+O.1!N$247","v":0},{"$f":"-SUM(O.1!O$244,O.1!O$255)+SUM(O.1!O$245,O.1!O$256)-SUM(O.1!O$246,O.1!O$257)*(1+'S&S'!$F13)+O.1!O$247","v":0},{"$f":"-SUM(O.1!P$244,O.1!P$255)+SUM(O.1!P$245,O.1!P$256)-SUM(O.1!P$246,O.1!P$257)*(1+'S&S'!$F13)+O.1!P$247","v":0},{"$f":"-SUM(O.1!Q$244,O.1!Q$255)+SUM(O.1!Q$245,O.1!Q$256)-SUM(O.1!Q$246,O.1!Q$257)*(1+'S&S'!$F13)+O.1!Q$247","v":0},{"$f":"-SUM(O.1!R$244,O.1!R$255)+SUM(O.1!R$245,O.1!R$256)-SUM(O.1!R$246,O.1!R$257)*(1+'S&S'!$F13)+O.1!R$247","v":0},{"$f":"-SUM(O.1!S$244,O.1!S$255)+SUM(O.1!S$245,O.1!S$256)-SUM(O.1!S$246,O.1!S$257)*(1+'S&S'!$F13)+O.1!S$247","v":0},{"$f":"-SUM(O.1!T$244,O.1!T$255)+SUM(O.1!T$245,O.1!T$256)-SUM(O.1!T$246,O.1!T$257)*(1+'S&S'!$F13)+O.1!T$247","v":0},{"$f":"-SUM(O.1!U$244,O.1!U$255)+SUM(O.1!U$245,O.1!U$256)-SUM(O.1!U$246,O.1!U$257)*(1+'S&S'!$F13)+O.1!U$247","v":0},{"$f":"-SUM(O.1!V$244,O.1!V$255)+SUM(O.1!V$245,O.1!V$256)-SUM(O.1!V$246,O.1!V$257)*(1+'S&S'!$F13)+O.1!V$247","v":0},{"$f":"-SUM(O.1!W$244,O.1!W$255)+SUM(O.1!W$245,O.1!W$256)-SUM(O.1!W$246,O.1!W$257)*(1+'S&S'!$F13)+O.1!W$247","v":0},{"$f":"-SUM(O.1!X$244,O.1!X$255)+SUM(O.1!X$245,O.1!X$256)-SUM(O.1!X$246,O.1!X$257)*(1+'S&S'!$F13)+O.1!X$247","v":0},{"$f":"-SUM(O.1!Y$244,O.1!Y$255)+SUM(O.1!Y$245,O.1!Y$256)-SUM(O.1!Y$246,O.1!Y$257)*(1+'S&S'!$F13)+O.1!Y$247","v":0},{"$f":"-SUM(O.1!Z$244,O.1!Z$255)+SUM(O.1!Z$245,O.1!Z$256)-SUM(O.1!Z$246,O.1!Z$257)*(1+'S&S'!$F13)+O.1!Z$247","v":0},{"$f":"-SUM(O.1!AA$244,O.1!AA$255)+SUM(O.1!AA$245,O.1!AA$256)-SUM(O.1!AA$246,O.1!AA$257)*(1+'S&S'!$F13)+O.1!AA$247","v":0},{"$f":"-SUM(O.1!AB$244,O.1!AB$255)+SUM(O.1!AB$245,O.1!AB$256)-SUM(O.1!AB$246,O.1!AB$257)*(1+'S&S'!$F13)+O.1!AB$247","v":0},{"$f":"-SUM(O.1!AC$244,O.1!AC$255)+SUM(O.1!AC$245,O.1!AC$256)-SUM(O.1!AC$246,O.1!AC$257)*(1+'S&S'!$F13)+O.1!AC$247","v":0},{"$f":"-SUM(O.1!AD$244,O.1!AD$255)+SUM(O.1!AD$245,O.1!AD$256)-SUM(O.1!AD$246,O.1!AD$257)*(1+'S&S'!$F13)+O.1!AD$247","v":0},{"$f":"-SUM(O.1!AE$244,O.1!AE$255)+SUM(O.1!AE$245,O.1!AE$256)-SUM(O.1!AE$246,O.1!AE$257)*(1+'S&S'!$F13)+O.1!AE$247","v":0},{"$f":"-SUM(O.1!AF$244,O.1!AF$255)+SUM(O.1!AF$245,O.1!AF$256)-SUM(O.1!AF$246,O.1!AF$257)*(1+'S&S'!$F13)+O.1!AF$247","v":0},{"$f":"-SUM(O.1!AG$244,O.1!AG$255)+SUM(O.1!AG$245,O.1!AG$256)-SUM(O.1!AG$246,O.1!AG$257)*(1+'S&S'!$F13)+O.1!AG$247","v":0},{"$f":"-SUM(O.1!AH$244,O.1!AH$255)+SUM(O.1!AH$245,O.1!AH$256)-SUM(O.1!AH$246,O.1!AH$257)*(1+'S&S'!$F13)+O.1!AH$247","v":0},{"$f":"-SUM(O.1!AI$244,O.1!AI$255)+SUM(O.1!AI$245,O.1!AI$256)-SUM(O.1!AI$246,O.1!AI$257)*(1+'S&S'!$F13)+O.1!AI$247","v":0},{"$f":"-SUM(O.1!AJ$244,O.1!AJ$255)+SUM(O.1!AJ$245,O.1!AJ$256)-SUM(O.1!AJ$246,O.1!AJ$257)*(1+'S&S'!$F13)+O.1!AJ$247","v":0},{"$f":"-SUM(O.1!AK$244,O.1!AK$255)+SUM(O.1!AK$245,O.1!AK$256)-SUM(O.1!AK$246,O.1!AK$257)*(1+'S&S'!$F13)+O.1!AK$247","v":0},{"$f":"-SUM(O.1!AL$244,O.1!AL$255)+SUM(O.1!AL$245,O.1!AL$256)-SUM(O.1!AL$246,O.1!AL$257)*(1+'S&S'!$F13)+O.1!AL$247","v":0},{"$f":"-SUM(O.1!AM$244,O.1!AM$255)+SUM(O.1!AM$245,O.1!AM$256)-SUM(O.1!AM$246,O.1!AM$257)*(1+'S&S'!$F13)+O.1!AM$247","v":0},{"$f":"-SUM(O.1!AN$244,O.1!AN$255)+SUM(O.1!AN$245,O.1!AN$256)-SUM(O.1!AN$246,O.1!AN$257)*(1+'S&S'!$F13)+O.1!AN$247","v":0},{"$f":"-SUM(O.1!AO$244,O.1!AO$255)+SUM(O.1!AO$245,O.1!AO$256)-SUM(O.1!AO$246,O.1!AO$257)*(1+'S&S'!$F13)+O.1!AO$247","v":0},{"$f":"-SUM(O.1!AP$244,O.1!AP$255)+SUM(O.1!AP$245,O.1!AP$256)-SUM(O.1!AP$246,O.1!AP$257)*(1+'S&S'!$F13)+O.1!AP$247","v":0},{"$f":"-SUM(O.1!AQ$244,O.1!AQ$255)+SUM(O.1!AQ$245,O.1!AQ$256)-SUM(O.1!AQ$246,O.1!AQ$257)*(1+'S&S'!$F13)+O.1!AQ$247","v":0},{"$f":"-SUM(O.1!AR$244,O.1!AR$255)+SUM(O.1!AR$245,O.1!AR$256)-SUM(O.1!AR$246,O.1!AR$257)*(1+'S&S'!$F13)+O.1!AR$247","v":0},{"$f":"-SUM(O.1!AS$244,O.1!AS$255)+SUM(O.1!AS$245,O.1!AS$256)-SUM(O.1!AS$246,O.1!AS$257)*(1+'S&S'!$F13)+O.1!AS$247","v":0},{"$f":"-SUM(O.1!AT$244,O.1!AT$255)+SUM(O.1!AT$245,O.1!AT$256)-SUM(O.1!AT$246,O.1!AT$257)*(1+'S&S'!$F13)+O.1!AT$247","v":0},{"$f":"-SUM(O.1!AU$244,O.1!AU$255)+SUM(O.1!AU$245,O.1!AU$256)-SUM(O.1!AU$246,O.1!AU$257)*(1+'S&S'!$F13)+O.1!AU$247","v":0},{"$f":"-SUM(O.1!AV$244,O.1!AV$255)+SUM(O.1!AV$245,O.1!AV$256)-SUM(O.1!AV$246,O.1!AV$257)*(1+'S&S'!$F13)+O.1!AV$247","v":0},{"$f":"-SUM(O.1!AW$244,O.1!AW$255)+SUM(O.1!AW$245,O.1!AW$256)-SUM(O.1!AW$246,O.1!AW$257)*(1+'S&S'!$F13)+O.1!AW$247","v":0},{"$f":"-SUM(O.1!AX$244,O.1!AX$255)+SUM(O.1!AX$245,O.1!AX$256)-SUM(O.1!AX$246,O.1!AX$257)*(1+'S&S'!$F13)+O.1!AX$247","v":0},{"$f":"-SUM(O.1!AY$244,O.1!AY$255)+SUM(O.1!AY$245,O.1!AY$256)-SUM(O.1!AY$246,O.1!AY$257)*(1+'S&S'!$F13)+O.1!AY$247","v":0},{"$f":"-SUM(O.1!AZ$244,O.1!AZ$255)+SUM(O.1!AZ$245,O.1!AZ$256)-SUM(O.1!AZ$246,O.1!AZ$257)*(1+'S&S'!$F13)+O.1!AZ$247","v":0},{"$f":"-SUM(O.1!BA$244,O.1!BA$255)+SUM(O.1!BA$245,O.1!BA$256)-SUM(O.1!BA$246,O.1!BA$257)*(1+'S&S'!$F13)+O.1!BA$247","v":0},{"$f":"-SUM(O.1!BB$244,O.1!BB$255)+SUM(O.1!BB$245,O.1!BB$256)-SUM(O.1!BB$246,O.1!BB$257)*(1+'S&S'!$F13)+O.1!BB$247","v":0},{"$f":"-SUM(O.1!BC$244,O.1!BC$255)+SUM(O.1!BC$245,O.1!BC$256)-SUM(O.1!BC$246,O.1!BC$257)*(1+'S&S'!$F13)+O.1!BC$247","v":0},{"$f":"-SUM(O.1!BD$244,O.1!BD$255)+SUM(O.1!BD$245,O.1!BD$256)-SUM(O.1!BD$246,O.1!BD$257)*(1+'S&S'!$F13)+O.1!BD$247","v":0},{"$f":"-SUM(O.1!BE$244,O.1!BE$255)+SUM(O.1!BE$245,O.1!BE$256)-SUM(O.1!BE$246,O.1!BE$257)*(1+'S&S'!$F13)+O.1!BE$247","v":0},{"$f":"-SUM(O.1!BF$244,O.1!BF$255)+SUM(O.1!BF$245,O.1!BF$256)-SUM(O.1!BF$246,O.1!BF$257)*(1+'S&S'!$F13)+O.1!BF$247","v":0},{"$f":"-SUM(O.1!BG$244,O.1!BG$255)+SUM(O.1!BG$245,O.1!BG$256)-SUM(O.1!BG$246,O.1!BG$257)*(1+'S&S'!$F13)+O.1!BG$247","v":0},{"$f":"-SUM(O.1!BH$244,O.1!BH$255)+SUM(O.1!BH$245,O.1!BH$256)-SUM(O.1!BH$246,O.1!BH$257)*(1+'S&S'!$F13)+O.1!BH$247","v":0},{"$f":"-SUM(O.1!BI$244,O.1!BI$255)+SUM(O.1!BI$245,O.1!BI$256)-SUM(O.1!BI$246,O.1!BI$257)*(1+'S&S'!$F13)+O.1!BI$247","v":0},{"$f":"-SUM(O.1!BJ$244,O.1!BJ$255)+SUM(O.1!BJ$245,O.1!BJ$256)-SUM(O.1!BJ$246,O.1!BJ$257)*(1+'S&S'!$F13)+O.1!BJ$247","v":0},{"$f":"-SUM(O.1!BK$244,O.1!BK$255)+SUM(O.1!BK$245,O.1!BK$256)-SUM(O.1!BK$246,O.1!BK$257)*(1+'S&S'!$F13)+O.1!BK$247","v":0},{"$f":"-SUM(O.1!BL$244,O.1!BL$255)+SUM(O.1!BL$245,O.1!BL$256)-SUM(O.1!BL$246,O.1!BL$257)*(1+'S&S'!$F13)+O.1!BL$247","v":0},{"$f":"-SUM(O.1!BM$244,O.1!BM$255)+SUM(O.1!BM$245,O.1!BM$256)-SUM(O.1!BM$246,O.1!BM$257)*(1+'S&S'!$F13)+O.1!BM$247","v":0},{"$f":"-SUM(O.1!BN$244,O.1!BN$255)+SUM(O.1!BN$245,O.1!BN$256)-SUM(O.1!BN$246,O.1!BN$257)*(1+'S&S'!$F13)+O.1!BN$247","v":0},{"$f":"-SUM(O.1!BO$244,O.1!BO$255)+SUM(O.1!BO$245,O.1!BO$256)-SUM(O.1!BO$246,O.1!BO$257)*(1+'S&S'!$F13)+O.1!BO$247","v":0},{"$f":"-SUM(O.1!BP$244,O.1!BP$255)+SUM(O.1!BP$245,O.1!BP$256)-SUM(O.1!BP$246,O.1!BP$257)*(1+'S&S'!$F13)+O.1!BP$247","v":0},{"$f":"-SUM(O.1!BQ$244,O.1!BQ$255)+SUM(O.1!BQ$245,O.1!BQ$256)-SUM(O.1!BQ$246,O.1!BQ$257)*(1+'S&S'!$F13)+O.1!BQ$247","v":0},{"$f":"-SUM(O.1!BR$244,O.1!BR$255)+SUM(O.1!BR$245,O.1!BR$256)-SUM(O.1!BR$246,O.1!BR$257)*(1+'S&S'!$F13)+O.1!BR$247","v":0},{"$f":"-SUM(O.1!BS$244,O.1!BS$255)+SUM(O.1!BS$245,O.1!BS$256)-SUM(O.1!BS$246,O.1!BS$257)*(1+'S&S'!$F13)+O.1!BS$247","v":0},{"$f":"-SUM(O.1!BT$244,O.1!BT$255)+SUM(O.1!BT$245,O.1!BT$256)-SUM(O.1!BT$246,O.1!BT$257)*(1+'S&S'!$F13)+O.1!BT$247","v":0},{"$f":"-SUM(O.1!BU$244,O.1!BU$255)+SUM(O.1!BU$245,O.1!BU$256)-SUM(O.1!BU$246,O.1!BU$257)*(1+'S&S'!$F13)+O.1!BU$247","v":0},{"$f":"-SUM(O.1!BV$244,O.1!BV$255)+SUM(O.1!BV$245,O.1!BV$256)-SUM(O.1!BV$246,O.1!BV$257)*(1+'S&S'!$F13)+O.1!BV$247","v":0},{"$f":"-SUM(O.1!BW$244,O.1!BW$255)+SUM(O.1!BW$245,O.1!BW$256)-SUM(O.1!BW$246,O.1!BW$257)*(1+'S&S'!$F13)+O.1!BW$247","v":0},{"$f":"-SUM(O.1!BX$244,O.1!BX$255)+SUM(O.1!BX$245,O.1!BX$256)-SUM(O.1!BX$246,O.1!BX$257)*(1+'S&S'!$F13)+O.1!BX$247","v":0},{"$f":"-SUM(O.1!BY$244,O.1!BY$255)+SUM(O.1!BY$245,O.1!BY$256)-SUM(O.1!BY$246,O.1!BY$257)*(1+'S&S'!$F13)+O.1!BY$247","v":0},{"$f":"-SUM(O.1!BZ$244,O.1!BZ$255)+SUM(O.1!BZ$245,O.1!BZ$256)-SUM(O.1!BZ$246,O.1!BZ$257)*(1+'S&S'!$F13)+O.1!BZ$247","v":0},{"$f":"-SUM(O.1!CA$244,O.1!CA$255)+SUM(O.1!CA$245,O.1!CA$256)-SUM(O.1!CA$246,O.1!CA$257)*(1+'S&S'!$F13)+O.1!CA$247","v":0},{"$f":"-SUM(O.1!CB$244,O.1!CB$255)+SUM(O.1!CB$245,O.1!CB$256)-SUM(O.1!CB$246,O.1!CB$257)*(1+'S&S'!$F13)+O.1!CB$247","v":0},{"$f":"-SUM(O.1!CC$244,O.1!CC$255)+SUM(O.1!CC$245,O.1!CC$256)-SUM(O.1!CC$246,O.1!CC$257)*(1+'S&S'!$F13)+O.1!CC$247","v":0},{"$f":"-SUM(O.1!CD$244,O.1!CD$255)+SUM(O.1!CD$245,O.1!CD$256)-SUM(O.1!CD$246,O.1!CD$257)*(1+'S&S'!$F13)+O.1!CD$247","v":0},{"$f":"-SUM(O.1!CE$244,O.1!CE$255)+SUM(O.1!CE$245,O.1!CE$256)-SUM(O.1!CE$246,O.1!CE$257)*(1+'S&S'!$F13)+O.1!CE$247","v":0},{"$f":"-SUM(O.1!CF$244,O.1!CF$255)+SUM(O.1!CF$245,O.1!CF$256)-SUM(O.1!CF$246,O.1!CF$257)*(1+'S&S'!$F13)+O.1!CF$247","v":0},{"$f":"-SUM(O.1!CG$244,O.1!CG$255)+SUM(O.1!CG$245,O.1!CG$256)-SUM(O.1!CG$246,O.1!CG$257)*(1+'S&S'!$F13)+O.1!CG$247","v":0},{"$f":"-SUM(O.1!CH$244,O.1!CH$255)+SUM(O.1!CH$245,O.1!CH$256)-SUM(O.1!CH$246,O.1!CH$257)*(1+'S&S'!$F13)+O.1!CH$247","v":0},{"$f":"-SUM(O.1!CI$244,O.1!CI$255)+SUM(O.1!CI$245,O.1!CI$256)-SUM(O.1!CI$246,O.1!CI$257)*(1+'S&S'!$F13)+O.1!CI$247","v":0},{"$f":"-SUM(O.1!CJ$244,O.1!CJ$255)+SUM(O.1!CJ$245,O.1!CJ$256)-SUM(O.1!CJ$246,O.1!CJ$257)*(1+'S&S'!$F13)+O.1!CJ$247","v":0},{"$f":"-SUM(O.1!CK$244,O.1!CK$255)+SUM(O.1!CK$245,O.1!CK$256)-SUM(O.1!CK$246,O.1!CK$257)*(1+'S&S'!$F13)+O.1!CK$247","v":0},{"$f":"-SUM(O.1!CL$244,O.1!CL$255)+SUM(O.1!CL$245,O.1!CL$256)-SUM(O.1!CL$246,O.1!CL$257)*(1+'S&S'!$F13)+O.1!CL$247","v":0},{"$f":"-SUM(O.1!CM$244,O.1!CM$255)+SUM(O.1!CM$245,O.1!CM$256)-SUM(O.1!CM$246,O.1!CM$257)*(1+'S&S'!$F13)+O.1!CM$247","v":0},{"$f":"-SUM(O.1!CN$244,O.1!CN$255)+SUM(O.1!CN$245,O.1!CN$256)-SUM(O.1!CN$246,O.1!CN$257)*(1+'S&S'!$F13)+O.1!CN$247","v":0},{"$f":"-SUM(O.1!CO$244,O.1!CO$255)+SUM(O.1!CO$245,O.1!CO$256)-SUM(O.1!CO$246,O.1!CO$257)*(1+'S&S'!$F13)+O.1!CO$247","v":0},{"$f":"-SUM(O.1!CP$244,O.1!CP$255)+SUM(O.1!CP$245,O.1!CP$256)-SUM(O.1!CP$246,O.1!CP$257)*(1+'S&S'!$F13)+O.1!CP$247","v":0},{"$f":"-SUM(O.1!CQ$244,O.1!CQ$255)+SUM(O.1!CQ$245,O.1!CQ$256)-SUM(O.1!CQ$246,O.1!CQ$257)*(1+'S&S'!$F13)+O.1!CQ$247","v":0},{"$f":"-SUM(O.1!CR$244,O.1!CR$255)+SUM(O.1!CR$245,O.1!CR$256)-SUM(O.1!CR$246,O.1!CR$257)*(1+'S&S'!$F13)+O.1!CR$247","v":0},{"$f":"-SUM(O.1!CS$244,O.1!CS$255)+SUM(O.1!CS$245,O.1!CS$256)-SUM(O.1!CS$246,O.1!CS$257)*(1+'S&S'!$F13)+O.1!CS$247","v":0}]
[null,null,{"$f":"$C$247&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"F. Total revenues with 1% decrease"},null,{"$f":"G292+NPV(G.Asm!$F$76,H292:INDEX(H292:CS292,RP))","v":0},0,{"$f":"-SUM(O.1!G$244,O.1!G$255)+SUM(O.1!G$245,O.1!G$256)-SUM(O.1!G$246,O.1!G$257)+O.1!G$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!H$244,O.1!H$255)+SUM(O.1!H$245,O.1!H$256)-SUM(O.1!H$246,O.1!H$257)+O.1!H$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!I$244,O.1!I$255)+SUM(O.1!I$245,O.1!I$256)-SUM(O.1!I$246,O.1!I$257)+O.1!I$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!J$244,O.1!J$255)+SUM(O.1!J$245,O.1!J$256)-SUM(O.1!J$246,O.1!J$257)+O.1!J$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!K$244,O.1!K$255)+SUM(O.1!K$245,O.1!K$256)-SUM(O.1!K$246,O.1!K$257)+O.1!K$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!L$244,O.1!L$255)+SUM(O.1!L$245,O.1!L$256)-SUM(O.1!L$246,O.1!L$257)+O.1!L$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!M$244,O.1!M$255)+SUM(O.1!M$245,O.1!M$256)-SUM(O.1!M$246,O.1!M$257)+O.1!M$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!N$244,O.1!N$255)+SUM(O.1!N$245,O.1!N$256)-SUM(O.1!N$246,O.1!N$257)+O.1!N$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!O$244,O.1!O$255)+SUM(O.1!O$245,O.1!O$256)-SUM(O.1!O$246,O.1!O$257)+O.1!O$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!P$244,O.1!P$255)+SUM(O.1!P$245,O.1!P$256)-SUM(O.1!P$246,O.1!P$257)+O.1!P$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!Q$244,O.1!Q$255)+SUM(O.1!Q$245,O.1!Q$256)-SUM(O.1!Q$246,O.1!Q$257)+O.1!Q$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!R$244,O.1!R$255)+SUM(O.1!R$245,O.1!R$256)-SUM(O.1!R$246,O.1!R$257)+O.1!R$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!S$244,O.1!S$255)+SUM(O.1!S$245,O.1!S$256)-SUM(O.1!S$246,O.1!S$257)+O.1!S$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!T$244,O.1!T$255)+SUM(O.1!T$245,O.1!T$256)-SUM(O.1!T$246,O.1!T$257)+O.1!T$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!U$244,O.1!U$255)+SUM(O.1!U$245,O.1!U$256)-SUM(O.1!U$246,O.1!U$257)+O.1!U$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!V$244,O.1!V$255)+SUM(O.1!V$245,O.1!V$256)-SUM(O.1!V$246,O.1!V$257)+O.1!V$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!W$244,O.1!W$255)+SUM(O.1!W$245,O.1!W$256)-SUM(O.1!W$246,O.1!W$257)+O.1!W$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!X$244,O.1!X$255)+SUM(O.1!X$245,O.1!X$256)-SUM(O.1!X$246,O.1!X$257)+O.1!X$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!Y$244,O.1!Y$255)+SUM(O.1!Y$245,O.1!Y$256)-SUM(O.1!Y$246,O.1!Y$257)+O.1!Y$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!Z$244,O.1!Z$255)+SUM(O.1!Z$245,O.1!Z$256)-SUM(O.1!Z$246,O.1!Z$257)+O.1!Z$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AA$244,O.1!AA$255)+SUM(O.1!AA$245,O.1!AA$256)-SUM(O.1!AA$246,O.1!AA$257)+O.1!AA$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AB$244,O.1!AB$255)+SUM(O.1!AB$245,O.1!AB$256)-SUM(O.1!AB$246,O.1!AB$257)+O.1!AB$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AC$244,O.1!AC$255)+SUM(O.1!AC$245,O.1!AC$256)-SUM(O.1!AC$246,O.1!AC$257)+O.1!AC$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AD$244,O.1!AD$255)+SUM(O.1!AD$245,O.1!AD$256)-SUM(O.1!AD$246,O.1!AD$257)+O.1!AD$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AE$244,O.1!AE$255)+SUM(O.1!AE$245,O.1!AE$256)-SUM(O.1!AE$246,O.1!AE$257)+O.1!AE$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AF$244,O.1!AF$255)+SUM(O.1!AF$245,O.1!AF$256)-SUM(O.1!AF$246,O.1!AF$257)+O.1!AF$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AG$244,O.1!AG$255)+SUM(O.1!AG$245,O.1!AG$256)-SUM(O.1!AG$246,O.1!AG$257)+O.1!AG$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AH$244,O.1!AH$255)+SUM(O.1!AH$245,O.1!AH$256)-SUM(O.1!AH$246,O.1!AH$257)+O.1!AH$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AI$244,O.1!AI$255)+SUM(O.1!AI$245,O.1!AI$256)-SUM(O.1!AI$246,O.1!AI$257)+O.1!AI$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AJ$244,O.1!AJ$255)+SUM(O.1!AJ$245,O.1!AJ$256)-SUM(O.1!AJ$246,O.1!AJ$257)+O.1!AJ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AK$244,O.1!AK$255)+SUM(O.1!AK$245,O.1!AK$256)-SUM(O.1!AK$246,O.1!AK$257)+O.1!AK$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AL$244,O.1!AL$255)+SUM(O.1!AL$245,O.1!AL$256)-SUM(O.1!AL$246,O.1!AL$257)+O.1!AL$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AM$244,O.1!AM$255)+SUM(O.1!AM$245,O.1!AM$256)-SUM(O.1!AM$246,O.1!AM$257)+O.1!AM$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AN$244,O.1!AN$255)+SUM(O.1!AN$245,O.1!AN$256)-SUM(O.1!AN$246,O.1!AN$257)+O.1!AN$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AO$244,O.1!AO$255)+SUM(O.1!AO$245,O.1!AO$256)-SUM(O.1!AO$246,O.1!AO$257)+O.1!AO$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AP$244,O.1!AP$255)+SUM(O.1!AP$245,O.1!AP$256)-SUM(O.1!AP$246,O.1!AP$257)+O.1!AP$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AQ$244,O.1!AQ$255)+SUM(O.1!AQ$245,O.1!AQ$256)-SUM(O.1!AQ$246,O.1!AQ$257)+O.1!AQ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AR$244,O.1!AR$255)+SUM(O.1!AR$245,O.1!AR$256)-SUM(O.1!AR$246,O.1!AR$257)+O.1!AR$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AS$244,O.1!AS$255)+SUM(O.1!AS$245,O.1!AS$256)-SUM(O.1!AS$246,O.1!AS$257)+O.1!AS$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AT$244,O.1!AT$255)+SUM(O.1!AT$245,O.1!AT$256)-SUM(O.1!AT$246,O.1!AT$257)+O.1!AT$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AU$244,O.1!AU$255)+SUM(O.1!AU$245,O.1!AU$256)-SUM(O.1!AU$246,O.1!AU$257)+O.1!AU$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AV$244,O.1!AV$255)+SUM(O.1!AV$245,O.1!AV$256)-SUM(O.1!AV$246,O.1!AV$257)+O.1!AV$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AW$244,O.1!AW$255)+SUM(O.1!AW$245,O.1!AW$256)-SUM(O.1!AW$246,O.1!AW$257)+O.1!AW$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AX$244,O.1!AX$255)+SUM(O.1!AX$245,O.1!AX$256)-SUM(O.1!AX$246,O.1!AX$257)+O.1!AX$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AY$244,O.1!AY$255)+SUM(O.1!AY$245,O.1!AY$256)-SUM(O.1!AY$246,O.1!AY$257)+O.1!AY$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!AZ$244,O.1!AZ$255)+SUM(O.1!AZ$245,O.1!AZ$256)-SUM(O.1!AZ$246,O.1!AZ$257)+O.1!AZ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BA$244,O.1!BA$255)+SUM(O.1!BA$245,O.1!BA$256)-SUM(O.1!BA$246,O.1!BA$257)+O.1!BA$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BB$244,O.1!BB$255)+SUM(O.1!BB$245,O.1!BB$256)-SUM(O.1!BB$246,O.1!BB$257)+O.1!BB$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BC$244,O.1!BC$255)+SUM(O.1!BC$245,O.1!BC$256)-SUM(O.1!BC$246,O.1!BC$257)+O.1!BC$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BD$244,O.1!BD$255)+SUM(O.1!BD$245,O.1!BD$256)-SUM(O.1!BD$246,O.1!BD$257)+O.1!BD$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BE$244,O.1!BE$255)+SUM(O.1!BE$245,O.1!BE$256)-SUM(O.1!BE$246,O.1!BE$257)+O.1!BE$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BF$244,O.1!BF$255)+SUM(O.1!BF$245,O.1!BF$256)-SUM(O.1!BF$246,O.1!BF$257)+O.1!BF$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BG$244,O.1!BG$255)+SUM(O.1!BG$245,O.1!BG$256)-SUM(O.1!BG$246,O.1!BG$257)+O.1!BG$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BH$244,O.1!BH$255)+SUM(O.1!BH$245,O.1!BH$256)-SUM(O.1!BH$246,O.1!BH$257)+O.1!BH$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BI$244,O.1!BI$255)+SUM(O.1!BI$245,O.1!BI$256)-SUM(O.1!BI$246,O.1!BI$257)+O.1!BI$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BJ$244,O.1!BJ$255)+SUM(O.1!BJ$245,O.1!BJ$256)-SUM(O.1!BJ$246,O.1!BJ$257)+O.1!BJ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BK$244,O.1!BK$255)+SUM(O.1!BK$245,O.1!BK$256)-SUM(O.1!BK$246,O.1!BK$257)+O.1!BK$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BL$244,O.1!BL$255)+SUM(O.1!BL$245,O.1!BL$256)-SUM(O.1!BL$246,O.1!BL$257)+O.1!BL$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BM$244,O.1!BM$255)+SUM(O.1!BM$245,O.1!BM$256)-SUM(O.1!BM$246,O.1!BM$257)+O.1!BM$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BN$244,O.1!BN$255)+SUM(O.1!BN$245,O.1!BN$256)-SUM(O.1!BN$246,O.1!BN$257)+O.1!BN$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BO$244,O.1!BO$255)+SUM(O.1!BO$245,O.1!BO$256)-SUM(O.1!BO$246,O.1!BO$257)+O.1!BO$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BP$244,O.1!BP$255)+SUM(O.1!BP$245,O.1!BP$256)-SUM(O.1!BP$246,O.1!BP$257)+O.1!BP$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BQ$244,O.1!BQ$255)+SUM(O.1!BQ$245,O.1!BQ$256)-SUM(O.1!BQ$246,O.1!BQ$257)+O.1!BQ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BR$244,O.1!BR$255)+SUM(O.1!BR$245,O.1!BR$256)-SUM(O.1!BR$246,O.1!BR$257)+O.1!BR$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BS$244,O.1!BS$255)+SUM(O.1!BS$245,O.1!BS$256)-SUM(O.1!BS$246,O.1!BS$257)+O.1!BS$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BT$244,O.1!BT$255)+SUM(O.1!BT$245,O.1!BT$256)-SUM(O.1!BT$246,O.1!BT$257)+O.1!BT$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BU$244,O.1!BU$255)+SUM(O.1!BU$245,O.1!BU$256)-SUM(O.1!BU$246,O.1!BU$257)+O.1!BU$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BV$244,O.1!BV$255)+SUM(O.1!BV$245,O.1!BV$256)-SUM(O.1!BV$246,O.1!BV$257)+O.1!BV$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BW$244,O.1!BW$255)+SUM(O.1!BW$245,O.1!BW$256)-SUM(O.1!BW$246,O.1!BW$257)+O.1!BW$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BX$244,O.1!BX$255)+SUM(O.1!BX$245,O.1!BX$256)-SUM(O.1!BX$246,O.1!BX$257)+O.1!BX$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BY$244,O.1!BY$255)+SUM(O.1!BY$245,O.1!BY$256)-SUM(O.1!BY$246,O.1!BY$257)+O.1!BY$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!BZ$244,O.1!BZ$255)+SUM(O.1!BZ$245,O.1!BZ$256)-SUM(O.1!BZ$246,O.1!BZ$257)+O.1!BZ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!CA$244,O.1!CA$255)+SUM(O.1!CA$245,O.1!CA$256)-SUM(O.1!CA$246,O.1!CA$257)+O.1!CA$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!CB$244,O.1!CB$255)+SUM(O.1!CB$245,O.1!CB$256)-SUM(O.1!CB$246,O.1!CB$257)+O.1!CB$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!CC$244,O.1!CC$255)+SUM(O.1!CC$245,O.1!CC$256)-SUM(O.1!CC$246,O.1!CC$257)+O.1!CC$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!CD$244,O.1!CD$255)+SUM(O.1!CD$245,O.1!CD$256)-SUM(O.1!CD$246,O.1!CD$257)+O.1!CD$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!CE$244,O.1!CE$255)+SUM(O.1!CE$245,O.1!CE$256)-SUM(O.1!CE$246,O.1!CE$257)+O.1!CE$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!CF$244,O.1!CF$255)+SUM(O.1!CF$245,O.1!CF$256)-SUM(O.1!CF$246,O.1!CF$257)+O.1!CF$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!CG$244,O.1!CG$255)+SUM(O.1!CG$245,O.1!CG$256)-SUM(O.1!CG$246,O.1!CG$257)+O.1!CG$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!CH$244,O.1!CH$255)+SUM(O.1!CH$245,O.1!CH$256)-SUM(O.1!CH$246,O.1!CH$257)+O.1!CH$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!CI$244,O.1!CI$255)+SUM(O.1!CI$245,O.1!CI$256)-SUM(O.1!CI$246,O.1!CI$257)+O.1!CI$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!CJ$244,O.1!CJ$255)+SUM(O.1!CJ$245,O.1!CJ$256)-SUM(O.1!CJ$246,O.1!CJ$257)+O.1!CJ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!CK$244,O.1!CK$255)+SUM(O.1!CK$245,O.1!CK$256)-SUM(O.1!CK$246,O.1!CK$257)+O.1!CK$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!CL$244,O.1!CL$255)+SUM(O.1!CL$245,O.1!CL$256)-SUM(O.1!CL$246,O.1!CL$257)+O.1!CL$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!CM$244,O.1!CM$255)+SUM(O.1!CM$245,O.1!CM$256)-SUM(O.1!CM$246,O.1!CM$257)+O.1!CM$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!CN$244,O.1!CN$255)+SUM(O.1!CN$245,O.1!CN$256)-SUM(O.1!CN$246,O.1!CN$257)+O.1!CN$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!CO$244,O.1!CO$255)+SUM(O.1!CO$245,O.1!CO$256)-SUM(O.1!CO$246,O.1!CO$257)+O.1!CO$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!CP$244,O.1!CP$255)+SUM(O.1!CP$245,O.1!CP$256)-SUM(O.1!CP$246,O.1!CP$257)+O.1!CP$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!CQ$244,O.1!CQ$255)+SUM(O.1!CQ$245,O.1!CQ$256)-SUM(O.1!CQ$246,O.1!CQ$257)+O.1!CQ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!CR$244,O.1!CR$255)+SUM(O.1!CR$245,O.1!CR$256)-SUM(O.1!CR$246,O.1!CR$257)+O.1!CR$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.1!CS$244,O.1!CS$255)+SUM(O.1!CS$245,O.1!CS$256)-SUM(O.1!CS$246,O.1!CS$257)+O.1!CS$247*(1+'S&S'!$F14)","v":0}]
[null,null,{"$f":"$C$247&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"F. Total revenues with 1% decrease"},null,{"$f":"G293+NPV(G.Asm!$F$76,H293:INDEX(H293:CS293,RP))","v":0},0,{"$f":"-SUM(O.1!G$244,O.1!G$255)+SUM(O.1!G$245,O.1!G$256)-SUM(O.1!G$246,O.1!G$257)+O.1!G$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!H$244,O.1!H$255)+SUM(O.1!H$245,O.1!H$256)-SUM(O.1!H$246,O.1!H$257)+O.1!H$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!I$244,O.1!I$255)+SUM(O.1!I$245,O.1!I$256)-SUM(O.1!I$246,O.1!I$257)+O.1!I$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!J$244,O.1!J$255)+SUM(O.1!J$245,O.1!J$256)-SUM(O.1!J$246,O.1!J$257)+O.1!J$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!K$244,O.1!K$255)+SUM(O.1!K$245,O.1!K$256)-SUM(O.1!K$246,O.1!K$257)+O.1!K$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!L$244,O.1!L$255)+SUM(O.1!L$245,O.1!L$256)-SUM(O.1!L$246,O.1!L$257)+O.1!L$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!M$244,O.1!M$255)+SUM(O.1!M$245,O.1!M$256)-SUM(O.1!M$246,O.1!M$257)+O.1!M$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!N$244,O.1!N$255)+SUM(O.1!N$245,O.1!N$256)-SUM(O.1!N$246,O.1!N$257)+O.1!N$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!O$244,O.1!O$255)+SUM(O.1!O$245,O.1!O$256)-SUM(O.1!O$246,O.1!O$257)+O.1!O$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!P$244,O.1!P$255)+SUM(O.1!P$245,O.1!P$256)-SUM(O.1!P$246,O.1!P$257)+O.1!P$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!Q$244,O.1!Q$255)+SUM(O.1!Q$245,O.1!Q$256)-SUM(O.1!Q$246,O.1!Q$257)+O.1!Q$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!R$244,O.1!R$255)+SUM(O.1!R$245,O.1!R$256)-SUM(O.1!R$246,O.1!R$257)+O.1!R$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!S$244,O.1!S$255)+SUM(O.1!S$245,O.1!S$256)-SUM(O.1!S$246,O.1!S$257)+O.1!S$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!T$244,O.1!T$255)+SUM(O.1!T$245,O.1!T$256)-SUM(O.1!T$246,O.1!T$257)+O.1!T$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!U$244,O.1!U$255)+SUM(O.1!U$245,O.1!U$256)-SUM(O.1!U$246,O.1!U$257)+O.1!U$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!V$244,O.1!V$255)+SUM(O.1!V$245,O.1!V$256)-SUM(O.1!V$246,O.1!V$257)+O.1!V$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!W$244,O.1!W$255)+SUM(O.1!W$245,O.1!W$256)-SUM(O.1!W$246,O.1!W$257)+O.1!W$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!X$244,O.1!X$255)+SUM(O.1!X$245,O.1!X$256)-SUM(O.1!X$246,O.1!X$257)+O.1!X$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!Y$244,O.1!Y$255)+SUM(O.1!Y$245,O.1!Y$256)-SUM(O.1!Y$246,O.1!Y$257)+O.1!Y$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!Z$244,O.1!Z$255)+SUM(O.1!Z$245,O.1!Z$256)-SUM(O.1!Z$246,O.1!Z$257)+O.1!Z$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AA$244,O.1!AA$255)+SUM(O.1!AA$245,O.1!AA$256)-SUM(O.1!AA$246,O.1!AA$257)+O.1!AA$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AB$244,O.1!AB$255)+SUM(O.1!AB$245,O.1!AB$256)-SUM(O.1!AB$246,O.1!AB$257)+O.1!AB$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AC$244,O.1!AC$255)+SUM(O.1!AC$245,O.1!AC$256)-SUM(O.1!AC$246,O.1!AC$257)+O.1!AC$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AD$244,O.1!AD$255)+SUM(O.1!AD$245,O.1!AD$256)-SUM(O.1!AD$246,O.1!AD$257)+O.1!AD$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AE$244,O.1!AE$255)+SUM(O.1!AE$245,O.1!AE$256)-SUM(O.1!AE$246,O.1!AE$257)+O.1!AE$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AF$244,O.1!AF$255)+SUM(O.1!AF$245,O.1!AF$256)-SUM(O.1!AF$246,O.1!AF$257)+O.1!AF$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AG$244,O.1!AG$255)+SUM(O.1!AG$245,O.1!AG$256)-SUM(O.1!AG$246,O.1!AG$257)+O.1!AG$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AH$244,O.1!AH$255)+SUM(O.1!AH$245,O.1!AH$256)-SUM(O.1!AH$246,O.1!AH$257)+O.1!AH$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AI$244,O.1!AI$255)+SUM(O.1!AI$245,O.1!AI$256)-SUM(O.1!AI$246,O.1!AI$257)+O.1!AI$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AJ$244,O.1!AJ$255)+SUM(O.1!AJ$245,O.1!AJ$256)-SUM(O.1!AJ$246,O.1!AJ$257)+O.1!AJ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AK$244,O.1!AK$255)+SUM(O.1!AK$245,O.1!AK$256)-SUM(O.1!AK$246,O.1!AK$257)+O.1!AK$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AL$244,O.1!AL$255)+SUM(O.1!AL$245,O.1!AL$256)-SUM(O.1!AL$246,O.1!AL$257)+O.1!AL$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AM$244,O.1!AM$255)+SUM(O.1!AM$245,O.1!AM$256)-SUM(O.1!AM$246,O.1!AM$257)+O.1!AM$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AN$244,O.1!AN$255)+SUM(O.1!AN$245,O.1!AN$256)-SUM(O.1!AN$246,O.1!AN$257)+O.1!AN$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AO$244,O.1!AO$255)+SUM(O.1!AO$245,O.1!AO$256)-SUM(O.1!AO$246,O.1!AO$257)+O.1!AO$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AP$244,O.1!AP$255)+SUM(O.1!AP$245,O.1!AP$256)-SUM(O.1!AP$246,O.1!AP$257)+O.1!AP$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AQ$244,O.1!AQ$255)+SUM(O.1!AQ$245,O.1!AQ$256)-SUM(O.1!AQ$246,O.1!AQ$257)+O.1!AQ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AR$244,O.1!AR$255)+SUM(O.1!AR$245,O.1!AR$256)-SUM(O.1!AR$246,O.1!AR$257)+O.1!AR$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AS$244,O.1!AS$255)+SUM(O.1!AS$245,O.1!AS$256)-SUM(O.1!AS$246,O.1!AS$257)+O.1!AS$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AT$244,O.1!AT$255)+SUM(O.1!AT$245,O.1!AT$256)-SUM(O.1!AT$246,O.1!AT$257)+O.1!AT$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AU$244,O.1!AU$255)+SUM(O.1!AU$245,O.1!AU$256)-SUM(O.1!AU$246,O.1!AU$257)+O.1!AU$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AV$244,O.1!AV$255)+SUM(O.1!AV$245,O.1!AV$256)-SUM(O.1!AV$246,O.1!AV$257)+O.1!AV$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AW$244,O.1!AW$255)+SUM(O.1!AW$245,O.1!AW$256)-SUM(O.1!AW$246,O.1!AW$257)+O.1!AW$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AX$244,O.1!AX$255)+SUM(O.1!AX$245,O.1!AX$256)-SUM(O.1!AX$246,O.1!AX$257)+O.1!AX$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AY$244,O.1!AY$255)+SUM(O.1!AY$245,O.1!AY$256)-SUM(O.1!AY$246,O.1!AY$257)+O.1!AY$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!AZ$244,O.1!AZ$255)+SUM(O.1!AZ$245,O.1!AZ$256)-SUM(O.1!AZ$246,O.1!AZ$257)+O.1!AZ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BA$244,O.1!BA$255)+SUM(O.1!BA$245,O.1!BA$256)-SUM(O.1!BA$246,O.1!BA$257)+O.1!BA$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BB$244,O.1!BB$255)+SUM(O.1!BB$245,O.1!BB$256)-SUM(O.1!BB$246,O.1!BB$257)+O.1!BB$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BC$244,O.1!BC$255)+SUM(O.1!BC$245,O.1!BC$256)-SUM(O.1!BC$246,O.1!BC$257)+O.1!BC$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BD$244,O.1!BD$255)+SUM(O.1!BD$245,O.1!BD$256)-SUM(O.1!BD$246,O.1!BD$257)+O.1!BD$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BE$244,O.1!BE$255)+SUM(O.1!BE$245,O.1!BE$256)-SUM(O.1!BE$246,O.1!BE$257)+O.1!BE$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BF$244,O.1!BF$255)+SUM(O.1!BF$245,O.1!BF$256)-SUM(O.1!BF$246,O.1!BF$257)+O.1!BF$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BG$244,O.1!BG$255)+SUM(O.1!BG$245,O.1!BG$256)-SUM(O.1!BG$246,O.1!BG$257)+O.1!BG$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BH$244,O.1!BH$255)+SUM(O.1!BH$245,O.1!BH$256)-SUM(O.1!BH$246,O.1!BH$257)+O.1!BH$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BI$244,O.1!BI$255)+SUM(O.1!BI$245,O.1!BI$256)-SUM(O.1!BI$246,O.1!BI$257)+O.1!BI$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BJ$244,O.1!BJ$255)+SUM(O.1!BJ$245,O.1!BJ$256)-SUM(O.1!BJ$246,O.1!BJ$257)+O.1!BJ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BK$244,O.1!BK$255)+SUM(O.1!BK$245,O.1!BK$256)-SUM(O.1!BK$246,O.1!BK$257)+O.1!BK$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BL$244,O.1!BL$255)+SUM(O.1!BL$245,O.1!BL$256)-SUM(O.1!BL$246,O.1!BL$257)+O.1!BL$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BM$244,O.1!BM$255)+SUM(O.1!BM$245,O.1!BM$256)-SUM(O.1!BM$246,O.1!BM$257)+O.1!BM$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BN$244,O.1!BN$255)+SUM(O.1!BN$245,O.1!BN$256)-SUM(O.1!BN$246,O.1!BN$257)+O.1!BN$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BO$244,O.1!BO$255)+SUM(O.1!BO$245,O.1!BO$256)-SUM(O.1!BO$246,O.1!BO$257)+O.1!BO$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BP$244,O.1!BP$255)+SUM(O.1!BP$245,O.1!BP$256)-SUM(O.1!BP$246,O.1!BP$257)+O.1!BP$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BQ$244,O.1!BQ$255)+SUM(O.1!BQ$245,O.1!BQ$256)-SUM(O.1!BQ$246,O.1!BQ$257)+O.1!BQ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BR$244,O.1!BR$255)+SUM(O.1!BR$245,O.1!BR$256)-SUM(O.1!BR$246,O.1!BR$257)+O.1!BR$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BS$244,O.1!BS$255)+SUM(O.1!BS$245,O.1!BS$256)-SUM(O.1!BS$246,O.1!BS$257)+O.1!BS$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BT$244,O.1!BT$255)+SUM(O.1!BT$245,O.1!BT$256)-SUM(O.1!BT$246,O.1!BT$257)+O.1!BT$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BU$244,O.1!BU$255)+SUM(O.1!BU$245,O.1!BU$256)-SUM(O.1!BU$246,O.1!BU$257)+O.1!BU$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BV$244,O.1!BV$255)+SUM(O.1!BV$245,O.1!BV$256)-SUM(O.1!BV$246,O.1!BV$257)+O.1!BV$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BW$244,O.1!BW$255)+SUM(O.1!BW$245,O.1!BW$256)-SUM(O.1!BW$246,O.1!BW$257)+O.1!BW$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BX$244,O.1!BX$255)+SUM(O.1!BX$245,O.1!BX$256)-SUM(O.1!BX$246,O.1!BX$257)+O.1!BX$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BY$244,O.1!BY$255)+SUM(O.1!BY$245,O.1!BY$256)-SUM(O.1!BY$246,O.1!BY$257)+O.1!BY$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!BZ$244,O.1!BZ$255)+SUM(O.1!BZ$245,O.1!BZ$256)-SUM(O.1!BZ$246,O.1!BZ$257)+O.1!BZ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!CA$244,O.1!CA$255)+SUM(O.1!CA$245,O.1!CA$256)-SUM(O.1!CA$246,O.1!CA$257)+O.1!CA$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!CB$244,O.1!CB$255)+SUM(O.1!CB$245,O.1!CB$256)-SUM(O.1!CB$246,O.1!CB$257)+O.1!CB$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!CC$244,O.1!CC$255)+SUM(O.1!CC$245,O.1!CC$256)-SUM(O.1!CC$246,O.1!CC$257)+O.1!CC$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!CD$244,O.1!CD$255)+SUM(O.1!CD$245,O.1!CD$256)-SUM(O.1!CD$246,O.1!CD$257)+O.1!CD$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!CE$244,O.1!CE$255)+SUM(O.1!CE$245,O.1!CE$256)-SUM(O.1!CE$246,O.1!CE$257)+O.1!CE$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!CF$244,O.1!CF$255)+SUM(O.1!CF$245,O.1!CF$256)-SUM(O.1!CF$246,O.1!CF$257)+O.1!CF$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!CG$244,O.1!CG$255)+SUM(O.1!CG$245,O.1!CG$256)-SUM(O.1!CG$246,O.1!CG$257)+O.1!CG$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!CH$244,O.1!CH$255)+SUM(O.1!CH$245,O.1!CH$256)-SUM(O.1!CH$246,O.1!CH$257)+O.1!CH$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!CI$244,O.1!CI$255)+SUM(O.1!CI$245,O.1!CI$256)-SUM(O.1!CI$246,O.1!CI$257)+O.1!CI$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!CJ$244,O.1!CJ$255)+SUM(O.1!CJ$245,O.1!CJ$256)-SUM(O.1!CJ$246,O.1!CJ$257)+O.1!CJ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!CK$244,O.1!CK$255)+SUM(O.1!CK$245,O.1!CK$256)-SUM(O.1!CK$246,O.1!CK$257)+O.1!CK$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!CL$244,O.1!CL$255)+SUM(O.1!CL$245,O.1!CL$256)-SUM(O.1!CL$246,O.1!CL$257)+O.1!CL$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!CM$244,O.1!CM$255)+SUM(O.1!CM$245,O.1!CM$256)-SUM(O.1!CM$246,O.1!CM$257)+O.1!CM$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!CN$244,O.1!CN$255)+SUM(O.1!CN$245,O.1!CN$256)-SUM(O.1!CN$246,O.1!CN$257)+O.1!CN$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!CO$244,O.1!CO$255)+SUM(O.1!CO$245,O.1!CO$256)-SUM(O.1!CO$246,O.1!CO$257)+O.1!CO$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!CP$244,O.1!CP$255)+SUM(O.1!CP$245,O.1!CP$256)-SUM(O.1!CP$246,O.1!CP$257)+O.1!CP$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!CQ$244,O.1!CQ$255)+SUM(O.1!CQ$245,O.1!CQ$256)-SUM(O.1!CQ$246,O.1!CQ$257)+O.1!CQ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!CR$244,O.1!CR$255)+SUM(O.1!CR$245,O.1!CR$256)-SUM(O.1!CR$246,O.1!CR$257)+O.1!CR$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.1!CS$244,O.1!CS$255)+SUM(O.1!CS$245,O.1!CS$256)-SUM(O.1!CS$246,O.1!CS$257)+O.1!CS$247*(1+'S&S'!$F15)","v":0}]
[]
[null,null,"NET CASH FLOW FOR SCENARIO ANALYSIS OF FRR"]
[]
[null,null,"Cost-effectiveness analysis"]
[null,null,"Pesimistic scenario",null,{"$f":"G298+NPV(G.Asm!$F$76,H298:INDEX(H298:CS298,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G298:CS298)","v":0},{"$f":"-SUM(O.1!G$244,O.1!G$255)*(1+'S&S'!$E$24)+SUM(O.1!G$245,O.1!G$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!G$246,O.1!G$257)*(1+'S&S'!$E$26)+G$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!H$244,O.1!H$255)*(1+'S&S'!$E$24)+SUM(O.1!H$245,O.1!H$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!H$246,O.1!H$257)*(1+'S&S'!$E$26)+H$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!I$244,O.1!I$255)*(1+'S&S'!$E$24)+SUM(O.1!I$245,O.1!I$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!I$246,O.1!I$257)*(1+'S&S'!$E$26)+I$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!J$244,O.1!J$255)*(1+'S&S'!$E$24)+SUM(O.1!J$245,O.1!J$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!J$246,O.1!J$257)*(1+'S&S'!$E$26)+J$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!K$244,O.1!K$255)*(1+'S&S'!$E$24)+SUM(O.1!K$245,O.1!K$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!K$246,O.1!K$257)*(1+'S&S'!$E$26)+K$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!L$244,O.1!L$255)*(1+'S&S'!$E$24)+SUM(O.1!L$245,O.1!L$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!L$246,O.1!L$257)*(1+'S&S'!$E$26)+L$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!M$244,O.1!M$255)*(1+'S&S'!$E$24)+SUM(O.1!M$245,O.1!M$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!M$246,O.1!M$257)*(1+'S&S'!$E$26)+M$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!N$244,O.1!N$255)*(1+'S&S'!$E$24)+SUM(O.1!N$245,O.1!N$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!N$246,O.1!N$257)*(1+'S&S'!$E$26)+N$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!O$244,O.1!O$255)*(1+'S&S'!$E$24)+SUM(O.1!O$245,O.1!O$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!O$246,O.1!O$257)*(1+'S&S'!$E$26)+O$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!P$244,O.1!P$255)*(1+'S&S'!$E$24)+SUM(O.1!P$245,O.1!P$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!P$246,O.1!P$257)*(1+'S&S'!$E$26)+P$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!Q$244,O.1!Q$255)*(1+'S&S'!$E$24)+SUM(O.1!Q$245,O.1!Q$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!Q$246,O.1!Q$257)*(1+'S&S'!$E$26)+Q$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!R$244,O.1!R$255)*(1+'S&S'!$E$24)+SUM(O.1!R$245,O.1!R$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!R$246,O.1!R$257)*(1+'S&S'!$E$26)+R$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!S$244,O.1!S$255)*(1+'S&S'!$E$24)+SUM(O.1!S$245,O.1!S$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!S$246,O.1!S$257)*(1+'S&S'!$E$26)+S$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!T$244,O.1!T$255)*(1+'S&S'!$E$24)+SUM(O.1!T$245,O.1!T$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!T$246,O.1!T$257)*(1+'S&S'!$E$26)+T$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!U$244,O.1!U$255)*(1+'S&S'!$E$24)+SUM(O.1!U$245,O.1!U$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!U$246,O.1!U$257)*(1+'S&S'!$E$26)+U$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!V$244,O.1!V$255)*(1+'S&S'!$E$24)+SUM(O.1!V$245,O.1!V$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!V$246,O.1!V$257)*(1+'S&S'!$E$26)+V$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!W$244,O.1!W$255)*(1+'S&S'!$E$24)+SUM(O.1!W$245,O.1!W$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!W$246,O.1!W$257)*(1+'S&S'!$E$26)+W$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!X$244,O.1!X$255)*(1+'S&S'!$E$24)+SUM(O.1!X$245,O.1!X$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!X$246,O.1!X$257)*(1+'S&S'!$E$26)+X$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!Y$244,O.1!Y$255)*(1+'S&S'!$E$24)+SUM(O.1!Y$245,O.1!Y$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!Y$246,O.1!Y$257)*(1+'S&S'!$E$26)+Y$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!Z$244,O.1!Z$255)*(1+'S&S'!$E$24)+SUM(O.1!Z$245,O.1!Z$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!Z$246,O.1!Z$257)*(1+'S&S'!$E$26)+Z$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AA$244,O.1!AA$255)*(1+'S&S'!$E$24)+SUM(O.1!AA$245,O.1!AA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AA$246,O.1!AA$257)*(1+'S&S'!$E$26)+AA$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AB$244,O.1!AB$255)*(1+'S&S'!$E$24)+SUM(O.1!AB$245,O.1!AB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AB$246,O.1!AB$257)*(1+'S&S'!$E$26)+AB$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AC$244,O.1!AC$255)*(1+'S&S'!$E$24)+SUM(O.1!AC$245,O.1!AC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AC$246,O.1!AC$257)*(1+'S&S'!$E$26)+AC$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AD$244,O.1!AD$255)*(1+'S&S'!$E$24)+SUM(O.1!AD$245,O.1!AD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AD$246,O.1!AD$257)*(1+'S&S'!$E$26)+AD$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AE$244,O.1!AE$255)*(1+'S&S'!$E$24)+SUM(O.1!AE$245,O.1!AE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AE$246,O.1!AE$257)*(1+'S&S'!$E$26)+AE$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AF$244,O.1!AF$255)*(1+'S&S'!$E$24)+SUM(O.1!AF$245,O.1!AF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AF$246,O.1!AF$257)*(1+'S&S'!$E$26)+AF$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AG$244,O.1!AG$255)*(1+'S&S'!$E$24)+SUM(O.1!AG$245,O.1!AG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AG$246,O.1!AG$257)*(1+'S&S'!$E$26)+AG$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AH$244,O.1!AH$255)*(1+'S&S'!$E$24)+SUM(O.1!AH$245,O.1!AH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AH$246,O.1!AH$257)*(1+'S&S'!$E$26)+AH$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AI$244,O.1!AI$255)*(1+'S&S'!$E$24)+SUM(O.1!AI$245,O.1!AI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AI$246,O.1!AI$257)*(1+'S&S'!$E$26)+AI$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AJ$244,O.1!AJ$255)*(1+'S&S'!$E$24)+SUM(O.1!AJ$245,O.1!AJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AJ$246,O.1!AJ$257)*(1+'S&S'!$E$26)+AJ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AK$244,O.1!AK$255)*(1+'S&S'!$E$24)+SUM(O.1!AK$245,O.1!AK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AK$246,O.1!AK$257)*(1+'S&S'!$E$26)+AK$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AL$244,O.1!AL$255)*(1+'S&S'!$E$24)+SUM(O.1!AL$245,O.1!AL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AL$246,O.1!AL$257)*(1+'S&S'!$E$26)+AL$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AM$244,O.1!AM$255)*(1+'S&S'!$E$24)+SUM(O.1!AM$245,O.1!AM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AM$246,O.1!AM$257)*(1+'S&S'!$E$26)+AM$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AN$244,O.1!AN$255)*(1+'S&S'!$E$24)+SUM(O.1!AN$245,O.1!AN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AN$246,O.1!AN$257)*(1+'S&S'!$E$26)+AN$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AO$244,O.1!AO$255)*(1+'S&S'!$E$24)+SUM(O.1!AO$245,O.1!AO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AO$246,O.1!AO$257)*(1+'S&S'!$E$26)+AO$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AP$244,O.1!AP$255)*(1+'S&S'!$E$24)+SUM(O.1!AP$245,O.1!AP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AP$246,O.1!AP$257)*(1+'S&S'!$E$26)+AP$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AQ$244,O.1!AQ$255)*(1+'S&S'!$E$24)+SUM(O.1!AQ$245,O.1!AQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AQ$246,O.1!AQ$257)*(1+'S&S'!$E$26)+AQ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AR$244,O.1!AR$255)*(1+'S&S'!$E$24)+SUM(O.1!AR$245,O.1!AR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AR$246,O.1!AR$257)*(1+'S&S'!$E$26)+AR$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AS$244,O.1!AS$255)*(1+'S&S'!$E$24)+SUM(O.1!AS$245,O.1!AS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AS$246,O.1!AS$257)*(1+'S&S'!$E$26)+AS$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AT$244,O.1!AT$255)*(1+'S&S'!$E$24)+SUM(O.1!AT$245,O.1!AT$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AT$246,O.1!AT$257)*(1+'S&S'!$E$26)+AT$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AU$244,O.1!AU$255)*(1+'S&S'!$E$24)+SUM(O.1!AU$245,O.1!AU$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AU$246,O.1!AU$257)*(1+'S&S'!$E$26)+AU$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AV$244,O.1!AV$255)*(1+'S&S'!$E$24)+SUM(O.1!AV$245,O.1!AV$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AV$246,O.1!AV$257)*(1+'S&S'!$E$26)+AV$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AW$244,O.1!AW$255)*(1+'S&S'!$E$24)+SUM(O.1!AW$245,O.1!AW$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AW$246,O.1!AW$257)*(1+'S&S'!$E$26)+AW$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AX$244,O.1!AX$255)*(1+'S&S'!$E$24)+SUM(O.1!AX$245,O.1!AX$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AX$246,O.1!AX$257)*(1+'S&S'!$E$26)+AX$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AY$244,O.1!AY$255)*(1+'S&S'!$E$24)+SUM(O.1!AY$245,O.1!AY$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AY$246,O.1!AY$257)*(1+'S&S'!$E$26)+AY$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!AZ$244,O.1!AZ$255)*(1+'S&S'!$E$24)+SUM(O.1!AZ$245,O.1!AZ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!AZ$246,O.1!AZ$257)*(1+'S&S'!$E$26)+AZ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BA$244,O.1!BA$255)*(1+'S&S'!$E$24)+SUM(O.1!BA$245,O.1!BA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BA$246,O.1!BA$257)*(1+'S&S'!$E$26)+BA$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BB$244,O.1!BB$255)*(1+'S&S'!$E$24)+SUM(O.1!BB$245,O.1!BB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BB$246,O.1!BB$257)*(1+'S&S'!$E$26)+BB$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BC$244,O.1!BC$255)*(1+'S&S'!$E$24)+SUM(O.1!BC$245,O.1!BC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BC$246,O.1!BC$257)*(1+'S&S'!$E$26)+BC$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BD$244,O.1!BD$255)*(1+'S&S'!$E$24)+SUM(O.1!BD$245,O.1!BD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BD$246,O.1!BD$257)*(1+'S&S'!$E$26)+BD$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BE$244,O.1!BE$255)*(1+'S&S'!$E$24)+SUM(O.1!BE$245,O.1!BE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BE$246,O.1!BE$257)*(1+'S&S'!$E$26)+BE$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BF$244,O.1!BF$255)*(1+'S&S'!$E$24)+SUM(O.1!BF$245,O.1!BF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BF$246,O.1!BF$257)*(1+'S&S'!$E$26)+BF$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BG$244,O.1!BG$255)*(1+'S&S'!$E$24)+SUM(O.1!BG$245,O.1!BG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BG$246,O.1!BG$257)*(1+'S&S'!$E$26)+BG$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BH$244,O.1!BH$255)*(1+'S&S'!$E$24)+SUM(O.1!BH$245,O.1!BH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BH$246,O.1!BH$257)*(1+'S&S'!$E$26)+BH$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BI$244,O.1!BI$255)*(1+'S&S'!$E$24)+SUM(O.1!BI$245,O.1!BI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BI$246,O.1!BI$257)*(1+'S&S'!$E$26)+BI$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BJ$244,O.1!BJ$255)*(1+'S&S'!$E$24)+SUM(O.1!BJ$245,O.1!BJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BJ$246,O.1!BJ$257)*(1+'S&S'!$E$26)+BJ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BK$244,O.1!BK$255)*(1+'S&S'!$E$24)+SUM(O.1!BK$245,O.1!BK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BK$246,O.1!BK$257)*(1+'S&S'!$E$26)+BK$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BL$244,O.1!BL$255)*(1+'S&S'!$E$24)+SUM(O.1!BL$245,O.1!BL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BL$246,O.1!BL$257)*(1+'S&S'!$E$26)+BL$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BM$244,O.1!BM$255)*(1+'S&S'!$E$24)+SUM(O.1!BM$245,O.1!BM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BM$246,O.1!BM$257)*(1+'S&S'!$E$26)+BM$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BN$244,O.1!BN$255)*(1+'S&S'!$E$24)+SUM(O.1!BN$245,O.1!BN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BN$246,O.1!BN$257)*(1+'S&S'!$E$26)+BN$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BO$244,O.1!BO$255)*(1+'S&S'!$E$24)+SUM(O.1!BO$245,O.1!BO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BO$246,O.1!BO$257)*(1+'S&S'!$E$26)+BO$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BP$244,O.1!BP$255)*(1+'S&S'!$E$24)+SUM(O.1!BP$245,O.1!BP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BP$246,O.1!BP$257)*(1+'S&S'!$E$26)+BP$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BQ$244,O.1!BQ$255)*(1+'S&S'!$E$24)+SUM(O.1!BQ$245,O.1!BQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BQ$246,O.1!BQ$257)*(1+'S&S'!$E$26)+BQ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BR$244,O.1!BR$255)*(1+'S&S'!$E$24)+SUM(O.1!BR$245,O.1!BR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BR$246,O.1!BR$257)*(1+'S&S'!$E$26)+BR$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BS$244,O.1!BS$255)*(1+'S&S'!$E$24)+SUM(O.1!BS$245,O.1!BS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BS$246,O.1!BS$257)*(1+'S&S'!$E$26)+BS$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BT$244,O.1!BT$255)*(1+'S&S'!$E$24)+SUM(O.1!BT$245,O.1!BT$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BT$246,O.1!BT$257)*(1+'S&S'!$E$26)+BT$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BU$244,O.1!BU$255)*(1+'S&S'!$E$24)+SUM(O.1!BU$245,O.1!BU$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BU$246,O.1!BU$257)*(1+'S&S'!$E$26)+BU$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BV$244,O.1!BV$255)*(1+'S&S'!$E$24)+SUM(O.1!BV$245,O.1!BV$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BV$246,O.1!BV$257)*(1+'S&S'!$E$26)+BV$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BW$244,O.1!BW$255)*(1+'S&S'!$E$24)+SUM(O.1!BW$245,O.1!BW$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BW$246,O.1!BW$257)*(1+'S&S'!$E$26)+BW$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BX$244,O.1!BX$255)*(1+'S&S'!$E$24)+SUM(O.1!BX$245,O.1!BX$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BX$246,O.1!BX$257)*(1+'S&S'!$E$26)+BX$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BY$244,O.1!BY$255)*(1+'S&S'!$E$24)+SUM(O.1!BY$245,O.1!BY$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BY$246,O.1!BY$257)*(1+'S&S'!$E$26)+BY$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!BZ$244,O.1!BZ$255)*(1+'S&S'!$E$24)+SUM(O.1!BZ$245,O.1!BZ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!BZ$246,O.1!BZ$257)*(1+'S&S'!$E$26)+BZ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!CA$244,O.1!CA$255)*(1+'S&S'!$E$24)+SUM(O.1!CA$245,O.1!CA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!CA$246,O.1!CA$257)*(1+'S&S'!$E$26)+CA$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!CB$244,O.1!CB$255)*(1+'S&S'!$E$24)+SUM(O.1!CB$245,O.1!CB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!CB$246,O.1!CB$257)*(1+'S&S'!$E$26)+CB$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!CC$244,O.1!CC$255)*(1+'S&S'!$E$24)+SUM(O.1!CC$245,O.1!CC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!CC$246,O.1!CC$257)*(1+'S&S'!$E$26)+CC$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!CD$244,O.1!CD$255)*(1+'S&S'!$E$24)+SUM(O.1!CD$245,O.1!CD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!CD$246,O.1!CD$257)*(1+'S&S'!$E$26)+CD$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!CE$244,O.1!CE$255)*(1+'S&S'!$E$24)+SUM(O.1!CE$245,O.1!CE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!CE$246,O.1!CE$257)*(1+'S&S'!$E$26)+CE$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!CF$244,O.1!CF$255)*(1+'S&S'!$E$24)+SUM(O.1!CF$245,O.1!CF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!CF$246,O.1!CF$257)*(1+'S&S'!$E$26)+CF$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!CG$244,O.1!CG$255)*(1+'S&S'!$E$24)+SUM(O.1!CG$245,O.1!CG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!CG$246,O.1!CG$257)*(1+'S&S'!$E$26)+CG$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!CH$244,O.1!CH$255)*(1+'S&S'!$E$24)+SUM(O.1!CH$245,O.1!CH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!CH$246,O.1!CH$257)*(1+'S&S'!$E$26)+CH$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!CI$244,O.1!CI$255)*(1+'S&S'!$E$24)+SUM(O.1!CI$245,O.1!CI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!CI$246,O.1!CI$257)*(1+'S&S'!$E$26)+CI$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!CJ$244,O.1!CJ$255)*(1+'S&S'!$E$24)+SUM(O.1!CJ$245,O.1!CJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!CJ$246,O.1!CJ$257)*(1+'S&S'!$E$26)+CJ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!CK$244,O.1!CK$255)*(1+'S&S'!$E$24)+SUM(O.1!CK$245,O.1!CK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!CK$246,O.1!CK$257)*(1+'S&S'!$E$26)+CK$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!CL$244,O.1!CL$255)*(1+'S&S'!$E$24)+SUM(O.1!CL$245,O.1!CL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!CL$246,O.1!CL$257)*(1+'S&S'!$E$26)+CL$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!CM$244,O.1!CM$255)*(1+'S&S'!$E$24)+SUM(O.1!CM$245,O.1!CM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!CM$246,O.1!CM$257)*(1+'S&S'!$E$26)+CM$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!CN$244,O.1!CN$255)*(1+'S&S'!$E$24)+SUM(O.1!CN$245,O.1!CN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!CN$246,O.1!CN$257)*(1+'S&S'!$E$26)+CN$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!CO$244,O.1!CO$255)*(1+'S&S'!$E$24)+SUM(O.1!CO$245,O.1!CO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!CO$246,O.1!CO$257)*(1+'S&S'!$E$26)+CO$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!CP$244,O.1!CP$255)*(1+'S&S'!$E$24)+SUM(O.1!CP$245,O.1!CP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!CP$246,O.1!CP$257)*(1+'S&S'!$E$26)+CP$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!CQ$244,O.1!CQ$255)*(1+'S&S'!$E$24)+SUM(O.1!CQ$245,O.1!CQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!CQ$246,O.1!CQ$257)*(1+'S&S'!$E$26)+CQ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!CR$244,O.1!CR$255)*(1+'S&S'!$E$24)+SUM(O.1!CR$245,O.1!CR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!CR$246,O.1!CR$257)*(1+'S&S'!$E$26)+CR$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.1!CS$244,O.1!CS$255)*(1+'S&S'!$E$24)+SUM(O.1!CS$245,O.1!CS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.1!CS$246,O.1!CS$257)*(1+'S&S'!$E$26)+CS$247*(1+'S&S'!$E$28)","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G299+NPV(G.Asm!$F$76,H299:INDEX(H299:CS299,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G299:CS299)","v":0},{"$f":"-SUM(O.1!G$244,O.1!G$255)*(1+'S&S'!$G$24)+SUM(O.1!G$245,O.1!G$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!G$246,O.1!G$257)*(1+'S&S'!$G$26)+G$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!H$244,O.1!H$255)*(1+'S&S'!$G$24)+SUM(O.1!H$245,O.1!H$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!H$246,O.1!H$257)*(1+'S&S'!$G$26)+H$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!I$244,O.1!I$255)*(1+'S&S'!$G$24)+SUM(O.1!I$245,O.1!I$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!I$246,O.1!I$257)*(1+'S&S'!$G$26)+I$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!J$244,O.1!J$255)*(1+'S&S'!$G$24)+SUM(O.1!J$245,O.1!J$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!J$246,O.1!J$257)*(1+'S&S'!$G$26)+J$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!K$244,O.1!K$255)*(1+'S&S'!$G$24)+SUM(O.1!K$245,O.1!K$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!K$246,O.1!K$257)*(1+'S&S'!$G$26)+K$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!L$244,O.1!L$255)*(1+'S&S'!$G$24)+SUM(O.1!L$245,O.1!L$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!L$246,O.1!L$257)*(1+'S&S'!$G$26)+L$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!M$244,O.1!M$255)*(1+'S&S'!$G$24)+SUM(O.1!M$245,O.1!M$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!M$246,O.1!M$257)*(1+'S&S'!$G$26)+M$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!N$244,O.1!N$255)*(1+'S&S'!$G$24)+SUM(O.1!N$245,O.1!N$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!N$246,O.1!N$257)*(1+'S&S'!$G$26)+N$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!O$244,O.1!O$255)*(1+'S&S'!$G$24)+SUM(O.1!O$245,O.1!O$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!O$246,O.1!O$257)*(1+'S&S'!$G$26)+O$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!P$244,O.1!P$255)*(1+'S&S'!$G$24)+SUM(O.1!P$245,O.1!P$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!P$246,O.1!P$257)*(1+'S&S'!$G$26)+P$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!Q$244,O.1!Q$255)*(1+'S&S'!$G$24)+SUM(O.1!Q$245,O.1!Q$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!Q$246,O.1!Q$257)*(1+'S&S'!$G$26)+Q$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!R$244,O.1!R$255)*(1+'S&S'!$G$24)+SUM(O.1!R$245,O.1!R$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!R$246,O.1!R$257)*(1+'S&S'!$G$26)+R$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!S$244,O.1!S$255)*(1+'S&S'!$G$24)+SUM(O.1!S$245,O.1!S$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!S$246,O.1!S$257)*(1+'S&S'!$G$26)+S$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!T$244,O.1!T$255)*(1+'S&S'!$G$24)+SUM(O.1!T$245,O.1!T$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!T$246,O.1!T$257)*(1+'S&S'!$G$26)+T$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!U$244,O.1!U$255)*(1+'S&S'!$G$24)+SUM(O.1!U$245,O.1!U$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!U$246,O.1!U$257)*(1+'S&S'!$G$26)+U$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!V$244,O.1!V$255)*(1+'S&S'!$G$24)+SUM(O.1!V$245,O.1!V$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!V$246,O.1!V$257)*(1+'S&S'!$G$26)+V$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!W$244,O.1!W$255)*(1+'S&S'!$G$24)+SUM(O.1!W$245,O.1!W$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!W$246,O.1!W$257)*(1+'S&S'!$G$26)+W$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!X$244,O.1!X$255)*(1+'S&S'!$G$24)+SUM(O.1!X$245,O.1!X$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!X$246,O.1!X$257)*(1+'S&S'!$G$26)+X$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!Y$244,O.1!Y$255)*(1+'S&S'!$G$24)+SUM(O.1!Y$245,O.1!Y$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!Y$246,O.1!Y$257)*(1+'S&S'!$G$26)+Y$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!Z$244,O.1!Z$255)*(1+'S&S'!$G$24)+SUM(O.1!Z$245,O.1!Z$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!Z$246,O.1!Z$257)*(1+'S&S'!$G$26)+Z$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AA$244,O.1!AA$255)*(1+'S&S'!$G$24)+SUM(O.1!AA$245,O.1!AA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AA$246,O.1!AA$257)*(1+'S&S'!$G$26)+AA$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AB$244,O.1!AB$255)*(1+'S&S'!$G$24)+SUM(O.1!AB$245,O.1!AB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AB$246,O.1!AB$257)*(1+'S&S'!$G$26)+AB$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AC$244,O.1!AC$255)*(1+'S&S'!$G$24)+SUM(O.1!AC$245,O.1!AC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AC$246,O.1!AC$257)*(1+'S&S'!$G$26)+AC$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AD$244,O.1!AD$255)*(1+'S&S'!$G$24)+SUM(O.1!AD$245,O.1!AD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AD$246,O.1!AD$257)*(1+'S&S'!$G$26)+AD$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AE$244,O.1!AE$255)*(1+'S&S'!$G$24)+SUM(O.1!AE$245,O.1!AE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AE$246,O.1!AE$257)*(1+'S&S'!$G$26)+AE$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AF$244,O.1!AF$255)*(1+'S&S'!$G$24)+SUM(O.1!AF$245,O.1!AF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AF$246,O.1!AF$257)*(1+'S&S'!$G$26)+AF$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AG$244,O.1!AG$255)*(1+'S&S'!$G$24)+SUM(O.1!AG$245,O.1!AG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AG$246,O.1!AG$257)*(1+'S&S'!$G$26)+AG$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AH$244,O.1!AH$255)*(1+'S&S'!$G$24)+SUM(O.1!AH$245,O.1!AH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AH$246,O.1!AH$257)*(1+'S&S'!$G$26)+AH$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AI$244,O.1!AI$255)*(1+'S&S'!$G$24)+SUM(O.1!AI$245,O.1!AI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AI$246,O.1!AI$257)*(1+'S&S'!$G$26)+AI$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AJ$244,O.1!AJ$255)*(1+'S&S'!$G$24)+SUM(O.1!AJ$245,O.1!AJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AJ$246,O.1!AJ$257)*(1+'S&S'!$G$26)+AJ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AK$244,O.1!AK$255)*(1+'S&S'!$G$24)+SUM(O.1!AK$245,O.1!AK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AK$246,O.1!AK$257)*(1+'S&S'!$G$26)+AK$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AL$244,O.1!AL$255)*(1+'S&S'!$G$24)+SUM(O.1!AL$245,O.1!AL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AL$246,O.1!AL$257)*(1+'S&S'!$G$26)+AL$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AM$244,O.1!AM$255)*(1+'S&S'!$G$24)+SUM(O.1!AM$245,O.1!AM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AM$246,O.1!AM$257)*(1+'S&S'!$G$26)+AM$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AN$244,O.1!AN$255)*(1+'S&S'!$G$24)+SUM(O.1!AN$245,O.1!AN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AN$246,O.1!AN$257)*(1+'S&S'!$G$26)+AN$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AO$244,O.1!AO$255)*(1+'S&S'!$G$24)+SUM(O.1!AO$245,O.1!AO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AO$246,O.1!AO$257)*(1+'S&S'!$G$26)+AO$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AP$244,O.1!AP$255)*(1+'S&S'!$G$24)+SUM(O.1!AP$245,O.1!AP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AP$246,O.1!AP$257)*(1+'S&S'!$G$26)+AP$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AQ$244,O.1!AQ$255)*(1+'S&S'!$G$24)+SUM(O.1!AQ$245,O.1!AQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AQ$246,O.1!AQ$257)*(1+'S&S'!$G$26)+AQ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AR$244,O.1!AR$255)*(1+'S&S'!$G$24)+SUM(O.1!AR$245,O.1!AR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AR$246,O.1!AR$257)*(1+'S&S'!$G$26)+AR$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AS$244,O.1!AS$255)*(1+'S&S'!$G$24)+SUM(O.1!AS$245,O.1!AS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AS$246,O.1!AS$257)*(1+'S&S'!$G$26)+AS$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AT$244,O.1!AT$255)*(1+'S&S'!$G$24)+SUM(O.1!AT$245,O.1!AT$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AT$246,O.1!AT$257)*(1+'S&S'!$G$26)+AT$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AU$244,O.1!AU$255)*(1+'S&S'!$G$24)+SUM(O.1!AU$245,O.1!AU$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AU$246,O.1!AU$257)*(1+'S&S'!$G$26)+AU$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AV$244,O.1!AV$255)*(1+'S&S'!$G$24)+SUM(O.1!AV$245,O.1!AV$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AV$246,O.1!AV$257)*(1+'S&S'!$G$26)+AV$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AW$244,O.1!AW$255)*(1+'S&S'!$G$24)+SUM(O.1!AW$245,O.1!AW$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AW$246,O.1!AW$257)*(1+'S&S'!$G$26)+AW$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AX$244,O.1!AX$255)*(1+'S&S'!$G$24)+SUM(O.1!AX$245,O.1!AX$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AX$246,O.1!AX$257)*(1+'S&S'!$G$26)+AX$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AY$244,O.1!AY$255)*(1+'S&S'!$G$24)+SUM(O.1!AY$245,O.1!AY$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AY$246,O.1!AY$257)*(1+'S&S'!$G$26)+AY$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!AZ$244,O.1!AZ$255)*(1+'S&S'!$G$24)+SUM(O.1!AZ$245,O.1!AZ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!AZ$246,O.1!AZ$257)*(1+'S&S'!$G$26)+AZ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BA$244,O.1!BA$255)*(1+'S&S'!$G$24)+SUM(O.1!BA$245,O.1!BA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BA$246,O.1!BA$257)*(1+'S&S'!$G$26)+BA$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BB$244,O.1!BB$255)*(1+'S&S'!$G$24)+SUM(O.1!BB$245,O.1!BB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BB$246,O.1!BB$257)*(1+'S&S'!$G$26)+BB$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BC$244,O.1!BC$255)*(1+'S&S'!$G$24)+SUM(O.1!BC$245,O.1!BC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BC$246,O.1!BC$257)*(1+'S&S'!$G$26)+BC$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BD$244,O.1!BD$255)*(1+'S&S'!$G$24)+SUM(O.1!BD$245,O.1!BD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BD$246,O.1!BD$257)*(1+'S&S'!$G$26)+BD$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BE$244,O.1!BE$255)*(1+'S&S'!$G$24)+SUM(O.1!BE$245,O.1!BE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BE$246,O.1!BE$257)*(1+'S&S'!$G$26)+BE$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BF$244,O.1!BF$255)*(1+'S&S'!$G$24)+SUM(O.1!BF$245,O.1!BF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BF$246,O.1!BF$257)*(1+'S&S'!$G$26)+BF$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BG$244,O.1!BG$255)*(1+'S&S'!$G$24)+SUM(O.1!BG$245,O.1!BG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BG$246,O.1!BG$257)*(1+'S&S'!$G$26)+BG$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BH$244,O.1!BH$255)*(1+'S&S'!$G$24)+SUM(O.1!BH$245,O.1!BH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BH$246,O.1!BH$257)*(1+'S&S'!$G$26)+BH$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BI$244,O.1!BI$255)*(1+'S&S'!$G$24)+SUM(O.1!BI$245,O.1!BI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BI$246,O.1!BI$257)*(1+'S&S'!$G$26)+BI$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BJ$244,O.1!BJ$255)*(1+'S&S'!$G$24)+SUM(O.1!BJ$245,O.1!BJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BJ$246,O.1!BJ$257)*(1+'S&S'!$G$26)+BJ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BK$244,O.1!BK$255)*(1+'S&S'!$G$24)+SUM(O.1!BK$245,O.1!BK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BK$246,O.1!BK$257)*(1+'S&S'!$G$26)+BK$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BL$244,O.1!BL$255)*(1+'S&S'!$G$24)+SUM(O.1!BL$245,O.1!BL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BL$246,O.1!BL$257)*(1+'S&S'!$G$26)+BL$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BM$244,O.1!BM$255)*(1+'S&S'!$G$24)+SUM(O.1!BM$245,O.1!BM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BM$246,O.1!BM$257)*(1+'S&S'!$G$26)+BM$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BN$244,O.1!BN$255)*(1+'S&S'!$G$24)+SUM(O.1!BN$245,O.1!BN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BN$246,O.1!BN$257)*(1+'S&S'!$G$26)+BN$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BO$244,O.1!BO$255)*(1+'S&S'!$G$24)+SUM(O.1!BO$245,O.1!BO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BO$246,O.1!BO$257)*(1+'S&S'!$G$26)+BO$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BP$244,O.1!BP$255)*(1+'S&S'!$G$24)+SUM(O.1!BP$245,O.1!BP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BP$246,O.1!BP$257)*(1+'S&S'!$G$26)+BP$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BQ$244,O.1!BQ$255)*(1+'S&S'!$G$24)+SUM(O.1!BQ$245,O.1!BQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BQ$246,O.1!BQ$257)*(1+'S&S'!$G$26)+BQ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BR$244,O.1!BR$255)*(1+'S&S'!$G$24)+SUM(O.1!BR$245,O.1!BR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BR$246,O.1!BR$257)*(1+'S&S'!$G$26)+BR$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BS$244,O.1!BS$255)*(1+'S&S'!$G$24)+SUM(O.1!BS$245,O.1!BS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BS$246,O.1!BS$257)*(1+'S&S'!$G$26)+BS$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BT$244,O.1!BT$255)*(1+'S&S'!$G$24)+SUM(O.1!BT$245,O.1!BT$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BT$246,O.1!BT$257)*(1+'S&S'!$G$26)+BT$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BU$244,O.1!BU$255)*(1+'S&S'!$G$24)+SUM(O.1!BU$245,O.1!BU$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BU$246,O.1!BU$257)*(1+'S&S'!$G$26)+BU$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BV$244,O.1!BV$255)*(1+'S&S'!$G$24)+SUM(O.1!BV$245,O.1!BV$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BV$246,O.1!BV$257)*(1+'S&S'!$G$26)+BV$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BW$244,O.1!BW$255)*(1+'S&S'!$G$24)+SUM(O.1!BW$245,O.1!BW$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BW$246,O.1!BW$257)*(1+'S&S'!$G$26)+BW$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BX$244,O.1!BX$255)*(1+'S&S'!$G$24)+SUM(O.1!BX$245,O.1!BX$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BX$246,O.1!BX$257)*(1+'S&S'!$G$26)+BX$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BY$244,O.1!BY$255)*(1+'S&S'!$G$24)+SUM(O.1!BY$245,O.1!BY$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BY$246,O.1!BY$257)*(1+'S&S'!$G$26)+BY$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!BZ$244,O.1!BZ$255)*(1+'S&S'!$G$24)+SUM(O.1!BZ$245,O.1!BZ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!BZ$246,O.1!BZ$257)*(1+'S&S'!$G$26)+BZ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!CA$244,O.1!CA$255)*(1+'S&S'!$G$24)+SUM(O.1!CA$245,O.1!CA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!CA$246,O.1!CA$257)*(1+'S&S'!$G$26)+CA$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!CB$244,O.1!CB$255)*(1+'S&S'!$G$24)+SUM(O.1!CB$245,O.1!CB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!CB$246,O.1!CB$257)*(1+'S&S'!$G$26)+CB$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!CC$244,O.1!CC$255)*(1+'S&S'!$G$24)+SUM(O.1!CC$245,O.1!CC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!CC$246,O.1!CC$257)*(1+'S&S'!$G$26)+CC$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!CD$244,O.1!CD$255)*(1+'S&S'!$G$24)+SUM(O.1!CD$245,O.1!CD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!CD$246,O.1!CD$257)*(1+'S&S'!$G$26)+CD$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!CE$244,O.1!CE$255)*(1+'S&S'!$G$24)+SUM(O.1!CE$245,O.1!CE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!CE$246,O.1!CE$257)*(1+'S&S'!$G$26)+CE$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!CF$244,O.1!CF$255)*(1+'S&S'!$G$24)+SUM(O.1!CF$245,O.1!CF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!CF$246,O.1!CF$257)*(1+'S&S'!$G$26)+CF$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!CG$244,O.1!CG$255)*(1+'S&S'!$G$24)+SUM(O.1!CG$245,O.1!CG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!CG$246,O.1!CG$257)*(1+'S&S'!$G$26)+CG$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!CH$244,O.1!CH$255)*(1+'S&S'!$G$24)+SUM(O.1!CH$245,O.1!CH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!CH$246,O.1!CH$257)*(1+'S&S'!$G$26)+CH$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!CI$244,O.1!CI$255)*(1+'S&S'!$G$24)+SUM(O.1!CI$245,O.1!CI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!CI$246,O.1!CI$257)*(1+'S&S'!$G$26)+CI$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!CJ$244,O.1!CJ$255)*(1+'S&S'!$G$24)+SUM(O.1!CJ$245,O.1!CJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!CJ$246,O.1!CJ$257)*(1+'S&S'!$G$26)+CJ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!CK$244,O.1!CK$255)*(1+'S&S'!$G$24)+SUM(O.1!CK$245,O.1!CK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!CK$246,O.1!CK$257)*(1+'S&S'!$G$26)+CK$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!CL$244,O.1!CL$255)*(1+'S&S'!$G$24)+SUM(O.1!CL$245,O.1!CL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!CL$246,O.1!CL$257)*(1+'S&S'!$G$26)+CL$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!CM$244,O.1!CM$255)*(1+'S&S'!$G$24)+SUM(O.1!CM$245,O.1!CM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!CM$246,O.1!CM$257)*(1+'S&S'!$G$26)+CM$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!CN$244,O.1!CN$255)*(1+'S&S'!$G$24)+SUM(O.1!CN$245,O.1!CN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!CN$246,O.1!CN$257)*(1+'S&S'!$G$26)+CN$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!CO$244,O.1!CO$255)*(1+'S&S'!$G$24)+SUM(O.1!CO$245,O.1!CO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!CO$246,O.1!CO$257)*(1+'S&S'!$G$26)+CO$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!CP$244,O.1!CP$255)*(1+'S&S'!$G$24)+SUM(O.1!CP$245,O.1!CP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!CP$246,O.1!CP$257)*(1+'S&S'!$G$26)+CP$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!CQ$244,O.1!CQ$255)*(1+'S&S'!$G$24)+SUM(O.1!CQ$245,O.1!CQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!CQ$246,O.1!CQ$257)*(1+'S&S'!$G$26)+CQ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!CR$244,O.1!CR$255)*(1+'S&S'!$G$24)+SUM(O.1!CR$245,O.1!CR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!CR$246,O.1!CR$257)*(1+'S&S'!$G$26)+CR$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.1!CS$244,O.1!CS$255)*(1+'S&S'!$G$24)+SUM(O.1!CS$245,O.1!CS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.1!CS$246,O.1!CS$257)*(1+'S&S'!$G$26)+CS$247*(1+'S&S'!$G$28)","v":0}]
[]
[null,null,"Cost-effectiveness analysis with monetary evaluation of externalities"]
[null,null,"Pesimistic scenario",null,{"$f":"G302+NPV(G.Asm!$F$76,H302:INDEX(H302:CS302,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G302:CS302)","v":0},{"$f":"-SUM(O.1!G$244,O.1!G$255)*(1+'S&S'!$E$61)+SUM(O.1!G$245,O.1!G$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!G$246,O.1!G$257)*(1+'S&S'!$E$63)+G$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!H$244,O.1!H$255)*(1+'S&S'!$E$61)+SUM(O.1!H$245,O.1!H$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!H$246,O.1!H$257)*(1+'S&S'!$E$63)+H$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!I$244,O.1!I$255)*(1+'S&S'!$E$61)+SUM(O.1!I$245,O.1!I$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!I$246,O.1!I$257)*(1+'S&S'!$E$63)+I$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!J$244,O.1!J$255)*(1+'S&S'!$E$61)+SUM(O.1!J$245,O.1!J$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!J$246,O.1!J$257)*(1+'S&S'!$E$63)+J$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!K$244,O.1!K$255)*(1+'S&S'!$E$61)+SUM(O.1!K$245,O.1!K$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!K$246,O.1!K$257)*(1+'S&S'!$E$63)+K$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!L$244,O.1!L$255)*(1+'S&S'!$E$61)+SUM(O.1!L$245,O.1!L$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!L$246,O.1!L$257)*(1+'S&S'!$E$63)+L$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!M$244,O.1!M$255)*(1+'S&S'!$E$61)+SUM(O.1!M$245,O.1!M$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!M$246,O.1!M$257)*(1+'S&S'!$E$63)+M$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!N$244,O.1!N$255)*(1+'S&S'!$E$61)+SUM(O.1!N$245,O.1!N$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!N$246,O.1!N$257)*(1+'S&S'!$E$63)+N$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!O$244,O.1!O$255)*(1+'S&S'!$E$61)+SUM(O.1!O$245,O.1!O$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!O$246,O.1!O$257)*(1+'S&S'!$E$63)+O$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!P$244,O.1!P$255)*(1+'S&S'!$E$61)+SUM(O.1!P$245,O.1!P$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!P$246,O.1!P$257)*(1+'S&S'!$E$63)+P$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!Q$244,O.1!Q$255)*(1+'S&S'!$E$61)+SUM(O.1!Q$245,O.1!Q$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!Q$246,O.1!Q$257)*(1+'S&S'!$E$63)+Q$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!R$244,O.1!R$255)*(1+'S&S'!$E$61)+SUM(O.1!R$245,O.1!R$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!R$246,O.1!R$257)*(1+'S&S'!$E$63)+R$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!S$244,O.1!S$255)*(1+'S&S'!$E$61)+SUM(O.1!S$245,O.1!S$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!S$246,O.1!S$257)*(1+'S&S'!$E$63)+S$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!T$244,O.1!T$255)*(1+'S&S'!$E$61)+SUM(O.1!T$245,O.1!T$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!T$246,O.1!T$257)*(1+'S&S'!$E$63)+T$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!U$244,O.1!U$255)*(1+'S&S'!$E$61)+SUM(O.1!U$245,O.1!U$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!U$246,O.1!U$257)*(1+'S&S'!$E$63)+U$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!V$244,O.1!V$255)*(1+'S&S'!$E$61)+SUM(O.1!V$245,O.1!V$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!V$246,O.1!V$257)*(1+'S&S'!$E$63)+V$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!W$244,O.1!W$255)*(1+'S&S'!$E$61)+SUM(O.1!W$245,O.1!W$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!W$246,O.1!W$257)*(1+'S&S'!$E$63)+W$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!X$244,O.1!X$255)*(1+'S&S'!$E$61)+SUM(O.1!X$245,O.1!X$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!X$246,O.1!X$257)*(1+'S&S'!$E$63)+X$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!Y$244,O.1!Y$255)*(1+'S&S'!$E$61)+SUM(O.1!Y$245,O.1!Y$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!Y$246,O.1!Y$257)*(1+'S&S'!$E$63)+Y$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!Z$244,O.1!Z$255)*(1+'S&S'!$E$61)+SUM(O.1!Z$245,O.1!Z$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!Z$246,O.1!Z$257)*(1+'S&S'!$E$63)+Z$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AA$244,O.1!AA$255)*(1+'S&S'!$E$61)+SUM(O.1!AA$245,O.1!AA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AA$246,O.1!AA$257)*(1+'S&S'!$E$63)+AA$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AB$244,O.1!AB$255)*(1+'S&S'!$E$61)+SUM(O.1!AB$245,O.1!AB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AB$246,O.1!AB$257)*(1+'S&S'!$E$63)+AB$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AC$244,O.1!AC$255)*(1+'S&S'!$E$61)+SUM(O.1!AC$245,O.1!AC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AC$246,O.1!AC$257)*(1+'S&S'!$E$63)+AC$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AD$244,O.1!AD$255)*(1+'S&S'!$E$61)+SUM(O.1!AD$245,O.1!AD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AD$246,O.1!AD$257)*(1+'S&S'!$E$63)+AD$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AE$244,O.1!AE$255)*(1+'S&S'!$E$61)+SUM(O.1!AE$245,O.1!AE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AE$246,O.1!AE$257)*(1+'S&S'!$E$63)+AE$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AF$244,O.1!AF$255)*(1+'S&S'!$E$61)+SUM(O.1!AF$245,O.1!AF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AF$246,O.1!AF$257)*(1+'S&S'!$E$63)+AF$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AG$244,O.1!AG$255)*(1+'S&S'!$E$61)+SUM(O.1!AG$245,O.1!AG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AG$246,O.1!AG$257)*(1+'S&S'!$E$63)+AG$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AH$244,O.1!AH$255)*(1+'S&S'!$E$61)+SUM(O.1!AH$245,O.1!AH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AH$246,O.1!AH$257)*(1+'S&S'!$E$63)+AH$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AI$244,O.1!AI$255)*(1+'S&S'!$E$61)+SUM(O.1!AI$245,O.1!AI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AI$246,O.1!AI$257)*(1+'S&S'!$E$63)+AI$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AJ$244,O.1!AJ$255)*(1+'S&S'!$E$61)+SUM(O.1!AJ$245,O.1!AJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AJ$246,O.1!AJ$257)*(1+'S&S'!$E$63)+AJ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AK$244,O.1!AK$255)*(1+'S&S'!$E$61)+SUM(O.1!AK$245,O.1!AK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AK$246,O.1!AK$257)*(1+'S&S'!$E$63)+AK$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AL$244,O.1!AL$255)*(1+'S&S'!$E$61)+SUM(O.1!AL$245,O.1!AL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AL$246,O.1!AL$257)*(1+'S&S'!$E$63)+AL$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AM$244,O.1!AM$255)*(1+'S&S'!$E$61)+SUM(O.1!AM$245,O.1!AM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AM$246,O.1!AM$257)*(1+'S&S'!$E$63)+AM$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AN$244,O.1!AN$255)*(1+'S&S'!$E$61)+SUM(O.1!AN$245,O.1!AN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AN$246,O.1!AN$257)*(1+'S&S'!$E$63)+AN$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AO$244,O.1!AO$255)*(1+'S&S'!$E$61)+SUM(O.1!AO$245,O.1!AO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AO$246,O.1!AO$257)*(1+'S&S'!$E$63)+AO$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AP$244,O.1!AP$255)*(1+'S&S'!$E$61)+SUM(O.1!AP$245,O.1!AP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AP$246,O.1!AP$257)*(1+'S&S'!$E$63)+AP$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AQ$244,O.1!AQ$255)*(1+'S&S'!$E$61)+SUM(O.1!AQ$245,O.1!AQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AQ$246,O.1!AQ$257)*(1+'S&S'!$E$63)+AQ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AR$244,O.1!AR$255)*(1+'S&S'!$E$61)+SUM(O.1!AR$245,O.1!AR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AR$246,O.1!AR$257)*(1+'S&S'!$E$63)+AR$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AS$244,O.1!AS$255)*(1+'S&S'!$E$61)+SUM(O.1!AS$245,O.1!AS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AS$246,O.1!AS$257)*(1+'S&S'!$E$63)+AS$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AT$244,O.1!AT$255)*(1+'S&S'!$E$61)+SUM(O.1!AT$245,O.1!AT$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AT$246,O.1!AT$257)*(1+'S&S'!$E$63)+AT$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AU$244,O.1!AU$255)*(1+'S&S'!$E$61)+SUM(O.1!AU$245,O.1!AU$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AU$246,O.1!AU$257)*(1+'S&S'!$E$63)+AU$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AV$244,O.1!AV$255)*(1+'S&S'!$E$61)+SUM(O.1!AV$245,O.1!AV$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AV$246,O.1!AV$257)*(1+'S&S'!$E$63)+AV$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AW$244,O.1!AW$255)*(1+'S&S'!$E$61)+SUM(O.1!AW$245,O.1!AW$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AW$246,O.1!AW$257)*(1+'S&S'!$E$63)+AW$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AX$244,O.1!AX$255)*(1+'S&S'!$E$61)+SUM(O.1!AX$245,O.1!AX$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AX$246,O.1!AX$257)*(1+'S&S'!$E$63)+AX$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AY$244,O.1!AY$255)*(1+'S&S'!$E$61)+SUM(O.1!AY$245,O.1!AY$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AY$246,O.1!AY$257)*(1+'S&S'!$E$63)+AY$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!AZ$244,O.1!AZ$255)*(1+'S&S'!$E$61)+SUM(O.1!AZ$245,O.1!AZ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!AZ$246,O.1!AZ$257)*(1+'S&S'!$E$63)+AZ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BA$244,O.1!BA$255)*(1+'S&S'!$E$61)+SUM(O.1!BA$245,O.1!BA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BA$246,O.1!BA$257)*(1+'S&S'!$E$63)+BA$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BB$244,O.1!BB$255)*(1+'S&S'!$E$61)+SUM(O.1!BB$245,O.1!BB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BB$246,O.1!BB$257)*(1+'S&S'!$E$63)+BB$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BC$244,O.1!BC$255)*(1+'S&S'!$E$61)+SUM(O.1!BC$245,O.1!BC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BC$246,O.1!BC$257)*(1+'S&S'!$E$63)+BC$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BD$244,O.1!BD$255)*(1+'S&S'!$E$61)+SUM(O.1!BD$245,O.1!BD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BD$246,O.1!BD$257)*(1+'S&S'!$E$63)+BD$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BE$244,O.1!BE$255)*(1+'S&S'!$E$61)+SUM(O.1!BE$245,O.1!BE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BE$246,O.1!BE$257)*(1+'S&S'!$E$63)+BE$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BF$244,O.1!BF$255)*(1+'S&S'!$E$61)+SUM(O.1!BF$245,O.1!BF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BF$246,O.1!BF$257)*(1+'S&S'!$E$63)+BF$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BG$244,O.1!BG$255)*(1+'S&S'!$E$61)+SUM(O.1!BG$245,O.1!BG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BG$246,O.1!BG$257)*(1+'S&S'!$E$63)+BG$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BH$244,O.1!BH$255)*(1+'S&S'!$E$61)+SUM(O.1!BH$245,O.1!BH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BH$246,O.1!BH$257)*(1+'S&S'!$E$63)+BH$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BI$244,O.1!BI$255)*(1+'S&S'!$E$61)+SUM(O.1!BI$245,O.1!BI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BI$246,O.1!BI$257)*(1+'S&S'!$E$63)+BI$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BJ$244,O.1!BJ$255)*(1+'S&S'!$E$61)+SUM(O.1!BJ$245,O.1!BJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BJ$246,O.1!BJ$257)*(1+'S&S'!$E$63)+BJ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BK$244,O.1!BK$255)*(1+'S&S'!$E$61)+SUM(O.1!BK$245,O.1!BK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BK$246,O.1!BK$257)*(1+'S&S'!$E$63)+BK$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BL$244,O.1!BL$255)*(1+'S&S'!$E$61)+SUM(O.1!BL$245,O.1!BL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BL$246,O.1!BL$257)*(1+'S&S'!$E$63)+BL$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BM$244,O.1!BM$255)*(1+'S&S'!$E$61)+SUM(O.1!BM$245,O.1!BM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BM$246,O.1!BM$257)*(1+'S&S'!$E$63)+BM$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BN$244,O.1!BN$255)*(1+'S&S'!$E$61)+SUM(O.1!BN$245,O.1!BN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BN$246,O.1!BN$257)*(1+'S&S'!$E$63)+BN$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BO$244,O.1!BO$255)*(1+'S&S'!$E$61)+SUM(O.1!BO$245,O.1!BO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BO$246,O.1!BO$257)*(1+'S&S'!$E$63)+BO$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BP$244,O.1!BP$255)*(1+'S&S'!$E$61)+SUM(O.1!BP$245,O.1!BP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BP$246,O.1!BP$257)*(1+'S&S'!$E$63)+BP$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BQ$244,O.1!BQ$255)*(1+'S&S'!$E$61)+SUM(O.1!BQ$245,O.1!BQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BQ$246,O.1!BQ$257)*(1+'S&S'!$E$63)+BQ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BR$244,O.1!BR$255)*(1+'S&S'!$E$61)+SUM(O.1!BR$245,O.1!BR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BR$246,O.1!BR$257)*(1+'S&S'!$E$63)+BR$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BS$244,O.1!BS$255)*(1+'S&S'!$E$61)+SUM(O.1!BS$245,O.1!BS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BS$246,O.1!BS$257)*(1+'S&S'!$E$63)+BS$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BT$244,O.1!BT$255)*(1+'S&S'!$E$61)+SUM(O.1!BT$245,O.1!BT$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BT$246,O.1!BT$257)*(1+'S&S'!$E$63)+BT$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BU$244,O.1!BU$255)*(1+'S&S'!$E$61)+SUM(O.1!BU$245,O.1!BU$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BU$246,O.1!BU$257)*(1+'S&S'!$E$63)+BU$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BV$244,O.1!BV$255)*(1+'S&S'!$E$61)+SUM(O.1!BV$245,O.1!BV$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BV$246,O.1!BV$257)*(1+'S&S'!$E$63)+BV$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BW$244,O.1!BW$255)*(1+'S&S'!$E$61)+SUM(O.1!BW$245,O.1!BW$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BW$246,O.1!BW$257)*(1+'S&S'!$E$63)+BW$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BX$244,O.1!BX$255)*(1+'S&S'!$E$61)+SUM(O.1!BX$245,O.1!BX$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BX$246,O.1!BX$257)*(1+'S&S'!$E$63)+BX$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BY$244,O.1!BY$255)*(1+'S&S'!$E$61)+SUM(O.1!BY$245,O.1!BY$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BY$246,O.1!BY$257)*(1+'S&S'!$E$63)+BY$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!BZ$244,O.1!BZ$255)*(1+'S&S'!$E$61)+SUM(O.1!BZ$245,O.1!BZ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!BZ$246,O.1!BZ$257)*(1+'S&S'!$E$63)+BZ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!CA$244,O.1!CA$255)*(1+'S&S'!$E$61)+SUM(O.1!CA$245,O.1!CA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!CA$246,O.1!CA$257)*(1+'S&S'!$E$63)+CA$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!CB$244,O.1!CB$255)*(1+'S&S'!$E$61)+SUM(O.1!CB$245,O.1!CB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!CB$246,O.1!CB$257)*(1+'S&S'!$E$63)+CB$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!CC$244,O.1!CC$255)*(1+'S&S'!$E$61)+SUM(O.1!CC$245,O.1!CC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!CC$246,O.1!CC$257)*(1+'S&S'!$E$63)+CC$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!CD$244,O.1!CD$255)*(1+'S&S'!$E$61)+SUM(O.1!CD$245,O.1!CD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!CD$246,O.1!CD$257)*(1+'S&S'!$E$63)+CD$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!CE$244,O.1!CE$255)*(1+'S&S'!$E$61)+SUM(O.1!CE$245,O.1!CE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!CE$246,O.1!CE$257)*(1+'S&S'!$E$63)+CE$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!CF$244,O.1!CF$255)*(1+'S&S'!$E$61)+SUM(O.1!CF$245,O.1!CF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!CF$246,O.1!CF$257)*(1+'S&S'!$E$63)+CF$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!CG$244,O.1!CG$255)*(1+'S&S'!$E$61)+SUM(O.1!CG$245,O.1!CG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!CG$246,O.1!CG$257)*(1+'S&S'!$E$63)+CG$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!CH$244,O.1!CH$255)*(1+'S&S'!$E$61)+SUM(O.1!CH$245,O.1!CH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!CH$246,O.1!CH$257)*(1+'S&S'!$E$63)+CH$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!CI$244,O.1!CI$255)*(1+'S&S'!$E$61)+SUM(O.1!CI$245,O.1!CI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!CI$246,O.1!CI$257)*(1+'S&S'!$E$63)+CI$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!CJ$244,O.1!CJ$255)*(1+'S&S'!$E$61)+SUM(O.1!CJ$245,O.1!CJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!CJ$246,O.1!CJ$257)*(1+'S&S'!$E$63)+CJ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!CK$244,O.1!CK$255)*(1+'S&S'!$E$61)+SUM(O.1!CK$245,O.1!CK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!CK$246,O.1!CK$257)*(1+'S&S'!$E$63)+CK$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!CL$244,O.1!CL$255)*(1+'S&S'!$E$61)+SUM(O.1!CL$245,O.1!CL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!CL$246,O.1!CL$257)*(1+'S&S'!$E$63)+CL$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!CM$244,O.1!CM$255)*(1+'S&S'!$E$61)+SUM(O.1!CM$245,O.1!CM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!CM$246,O.1!CM$257)*(1+'S&S'!$E$63)+CM$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!CN$244,O.1!CN$255)*(1+'S&S'!$E$61)+SUM(O.1!CN$245,O.1!CN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!CN$246,O.1!CN$257)*(1+'S&S'!$E$63)+CN$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!CO$244,O.1!CO$255)*(1+'S&S'!$E$61)+SUM(O.1!CO$245,O.1!CO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!CO$246,O.1!CO$257)*(1+'S&S'!$E$63)+CO$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!CP$244,O.1!CP$255)*(1+'S&S'!$E$61)+SUM(O.1!CP$245,O.1!CP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!CP$246,O.1!CP$257)*(1+'S&S'!$E$63)+CP$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!CQ$244,O.1!CQ$255)*(1+'S&S'!$E$61)+SUM(O.1!CQ$245,O.1!CQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!CQ$246,O.1!CQ$257)*(1+'S&S'!$E$63)+CQ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!CR$244,O.1!CR$255)*(1+'S&S'!$E$61)+SUM(O.1!CR$245,O.1!CR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!CR$246,O.1!CR$257)*(1+'S&S'!$E$63)+CR$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.1!CS$244,O.1!CS$255)*(1+'S&S'!$E$61)+SUM(O.1!CS$245,O.1!CS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.1!CS$246,O.1!CS$257)*(1+'S&S'!$E$63)+CS$247*(1+'S&S'!$E$65)","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G303+NPV(G.Asm!$F$76,H303:INDEX(H303:CS303,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G303:CS303)","v":0},{"$f":"-SUM(O.1!G$244,O.1!G$255)*(1+'S&S'!$G$61)+SUM(O.1!G$245,O.1!G$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!G$246,O.1!G$257)*(1+'S&S'!$G$63)+G$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!H$244,O.1!H$255)*(1+'S&S'!$G$61)+SUM(O.1!H$245,O.1!H$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!H$246,O.1!H$257)*(1+'S&S'!$G$63)+H$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!I$244,O.1!I$255)*(1+'S&S'!$G$61)+SUM(O.1!I$245,O.1!I$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!I$246,O.1!I$257)*(1+'S&S'!$G$63)+I$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!J$244,O.1!J$255)*(1+'S&S'!$G$61)+SUM(O.1!J$245,O.1!J$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!J$246,O.1!J$257)*(1+'S&S'!$G$63)+J$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!K$244,O.1!K$255)*(1+'S&S'!$G$61)+SUM(O.1!K$245,O.1!K$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!K$246,O.1!K$257)*(1+'S&S'!$G$63)+K$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!L$244,O.1!L$255)*(1+'S&S'!$G$61)+SUM(O.1!L$245,O.1!L$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!L$246,O.1!L$257)*(1+'S&S'!$G$63)+L$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!M$244,O.1!M$255)*(1+'S&S'!$G$61)+SUM(O.1!M$245,O.1!M$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!M$246,O.1!M$257)*(1+'S&S'!$G$63)+M$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!N$244,O.1!N$255)*(1+'S&S'!$G$61)+SUM(O.1!N$245,O.1!N$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!N$246,O.1!N$257)*(1+'S&S'!$G$63)+N$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!O$244,O.1!O$255)*(1+'S&S'!$G$61)+SUM(O.1!O$245,O.1!O$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!O$246,O.1!O$257)*(1+'S&S'!$G$63)+O$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!P$244,O.1!P$255)*(1+'S&S'!$G$61)+SUM(O.1!P$245,O.1!P$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!P$246,O.1!P$257)*(1+'S&S'!$G$63)+P$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!Q$244,O.1!Q$255)*(1+'S&S'!$G$61)+SUM(O.1!Q$245,O.1!Q$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!Q$246,O.1!Q$257)*(1+'S&S'!$G$63)+Q$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!R$244,O.1!R$255)*(1+'S&S'!$G$61)+SUM(O.1!R$245,O.1!R$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!R$246,O.1!R$257)*(1+'S&S'!$G$63)+R$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!S$244,O.1!S$255)*(1+'S&S'!$G$61)+SUM(O.1!S$245,O.1!S$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!S$246,O.1!S$257)*(1+'S&S'!$G$63)+S$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!T$244,O.1!T$255)*(1+'S&S'!$G$61)+SUM(O.1!T$245,O.1!T$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!T$246,O.1!T$257)*(1+'S&S'!$G$63)+T$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!U$244,O.1!U$255)*(1+'S&S'!$G$61)+SUM(O.1!U$245,O.1!U$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!U$246,O.1!U$257)*(1+'S&S'!$G$63)+U$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!V$244,O.1!V$255)*(1+'S&S'!$G$61)+SUM(O.1!V$245,O.1!V$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!V$246,O.1!V$257)*(1+'S&S'!$G$63)+V$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!W$244,O.1!W$255)*(1+'S&S'!$G$61)+SUM(O.1!W$245,O.1!W$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!W$246,O.1!W$257)*(1+'S&S'!$G$63)+W$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!X$244,O.1!X$255)*(1+'S&S'!$G$61)+SUM(O.1!X$245,O.1!X$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!X$246,O.1!X$257)*(1+'S&S'!$G$63)+X$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!Y$244,O.1!Y$255)*(1+'S&S'!$G$61)+SUM(O.1!Y$245,O.1!Y$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!Y$246,O.1!Y$257)*(1+'S&S'!$G$63)+Y$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!Z$244,O.1!Z$255)*(1+'S&S'!$G$61)+SUM(O.1!Z$245,O.1!Z$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!Z$246,O.1!Z$257)*(1+'S&S'!$G$63)+Z$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AA$244,O.1!AA$255)*(1+'S&S'!$G$61)+SUM(O.1!AA$245,O.1!AA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AA$246,O.1!AA$257)*(1+'S&S'!$G$63)+AA$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AB$244,O.1!AB$255)*(1+'S&S'!$G$61)+SUM(O.1!AB$245,O.1!AB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AB$246,O.1!AB$257)*(1+'S&S'!$G$63)+AB$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AC$244,O.1!AC$255)*(1+'S&S'!$G$61)+SUM(O.1!AC$245,O.1!AC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AC$246,O.1!AC$257)*(1+'S&S'!$G$63)+AC$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AD$244,O.1!AD$255)*(1+'S&S'!$G$61)+SUM(O.1!AD$245,O.1!AD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AD$246,O.1!AD$257)*(1+'S&S'!$G$63)+AD$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AE$244,O.1!AE$255)*(1+'S&S'!$G$61)+SUM(O.1!AE$245,O.1!AE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AE$246,O.1!AE$257)*(1+'S&S'!$G$63)+AE$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AF$244,O.1!AF$255)*(1+'S&S'!$G$61)+SUM(O.1!AF$245,O.1!AF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AF$246,O.1!AF$257)*(1+'S&S'!$G$63)+AF$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AG$244,O.1!AG$255)*(1+'S&S'!$G$61)+SUM(O.1!AG$245,O.1!AG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AG$246,O.1!AG$257)*(1+'S&S'!$G$63)+AG$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AH$244,O.1!AH$255)*(1+'S&S'!$G$61)+SUM(O.1!AH$245,O.1!AH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AH$246,O.1!AH$257)*(1+'S&S'!$G$63)+AH$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AI$244,O.1!AI$255)*(1+'S&S'!$G$61)+SUM(O.1!AI$245,O.1!AI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AI$246,O.1!AI$257)*(1+'S&S'!$G$63)+AI$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AJ$244,O.1!AJ$255)*(1+'S&S'!$G$61)+SUM(O.1!AJ$245,O.1!AJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AJ$246,O.1!AJ$257)*(1+'S&S'!$G$63)+AJ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AK$244,O.1!AK$255)*(1+'S&S'!$G$61)+SUM(O.1!AK$245,O.1!AK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AK$246,O.1!AK$257)*(1+'S&S'!$G$63)+AK$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AL$244,O.1!AL$255)*(1+'S&S'!$G$61)+SUM(O.1!AL$245,O.1!AL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AL$246,O.1!AL$257)*(1+'S&S'!$G$63)+AL$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AM$244,O.1!AM$255)*(1+'S&S'!$G$61)+SUM(O.1!AM$245,O.1!AM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AM$246,O.1!AM$257)*(1+'S&S'!$G$63)+AM$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AN$244,O.1!AN$255)*(1+'S&S'!$G$61)+SUM(O.1!AN$245,O.1!AN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AN$246,O.1!AN$257)*(1+'S&S'!$G$63)+AN$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AO$244,O.1!AO$255)*(1+'S&S'!$G$61)+SUM(O.1!AO$245,O.1!AO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AO$246,O.1!AO$257)*(1+'S&S'!$G$63)+AO$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AP$244,O.1!AP$255)*(1+'S&S'!$G$61)+SUM(O.1!AP$245,O.1!AP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AP$246,O.1!AP$257)*(1+'S&S'!$G$63)+AP$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AQ$244,O.1!AQ$255)*(1+'S&S'!$G$61)+SUM(O.1!AQ$245,O.1!AQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AQ$246,O.1!AQ$257)*(1+'S&S'!$G$63)+AQ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AR$244,O.1!AR$255)*(1+'S&S'!$G$61)+SUM(O.1!AR$245,O.1!AR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AR$246,O.1!AR$257)*(1+'S&S'!$G$63)+AR$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AS$244,O.1!AS$255)*(1+'S&S'!$G$61)+SUM(O.1!AS$245,O.1!AS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AS$246,O.1!AS$257)*(1+'S&S'!$G$63)+AS$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AT$244,O.1!AT$255)*(1+'S&S'!$G$61)+SUM(O.1!AT$245,O.1!AT$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AT$246,O.1!AT$257)*(1+'S&S'!$G$63)+AT$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AU$244,O.1!AU$255)*(1+'S&S'!$G$61)+SUM(O.1!AU$245,O.1!AU$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AU$246,O.1!AU$257)*(1+'S&S'!$G$63)+AU$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AV$244,O.1!AV$255)*(1+'S&S'!$G$61)+SUM(O.1!AV$245,O.1!AV$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AV$246,O.1!AV$257)*(1+'S&S'!$G$63)+AV$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AW$244,O.1!AW$255)*(1+'S&S'!$G$61)+SUM(O.1!AW$245,O.1!AW$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AW$246,O.1!AW$257)*(1+'S&S'!$G$63)+AW$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AX$244,O.1!AX$255)*(1+'S&S'!$G$61)+SUM(O.1!AX$245,O.1!AX$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AX$246,O.1!AX$257)*(1+'S&S'!$G$63)+AX$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AY$244,O.1!AY$255)*(1+'S&S'!$G$61)+SUM(O.1!AY$245,O.1!AY$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AY$246,O.1!AY$257)*(1+'S&S'!$G$63)+AY$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!AZ$244,O.1!AZ$255)*(1+'S&S'!$G$61)+SUM(O.1!AZ$245,O.1!AZ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!AZ$246,O.1!AZ$257)*(1+'S&S'!$G$63)+AZ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BA$244,O.1!BA$255)*(1+'S&S'!$G$61)+SUM(O.1!BA$245,O.1!BA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BA$246,O.1!BA$257)*(1+'S&S'!$G$63)+BA$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BB$244,O.1!BB$255)*(1+'S&S'!$G$61)+SUM(O.1!BB$245,O.1!BB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BB$246,O.1!BB$257)*(1+'S&S'!$G$63)+BB$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BC$244,O.1!BC$255)*(1+'S&S'!$G$61)+SUM(O.1!BC$245,O.1!BC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BC$246,O.1!BC$257)*(1+'S&S'!$G$63)+BC$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BD$244,O.1!BD$255)*(1+'S&S'!$G$61)+SUM(O.1!BD$245,O.1!BD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BD$246,O.1!BD$257)*(1+'S&S'!$G$63)+BD$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BE$244,O.1!BE$255)*(1+'S&S'!$G$61)+SUM(O.1!BE$245,O.1!BE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BE$246,O.1!BE$257)*(1+'S&S'!$G$63)+BE$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BF$244,O.1!BF$255)*(1+'S&S'!$G$61)+SUM(O.1!BF$245,O.1!BF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BF$246,O.1!BF$257)*(1+'S&S'!$G$63)+BF$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BG$244,O.1!BG$255)*(1+'S&S'!$G$61)+SUM(O.1!BG$245,O.1!BG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BG$246,O.1!BG$257)*(1+'S&S'!$G$63)+BG$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BH$244,O.1!BH$255)*(1+'S&S'!$G$61)+SUM(O.1!BH$245,O.1!BH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BH$246,O.1!BH$257)*(1+'S&S'!$G$63)+BH$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BI$244,O.1!BI$255)*(1+'S&S'!$G$61)+SUM(O.1!BI$245,O.1!BI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BI$246,O.1!BI$257)*(1+'S&S'!$G$63)+BI$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BJ$244,O.1!BJ$255)*(1+'S&S'!$G$61)+SUM(O.1!BJ$245,O.1!BJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BJ$246,O.1!BJ$257)*(1+'S&S'!$G$63)+BJ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BK$244,O.1!BK$255)*(1+'S&S'!$G$61)+SUM(O.1!BK$245,O.1!BK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BK$246,O.1!BK$257)*(1+'S&S'!$G$63)+BK$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BL$244,O.1!BL$255)*(1+'S&S'!$G$61)+SUM(O.1!BL$245,O.1!BL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BL$246,O.1!BL$257)*(1+'S&S'!$G$63)+BL$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BM$244,O.1!BM$255)*(1+'S&S'!$G$61)+SUM(O.1!BM$245,O.1!BM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BM$246,O.1!BM$257)*(1+'S&S'!$G$63)+BM$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BN$244,O.1!BN$255)*(1+'S&S'!$G$61)+SUM(O.1!BN$245,O.1!BN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BN$246,O.1!BN$257)*(1+'S&S'!$G$63)+BN$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BO$244,O.1!BO$255)*(1+'S&S'!$G$61)+SUM(O.1!BO$245,O.1!BO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BO$246,O.1!BO$257)*(1+'S&S'!$G$63)+BO$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BP$244,O.1!BP$255)*(1+'S&S'!$G$61)+SUM(O.1!BP$245,O.1!BP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BP$246,O.1!BP$257)*(1+'S&S'!$G$63)+BP$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BQ$244,O.1!BQ$255)*(1+'S&S'!$G$61)+SUM(O.1!BQ$245,O.1!BQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BQ$246,O.1!BQ$257)*(1+'S&S'!$G$63)+BQ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BR$244,O.1!BR$255)*(1+'S&S'!$G$61)+SUM(O.1!BR$245,O.1!BR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BR$246,O.1!BR$257)*(1+'S&S'!$G$63)+BR$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BS$244,O.1!BS$255)*(1+'S&S'!$G$61)+SUM(O.1!BS$245,O.1!BS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BS$246,O.1!BS$257)*(1+'S&S'!$G$63)+BS$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BT$244,O.1!BT$255)*(1+'S&S'!$G$61)+SUM(O.1!BT$245,O.1!BT$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BT$246,O.1!BT$257)*(1+'S&S'!$G$63)+BT$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BU$244,O.1!BU$255)*(1+'S&S'!$G$61)+SUM(O.1!BU$245,O.1!BU$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BU$246,O.1!BU$257)*(1+'S&S'!$G$63)+BU$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BV$244,O.1!BV$255)*(1+'S&S'!$G$61)+SUM(O.1!BV$245,O.1!BV$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BV$246,O.1!BV$257)*(1+'S&S'!$G$63)+BV$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BW$244,O.1!BW$255)*(1+'S&S'!$G$61)+SUM(O.1!BW$245,O.1!BW$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BW$246,O.1!BW$257)*(1+'S&S'!$G$63)+BW$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BX$244,O.1!BX$255)*(1+'S&S'!$G$61)+SUM(O.1!BX$245,O.1!BX$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BX$246,O.1!BX$257)*(1+'S&S'!$G$63)+BX$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BY$244,O.1!BY$255)*(1+'S&S'!$G$61)+SUM(O.1!BY$245,O.1!BY$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BY$246,O.1!BY$257)*(1+'S&S'!$G$63)+BY$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!BZ$244,O.1!BZ$255)*(1+'S&S'!$G$61)+SUM(O.1!BZ$245,O.1!BZ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!BZ$246,O.1!BZ$257)*(1+'S&S'!$G$63)+BZ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!CA$244,O.1!CA$255)*(1+'S&S'!$G$61)+SUM(O.1!CA$245,O.1!CA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!CA$246,O.1!CA$257)*(1+'S&S'!$G$63)+CA$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!CB$244,O.1!CB$255)*(1+'S&S'!$G$61)+SUM(O.1!CB$245,O.1!CB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!CB$246,O.1!CB$257)*(1+'S&S'!$G$63)+CB$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!CC$244,O.1!CC$255)*(1+'S&S'!$G$61)+SUM(O.1!CC$245,O.1!CC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!CC$246,O.1!CC$257)*(1+'S&S'!$G$63)+CC$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!CD$244,O.1!CD$255)*(1+'S&S'!$G$61)+SUM(O.1!CD$245,O.1!CD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!CD$246,O.1!CD$257)*(1+'S&S'!$G$63)+CD$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!CE$244,O.1!CE$255)*(1+'S&S'!$G$61)+SUM(O.1!CE$245,O.1!CE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!CE$246,O.1!CE$257)*(1+'S&S'!$G$63)+CE$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!CF$244,O.1!CF$255)*(1+'S&S'!$G$61)+SUM(O.1!CF$245,O.1!CF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!CF$246,O.1!CF$257)*(1+'S&S'!$G$63)+CF$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!CG$244,O.1!CG$255)*(1+'S&S'!$G$61)+SUM(O.1!CG$245,O.1!CG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!CG$246,O.1!CG$257)*(1+'S&S'!$G$63)+CG$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!CH$244,O.1!CH$255)*(1+'S&S'!$G$61)+SUM(O.1!CH$245,O.1!CH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!CH$246,O.1!CH$257)*(1+'S&S'!$G$63)+CH$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!CI$244,O.1!CI$255)*(1+'S&S'!$G$61)+SUM(O.1!CI$245,O.1!CI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!CI$246,O.1!CI$257)*(1+'S&S'!$G$63)+CI$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!CJ$244,O.1!CJ$255)*(1+'S&S'!$G$61)+SUM(O.1!CJ$245,O.1!CJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!CJ$246,O.1!CJ$257)*(1+'S&S'!$G$63)+CJ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!CK$244,O.1!CK$255)*(1+'S&S'!$G$61)+SUM(O.1!CK$245,O.1!CK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!CK$246,O.1!CK$257)*(1+'S&S'!$G$63)+CK$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!CL$244,O.1!CL$255)*(1+'S&S'!$G$61)+SUM(O.1!CL$245,O.1!CL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!CL$246,O.1!CL$257)*(1+'S&S'!$G$63)+CL$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!CM$244,O.1!CM$255)*(1+'S&S'!$G$61)+SUM(O.1!CM$245,O.1!CM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!CM$246,O.1!CM$257)*(1+'S&S'!$G$63)+CM$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!CN$244,O.1!CN$255)*(1+'S&S'!$G$61)+SUM(O.1!CN$245,O.1!CN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!CN$246,O.1!CN$257)*(1+'S&S'!$G$63)+CN$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!CO$244,O.1!CO$255)*(1+'S&S'!$G$61)+SUM(O.1!CO$245,O.1!CO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!CO$246,O.1!CO$257)*(1+'S&S'!$G$63)+CO$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!CP$244,O.1!CP$255)*(1+'S&S'!$G$61)+SUM(O.1!CP$245,O.1!CP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!CP$246,O.1!CP$257)*(1+'S&S'!$G$63)+CP$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!CQ$244,O.1!CQ$255)*(1+'S&S'!$G$61)+SUM(O.1!CQ$245,O.1!CQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!CQ$246,O.1!CQ$257)*(1+'S&S'!$G$63)+CQ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!CR$244,O.1!CR$255)*(1+'S&S'!$G$61)+SUM(O.1!CR$245,O.1!CR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!CR$246,O.1!CR$257)*(1+'S&S'!$G$63)+CR$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.1!CS$244,O.1!CS$255)*(1+'S&S'!$G$61)+SUM(O.1!CS$245,O.1!CS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.1!CS$246,O.1!CS$257)*(1+'S&S'!$G$63)+CS$247*(1+'S&S'!$G$65)","v":0}]
[]
[null,null,"Cost-benefit analysis"]
[null,null,"Pesimistic scenario",null,{"$f":"G306+NPV(G.Asm!$F$76,H306:INDEX(H306:CS306,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G306:CS306)","v":0},{"$f":"-SUM(O.1!G$244,O.1!G$255)*(1+'S&S'!$E164)+SUM(O.1!G$245,O.1!G$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!G$246,O.1!G$257)*(1+'S&S'!$E$166)+G$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!H$244,O.1!H$255)*(1+'S&S'!$E164)+SUM(O.1!H$245,O.1!H$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!H$246,O.1!H$257)*(1+'S&S'!$E$166)+H$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!I$244,O.1!I$255)*(1+'S&S'!$E164)+SUM(O.1!I$245,O.1!I$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!I$246,O.1!I$257)*(1+'S&S'!$E$166)+I$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!J$244,O.1!J$255)*(1+'S&S'!$E164)+SUM(O.1!J$245,O.1!J$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!J$246,O.1!J$257)*(1+'S&S'!$E$166)+J$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!K$244,O.1!K$255)*(1+'S&S'!$E164)+SUM(O.1!K$245,O.1!K$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!K$246,O.1!K$257)*(1+'S&S'!$E$166)+K$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!L$244,O.1!L$255)*(1+'S&S'!$E164)+SUM(O.1!L$245,O.1!L$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!L$246,O.1!L$257)*(1+'S&S'!$E$166)+L$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!M$244,O.1!M$255)*(1+'S&S'!$E164)+SUM(O.1!M$245,O.1!M$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!M$246,O.1!M$257)*(1+'S&S'!$E$166)+M$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!N$244,O.1!N$255)*(1+'S&S'!$E164)+SUM(O.1!N$245,O.1!N$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!N$246,O.1!N$257)*(1+'S&S'!$E$166)+N$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!O$244,O.1!O$255)*(1+'S&S'!$E164)+SUM(O.1!O$245,O.1!O$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!O$246,O.1!O$257)*(1+'S&S'!$E$166)+O$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!P$244,O.1!P$255)*(1+'S&S'!$E164)+SUM(O.1!P$245,O.1!P$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!P$246,O.1!P$257)*(1+'S&S'!$E$166)+P$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!Q$244,O.1!Q$255)*(1+'S&S'!$E164)+SUM(O.1!Q$245,O.1!Q$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!Q$246,O.1!Q$257)*(1+'S&S'!$E$166)+Q$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!R$244,O.1!R$255)*(1+'S&S'!$E164)+SUM(O.1!R$245,O.1!R$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!R$246,O.1!R$257)*(1+'S&S'!$E$166)+R$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!S$244,O.1!S$255)*(1+'S&S'!$E164)+SUM(O.1!S$245,O.1!S$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!S$246,O.1!S$257)*(1+'S&S'!$E$166)+S$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!T$244,O.1!T$255)*(1+'S&S'!$E164)+SUM(O.1!T$245,O.1!T$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!T$246,O.1!T$257)*(1+'S&S'!$E$166)+T$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!U$244,O.1!U$255)*(1+'S&S'!$E164)+SUM(O.1!U$245,O.1!U$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!U$246,O.1!U$257)*(1+'S&S'!$E$166)+U$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!V$244,O.1!V$255)*(1+'S&S'!$E164)+SUM(O.1!V$245,O.1!V$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!V$246,O.1!V$257)*(1+'S&S'!$E$166)+V$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!W$244,O.1!W$255)*(1+'S&S'!$E164)+SUM(O.1!W$245,O.1!W$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!W$246,O.1!W$257)*(1+'S&S'!$E$166)+W$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!X$244,O.1!X$255)*(1+'S&S'!$E164)+SUM(O.1!X$245,O.1!X$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!X$246,O.1!X$257)*(1+'S&S'!$E$166)+X$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!Y$244,O.1!Y$255)*(1+'S&S'!$E164)+SUM(O.1!Y$245,O.1!Y$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!Y$246,O.1!Y$257)*(1+'S&S'!$E$166)+Y$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!Z$244,O.1!Z$255)*(1+'S&S'!$E164)+SUM(O.1!Z$245,O.1!Z$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!Z$246,O.1!Z$257)*(1+'S&S'!$E$166)+Z$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AA$244,O.1!AA$255)*(1+'S&S'!$E164)+SUM(O.1!AA$245,O.1!AA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AA$246,O.1!AA$257)*(1+'S&S'!$E$166)+AA$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AB$244,O.1!AB$255)*(1+'S&S'!$E164)+SUM(O.1!AB$245,O.1!AB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AB$246,O.1!AB$257)*(1+'S&S'!$E$166)+AB$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AC$244,O.1!AC$255)*(1+'S&S'!$E164)+SUM(O.1!AC$245,O.1!AC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AC$246,O.1!AC$257)*(1+'S&S'!$E$166)+AC$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AD$244,O.1!AD$255)*(1+'S&S'!$E164)+SUM(O.1!AD$245,O.1!AD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AD$246,O.1!AD$257)*(1+'S&S'!$E$166)+AD$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AE$244,O.1!AE$255)*(1+'S&S'!$E164)+SUM(O.1!AE$245,O.1!AE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AE$246,O.1!AE$257)*(1+'S&S'!$E$166)+AE$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AF$244,O.1!AF$255)*(1+'S&S'!$E164)+SUM(O.1!AF$245,O.1!AF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AF$246,O.1!AF$257)*(1+'S&S'!$E$166)+AF$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AG$244,O.1!AG$255)*(1+'S&S'!$E164)+SUM(O.1!AG$245,O.1!AG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AG$246,O.1!AG$257)*(1+'S&S'!$E$166)+AG$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AH$244,O.1!AH$255)*(1+'S&S'!$E164)+SUM(O.1!AH$245,O.1!AH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AH$246,O.1!AH$257)*(1+'S&S'!$E$166)+AH$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AI$244,O.1!AI$255)*(1+'S&S'!$E164)+SUM(O.1!AI$245,O.1!AI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AI$246,O.1!AI$257)*(1+'S&S'!$E$166)+AI$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AJ$244,O.1!AJ$255)*(1+'S&S'!$E164)+SUM(O.1!AJ$245,O.1!AJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AJ$246,O.1!AJ$257)*(1+'S&S'!$E$166)+AJ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AK$244,O.1!AK$255)*(1+'S&S'!$E164)+SUM(O.1!AK$245,O.1!AK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AK$246,O.1!AK$257)*(1+'S&S'!$E$166)+AK$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AL$244,O.1!AL$255)*(1+'S&S'!$E164)+SUM(O.1!AL$245,O.1!AL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AL$246,O.1!AL$257)*(1+'S&S'!$E$166)+AL$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AM$244,O.1!AM$255)*(1+'S&S'!$E164)+SUM(O.1!AM$245,O.1!AM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AM$246,O.1!AM$257)*(1+'S&S'!$E$166)+AM$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AN$244,O.1!AN$255)*(1+'S&S'!$E164)+SUM(O.1!AN$245,O.1!AN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AN$246,O.1!AN$257)*(1+'S&S'!$E$166)+AN$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AO$244,O.1!AO$255)*(1+'S&S'!$E164)+SUM(O.1!AO$245,O.1!AO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AO$246,O.1!AO$257)*(1+'S&S'!$E$166)+AO$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AP$244,O.1!AP$255)*(1+'S&S'!$E164)+SUM(O.1!AP$245,O.1!AP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AP$246,O.1!AP$257)*(1+'S&S'!$E$166)+AP$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AQ$244,O.1!AQ$255)*(1+'S&S'!$E164)+SUM(O.1!AQ$245,O.1!AQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AQ$246,O.1!AQ$257)*(1+'S&S'!$E$166)+AQ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AR$244,O.1!AR$255)*(1+'S&S'!$E164)+SUM(O.1!AR$245,O.1!AR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AR$246,O.1!AR$257)*(1+'S&S'!$E$166)+AR$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AS$244,O.1!AS$255)*(1+'S&S'!$E164)+SUM(O.1!AS$245,O.1!AS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AS$246,O.1!AS$257)*(1+'S&S'!$E$166)+AS$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AT$244,O.1!AT$255)*(1+'S&S'!$E164)+SUM(O.1!AT$245,O.1!AT$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AT$246,O.1!AT$257)*(1+'S&S'!$E$166)+AT$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AU$244,O.1!AU$255)*(1+'S&S'!$E164)+SUM(O.1!AU$245,O.1!AU$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AU$246,O.1!AU$257)*(1+'S&S'!$E$166)+AU$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AV$244,O.1!AV$255)*(1+'S&S'!$E164)+SUM(O.1!AV$245,O.1!AV$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AV$246,O.1!AV$257)*(1+'S&S'!$E$166)+AV$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AW$244,O.1!AW$255)*(1+'S&S'!$E164)+SUM(O.1!AW$245,O.1!AW$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AW$246,O.1!AW$257)*(1+'S&S'!$E$166)+AW$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AX$244,O.1!AX$255)*(1+'S&S'!$E164)+SUM(O.1!AX$245,O.1!AX$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AX$246,O.1!AX$257)*(1+'S&S'!$E$166)+AX$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AY$244,O.1!AY$255)*(1+'S&S'!$E164)+SUM(O.1!AY$245,O.1!AY$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AY$246,O.1!AY$257)*(1+'S&S'!$E$166)+AY$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!AZ$244,O.1!AZ$255)*(1+'S&S'!$E164)+SUM(O.1!AZ$245,O.1!AZ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!AZ$246,O.1!AZ$257)*(1+'S&S'!$E$166)+AZ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BA$244,O.1!BA$255)*(1+'S&S'!$E164)+SUM(O.1!BA$245,O.1!BA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BA$246,O.1!BA$257)*(1+'S&S'!$E$166)+BA$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BB$244,O.1!BB$255)*(1+'S&S'!$E164)+SUM(O.1!BB$245,O.1!BB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BB$246,O.1!BB$257)*(1+'S&S'!$E$166)+BB$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BC$244,O.1!BC$255)*(1+'S&S'!$E164)+SUM(O.1!BC$245,O.1!BC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BC$246,O.1!BC$257)*(1+'S&S'!$E$166)+BC$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BD$244,O.1!BD$255)*(1+'S&S'!$E164)+SUM(O.1!BD$245,O.1!BD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BD$246,O.1!BD$257)*(1+'S&S'!$E$166)+BD$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BE$244,O.1!BE$255)*(1+'S&S'!$E164)+SUM(O.1!BE$245,O.1!BE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BE$246,O.1!BE$257)*(1+'S&S'!$E$166)+BE$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BF$244,O.1!BF$255)*(1+'S&S'!$E164)+SUM(O.1!BF$245,O.1!BF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BF$246,O.1!BF$257)*(1+'S&S'!$E$166)+BF$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BG$244,O.1!BG$255)*(1+'S&S'!$E164)+SUM(O.1!BG$245,O.1!BG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BG$246,O.1!BG$257)*(1+'S&S'!$E$166)+BG$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BH$244,O.1!BH$255)*(1+'S&S'!$E164)+SUM(O.1!BH$245,O.1!BH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BH$246,O.1!BH$257)*(1+'S&S'!$E$166)+BH$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BI$244,O.1!BI$255)*(1+'S&S'!$E164)+SUM(O.1!BI$245,O.1!BI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BI$246,O.1!BI$257)*(1+'S&S'!$E$166)+BI$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BJ$244,O.1!BJ$255)*(1+'S&S'!$E164)+SUM(O.1!BJ$245,O.1!BJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BJ$246,O.1!BJ$257)*(1+'S&S'!$E$166)+BJ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BK$244,O.1!BK$255)*(1+'S&S'!$E164)+SUM(O.1!BK$245,O.1!BK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BK$246,O.1!BK$257)*(1+'S&S'!$E$166)+BK$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BL$244,O.1!BL$255)*(1+'S&S'!$E164)+SUM(O.1!BL$245,O.1!BL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BL$246,O.1!BL$257)*(1+'S&S'!$E$166)+BL$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BM$244,O.1!BM$255)*(1+'S&S'!$E164)+SUM(O.1!BM$245,O.1!BM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BM$246,O.1!BM$257)*(1+'S&S'!$E$166)+BM$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BN$244,O.1!BN$255)*(1+'S&S'!$E164)+SUM(O.1!BN$245,O.1!BN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BN$246,O.1!BN$257)*(1+'S&S'!$E$166)+BN$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BO$244,O.1!BO$255)*(1+'S&S'!$E164)+SUM(O.1!BO$245,O.1!BO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BO$246,O.1!BO$257)*(1+'S&S'!$E$166)+BO$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BP$244,O.1!BP$255)*(1+'S&S'!$E164)+SUM(O.1!BP$245,O.1!BP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BP$246,O.1!BP$257)*(1+'S&S'!$E$166)+BP$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BQ$244,O.1!BQ$255)*(1+'S&S'!$E164)+SUM(O.1!BQ$245,O.1!BQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BQ$246,O.1!BQ$257)*(1+'S&S'!$E$166)+BQ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BR$244,O.1!BR$255)*(1+'S&S'!$E164)+SUM(O.1!BR$245,O.1!BR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BR$246,O.1!BR$257)*(1+'S&S'!$E$166)+BR$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BS$244,O.1!BS$255)*(1+'S&S'!$E164)+SUM(O.1!BS$245,O.1!BS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BS$246,O.1!BS$257)*(1+'S&S'!$E$166)+BS$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BT$244,O.1!BT$255)*(1+'S&S'!$E164)+SUM(O.1!BT$245,O.1!BT$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BT$246,O.1!BT$257)*(1+'S&S'!$E$166)+BT$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BU$244,O.1!BU$255)*(1+'S&S'!$E164)+SUM(O.1!BU$245,O.1!BU$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BU$246,O.1!BU$257)*(1+'S&S'!$E$166)+BU$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BV$244,O.1!BV$255)*(1+'S&S'!$E164)+SUM(O.1!BV$245,O.1!BV$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BV$246,O.1!BV$257)*(1+'S&S'!$E$166)+BV$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BW$244,O.1!BW$255)*(1+'S&S'!$E164)+SUM(O.1!BW$245,O.1!BW$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BW$246,O.1!BW$257)*(1+'S&S'!$E$166)+BW$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BX$244,O.1!BX$255)*(1+'S&S'!$E164)+SUM(O.1!BX$245,O.1!BX$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BX$246,O.1!BX$257)*(1+'S&S'!$E$166)+BX$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BY$244,O.1!BY$255)*(1+'S&S'!$E164)+SUM(O.1!BY$245,O.1!BY$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BY$246,O.1!BY$257)*(1+'S&S'!$E$166)+BY$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!BZ$244,O.1!BZ$255)*(1+'S&S'!$E164)+SUM(O.1!BZ$245,O.1!BZ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!BZ$246,O.1!BZ$257)*(1+'S&S'!$E$166)+BZ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!CA$244,O.1!CA$255)*(1+'S&S'!$E164)+SUM(O.1!CA$245,O.1!CA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!CA$246,O.1!CA$257)*(1+'S&S'!$E$166)+CA$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!CB$244,O.1!CB$255)*(1+'S&S'!$E164)+SUM(O.1!CB$245,O.1!CB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!CB$246,O.1!CB$257)*(1+'S&S'!$E$166)+CB$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!CC$244,O.1!CC$255)*(1+'S&S'!$E164)+SUM(O.1!CC$245,O.1!CC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!CC$246,O.1!CC$257)*(1+'S&S'!$E$166)+CC$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!CD$244,O.1!CD$255)*(1+'S&S'!$E164)+SUM(O.1!CD$245,O.1!CD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!CD$246,O.1!CD$257)*(1+'S&S'!$E$166)+CD$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!CE$244,O.1!CE$255)*(1+'S&S'!$E164)+SUM(O.1!CE$245,O.1!CE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!CE$246,O.1!CE$257)*(1+'S&S'!$E$166)+CE$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!CF$244,O.1!CF$255)*(1+'S&S'!$E164)+SUM(O.1!CF$245,O.1!CF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!CF$246,O.1!CF$257)*(1+'S&S'!$E$166)+CF$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!CG$244,O.1!CG$255)*(1+'S&S'!$E164)+SUM(O.1!CG$245,O.1!CG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!CG$246,O.1!CG$257)*(1+'S&S'!$E$166)+CG$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!CH$244,O.1!CH$255)*(1+'S&S'!$E164)+SUM(O.1!CH$245,O.1!CH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!CH$246,O.1!CH$257)*(1+'S&S'!$E$166)+CH$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!CI$244,O.1!CI$255)*(1+'S&S'!$E164)+SUM(O.1!CI$245,O.1!CI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!CI$246,O.1!CI$257)*(1+'S&S'!$E$166)+CI$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!CJ$244,O.1!CJ$255)*(1+'S&S'!$E164)+SUM(O.1!CJ$245,O.1!CJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!CJ$246,O.1!CJ$257)*(1+'S&S'!$E$166)+CJ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!CK$244,O.1!CK$255)*(1+'S&S'!$E164)+SUM(O.1!CK$245,O.1!CK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!CK$246,O.1!CK$257)*(1+'S&S'!$E$166)+CK$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!CL$244,O.1!CL$255)*(1+'S&S'!$E164)+SUM(O.1!CL$245,O.1!CL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!CL$246,O.1!CL$257)*(1+'S&S'!$E$166)+CL$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!CM$244,O.1!CM$255)*(1+'S&S'!$E164)+SUM(O.1!CM$245,O.1!CM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!CM$246,O.1!CM$257)*(1+'S&S'!$E$166)+CM$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!CN$244,O.1!CN$255)*(1+'S&S'!$E164)+SUM(O.1!CN$245,O.1!CN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!CN$246,O.1!CN$257)*(1+'S&S'!$E$166)+CN$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!CO$244,O.1!CO$255)*(1+'S&S'!$E164)+SUM(O.1!CO$245,O.1!CO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!CO$246,O.1!CO$257)*(1+'S&S'!$E$166)+CO$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!CP$244,O.1!CP$255)*(1+'S&S'!$E164)+SUM(O.1!CP$245,O.1!CP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!CP$246,O.1!CP$257)*(1+'S&S'!$E$166)+CP$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!CQ$244,O.1!CQ$255)*(1+'S&S'!$E164)+SUM(O.1!CQ$245,O.1!CQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!CQ$246,O.1!CQ$257)*(1+'S&S'!$E$166)+CQ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!CR$244,O.1!CR$255)*(1+'S&S'!$E164)+SUM(O.1!CR$245,O.1!CR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!CR$246,O.1!CR$257)*(1+'S&S'!$E$166)+CR$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.1!CS$244,O.1!CS$255)*(1+'S&S'!$E164)+SUM(O.1!CS$245,O.1!CS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.1!CS$246,O.1!CS$257)*(1+'S&S'!$E$166)+CS$247*(1+'S&S'!$E$212)","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G307+NPV(G.Asm!$F$76,H307:INDEX(H307:CS307,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G307:CS307)","v":0},{"$f":"-SUM(O.1!G$244,O.1!G$255)*(1+'S&S'!$G164)+SUM(O.1!G$245,O.1!G$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!G$246,O.1!G$257)*(1+'S&S'!$G$166)+G$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!H$244,O.1!H$255)*(1+'S&S'!$G164)+SUM(O.1!H$245,O.1!H$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!H$246,O.1!H$257)*(1+'S&S'!$G$166)+H$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!I$244,O.1!I$255)*(1+'S&S'!$G164)+SUM(O.1!I$245,O.1!I$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!I$246,O.1!I$257)*(1+'S&S'!$G$166)+I$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!J$244,O.1!J$255)*(1+'S&S'!$G164)+SUM(O.1!J$245,O.1!J$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!J$246,O.1!J$257)*(1+'S&S'!$G$166)+J$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!K$244,O.1!K$255)*(1+'S&S'!$G164)+SUM(O.1!K$245,O.1!K$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!K$246,O.1!K$257)*(1+'S&S'!$G$166)+K$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!L$244,O.1!L$255)*(1+'S&S'!$G164)+SUM(O.1!L$245,O.1!L$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!L$246,O.1!L$257)*(1+'S&S'!$G$166)+L$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!M$244,O.1!M$255)*(1+'S&S'!$G164)+SUM(O.1!M$245,O.1!M$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!M$246,O.1!M$257)*(1+'S&S'!$G$166)+M$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!N$244,O.1!N$255)*(1+'S&S'!$G164)+SUM(O.1!N$245,O.1!N$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!N$246,O.1!N$257)*(1+'S&S'!$G$166)+N$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!O$244,O.1!O$255)*(1+'S&S'!$G164)+SUM(O.1!O$245,O.1!O$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!O$246,O.1!O$257)*(1+'S&S'!$G$166)+O$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!P$244,O.1!P$255)*(1+'S&S'!$G164)+SUM(O.1!P$245,O.1!P$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!P$246,O.1!P$257)*(1+'S&S'!$G$166)+P$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!Q$244,O.1!Q$255)*(1+'S&S'!$G164)+SUM(O.1!Q$245,O.1!Q$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!Q$246,O.1!Q$257)*(1+'S&S'!$G$166)+Q$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!R$244,O.1!R$255)*(1+'S&S'!$G164)+SUM(O.1!R$245,O.1!R$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!R$246,O.1!R$257)*(1+'S&S'!$G$166)+R$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!S$244,O.1!S$255)*(1+'S&S'!$G164)+SUM(O.1!S$245,O.1!S$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!S$246,O.1!S$257)*(1+'S&S'!$G$166)+S$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!T$244,O.1!T$255)*(1+'S&S'!$G164)+SUM(O.1!T$245,O.1!T$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!T$246,O.1!T$257)*(1+'S&S'!$G$166)+T$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!U$244,O.1!U$255)*(1+'S&S'!$G164)+SUM(O.1!U$245,O.1!U$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!U$246,O.1!U$257)*(1+'S&S'!$G$166)+U$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!V$244,O.1!V$255)*(1+'S&S'!$G164)+SUM(O.1!V$245,O.1!V$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!V$246,O.1!V$257)*(1+'S&S'!$G$166)+V$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!W$244,O.1!W$255)*(1+'S&S'!$G164)+SUM(O.1!W$245,O.1!W$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!W$246,O.1!W$257)*(1+'S&S'!$G$166)+W$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!X$244,O.1!X$255)*(1+'S&S'!$G164)+SUM(O.1!X$245,O.1!X$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!X$246,O.1!X$257)*(1+'S&S'!$G$166)+X$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!Y$244,O.1!Y$255)*(1+'S&S'!$G164)+SUM(O.1!Y$245,O.1!Y$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!Y$246,O.1!Y$257)*(1+'S&S'!$G$166)+Y$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!Z$244,O.1!Z$255)*(1+'S&S'!$G164)+SUM(O.1!Z$245,O.1!Z$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!Z$246,O.1!Z$257)*(1+'S&S'!$G$166)+Z$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AA$244,O.1!AA$255)*(1+'S&S'!$G164)+SUM(O.1!AA$245,O.1!AA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AA$246,O.1!AA$257)*(1+'S&S'!$G$166)+AA$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AB$244,O.1!AB$255)*(1+'S&S'!$G164)+SUM(O.1!AB$245,O.1!AB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AB$246,O.1!AB$257)*(1+'S&S'!$G$166)+AB$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AC$244,O.1!AC$255)*(1+'S&S'!$G164)+SUM(O.1!AC$245,O.1!AC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AC$246,O.1!AC$257)*(1+'S&S'!$G$166)+AC$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AD$244,O.1!AD$255)*(1+'S&S'!$G164)+SUM(O.1!AD$245,O.1!AD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AD$246,O.1!AD$257)*(1+'S&S'!$G$166)+AD$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AE$244,O.1!AE$255)*(1+'S&S'!$G164)+SUM(O.1!AE$245,O.1!AE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AE$246,O.1!AE$257)*(1+'S&S'!$G$166)+AE$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AF$244,O.1!AF$255)*(1+'S&S'!$G164)+SUM(O.1!AF$245,O.1!AF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AF$246,O.1!AF$257)*(1+'S&S'!$G$166)+AF$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AG$244,O.1!AG$255)*(1+'S&S'!$G164)+SUM(O.1!AG$245,O.1!AG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AG$246,O.1!AG$257)*(1+'S&S'!$G$166)+AG$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AH$244,O.1!AH$255)*(1+'S&S'!$G164)+SUM(O.1!AH$245,O.1!AH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AH$246,O.1!AH$257)*(1+'S&S'!$G$166)+AH$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AI$244,O.1!AI$255)*(1+'S&S'!$G164)+SUM(O.1!AI$245,O.1!AI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AI$246,O.1!AI$257)*(1+'S&S'!$G$166)+AI$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AJ$244,O.1!AJ$255)*(1+'S&S'!$G164)+SUM(O.1!AJ$245,O.1!AJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AJ$246,O.1!AJ$257)*(1+'S&S'!$G$166)+AJ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AK$244,O.1!AK$255)*(1+'S&S'!$G164)+SUM(O.1!AK$245,O.1!AK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AK$246,O.1!AK$257)*(1+'S&S'!$G$166)+AK$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AL$244,O.1!AL$255)*(1+'S&S'!$G164)+SUM(O.1!AL$245,O.1!AL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AL$246,O.1!AL$257)*(1+'S&S'!$G$166)+AL$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AM$244,O.1!AM$255)*(1+'S&S'!$G164)+SUM(O.1!AM$245,O.1!AM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AM$246,O.1!AM$257)*(1+'S&S'!$G$166)+AM$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AN$244,O.1!AN$255)*(1+'S&S'!$G164)+SUM(O.1!AN$245,O.1!AN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AN$246,O.1!AN$257)*(1+'S&S'!$G$166)+AN$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AO$244,O.1!AO$255)*(1+'S&S'!$G164)+SUM(O.1!AO$245,O.1!AO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AO$246,O.1!AO$257)*(1+'S&S'!$G$166)+AO$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AP$244,O.1!AP$255)*(1+'S&S'!$G164)+SUM(O.1!AP$245,O.1!AP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AP$246,O.1!AP$257)*(1+'S&S'!$G$166)+AP$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AQ$244,O.1!AQ$255)*(1+'S&S'!$G164)+SUM(O.1!AQ$245,O.1!AQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AQ$246,O.1!AQ$257)*(1+'S&S'!$G$166)+AQ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AR$244,O.1!AR$255)*(1+'S&S'!$G164)+SUM(O.1!AR$245,O.1!AR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AR$246,O.1!AR$257)*(1+'S&S'!$G$166)+AR$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AS$244,O.1!AS$255)*(1+'S&S'!$G164)+SUM(O.1!AS$245,O.1!AS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AS$246,O.1!AS$257)*(1+'S&S'!$G$166)+AS$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AT$244,O.1!AT$255)*(1+'S&S'!$G164)+SUM(O.1!AT$245,O.1!AT$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AT$246,O.1!AT$257)*(1+'S&S'!$G$166)+AT$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AU$244,O.1!AU$255)*(1+'S&S'!$G164)+SUM(O.1!AU$245,O.1!AU$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AU$246,O.1!AU$257)*(1+'S&S'!$G$166)+AU$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AV$244,O.1!AV$255)*(1+'S&S'!$G164)+SUM(O.1!AV$245,O.1!AV$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AV$246,O.1!AV$257)*(1+'S&S'!$G$166)+AV$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AW$244,O.1!AW$255)*(1+'S&S'!$G164)+SUM(O.1!AW$245,O.1!AW$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AW$246,O.1!AW$257)*(1+'S&S'!$G$166)+AW$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AX$244,O.1!AX$255)*(1+'S&S'!$G164)+SUM(O.1!AX$245,O.1!AX$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AX$246,O.1!AX$257)*(1+'S&S'!$G$166)+AX$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AY$244,O.1!AY$255)*(1+'S&S'!$G164)+SUM(O.1!AY$245,O.1!AY$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AY$246,O.1!AY$257)*(1+'S&S'!$G$166)+AY$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!AZ$244,O.1!AZ$255)*(1+'S&S'!$G164)+SUM(O.1!AZ$245,O.1!AZ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!AZ$246,O.1!AZ$257)*(1+'S&S'!$G$166)+AZ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BA$244,O.1!BA$255)*(1+'S&S'!$G164)+SUM(O.1!BA$245,O.1!BA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BA$246,O.1!BA$257)*(1+'S&S'!$G$166)+BA$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BB$244,O.1!BB$255)*(1+'S&S'!$G164)+SUM(O.1!BB$245,O.1!BB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BB$246,O.1!BB$257)*(1+'S&S'!$G$166)+BB$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BC$244,O.1!BC$255)*(1+'S&S'!$G164)+SUM(O.1!BC$245,O.1!BC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BC$246,O.1!BC$257)*(1+'S&S'!$G$166)+BC$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BD$244,O.1!BD$255)*(1+'S&S'!$G164)+SUM(O.1!BD$245,O.1!BD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BD$246,O.1!BD$257)*(1+'S&S'!$G$166)+BD$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BE$244,O.1!BE$255)*(1+'S&S'!$G164)+SUM(O.1!BE$245,O.1!BE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BE$246,O.1!BE$257)*(1+'S&S'!$G$166)+BE$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BF$244,O.1!BF$255)*(1+'S&S'!$G164)+SUM(O.1!BF$245,O.1!BF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BF$246,O.1!BF$257)*(1+'S&S'!$G$166)+BF$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BG$244,O.1!BG$255)*(1+'S&S'!$G164)+SUM(O.1!BG$245,O.1!BG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BG$246,O.1!BG$257)*(1+'S&S'!$G$166)+BG$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BH$244,O.1!BH$255)*(1+'S&S'!$G164)+SUM(O.1!BH$245,O.1!BH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BH$246,O.1!BH$257)*(1+'S&S'!$G$166)+BH$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BI$244,O.1!BI$255)*(1+'S&S'!$G164)+SUM(O.1!BI$245,O.1!BI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BI$246,O.1!BI$257)*(1+'S&S'!$G$166)+BI$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BJ$244,O.1!BJ$255)*(1+'S&S'!$G164)+SUM(O.1!BJ$245,O.1!BJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BJ$246,O.1!BJ$257)*(1+'S&S'!$G$166)+BJ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BK$244,O.1!BK$255)*(1+'S&S'!$G164)+SUM(O.1!BK$245,O.1!BK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BK$246,O.1!BK$257)*(1+'S&S'!$G$166)+BK$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BL$244,O.1!BL$255)*(1+'S&S'!$G164)+SUM(O.1!BL$245,O.1!BL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BL$246,O.1!BL$257)*(1+'S&S'!$G$166)+BL$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BM$244,O.1!BM$255)*(1+'S&S'!$G164)+SUM(O.1!BM$245,O.1!BM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BM$246,O.1!BM$257)*(1+'S&S'!$G$166)+BM$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BN$244,O.1!BN$255)*(1+'S&S'!$G164)+SUM(O.1!BN$245,O.1!BN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BN$246,O.1!BN$257)*(1+'S&S'!$G$166)+BN$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BO$244,O.1!BO$255)*(1+'S&S'!$G164)+SUM(O.1!BO$245,O.1!BO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BO$246,O.1!BO$257)*(1+'S&S'!$G$166)+BO$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BP$244,O.1!BP$255)*(1+'S&S'!$G164)+SUM(O.1!BP$245,O.1!BP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BP$246,O.1!BP$257)*(1+'S&S'!$G$166)+BP$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BQ$244,O.1!BQ$255)*(1+'S&S'!$G164)+SUM(O.1!BQ$245,O.1!BQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BQ$246,O.1!BQ$257)*(1+'S&S'!$G$166)+BQ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BR$244,O.1!BR$255)*(1+'S&S'!$G164)+SUM(O.1!BR$245,O.1!BR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BR$246,O.1!BR$257)*(1+'S&S'!$G$166)+BR$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BS$244,O.1!BS$255)*(1+'S&S'!$G164)+SUM(O.1!BS$245,O.1!BS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BS$246,O.1!BS$257)*(1+'S&S'!$G$166)+BS$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BT$244,O.1!BT$255)*(1+'S&S'!$G164)+SUM(O.1!BT$245,O.1!BT$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BT$246,O.1!BT$257)*(1+'S&S'!$G$166)+BT$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BU$244,O.1!BU$255)*(1+'S&S'!$G164)+SUM(O.1!BU$245,O.1!BU$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BU$246,O.1!BU$257)*(1+'S&S'!$G$166)+BU$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BV$244,O.1!BV$255)*(1+'S&S'!$G164)+SUM(O.1!BV$245,O.1!BV$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BV$246,O.1!BV$257)*(1+'S&S'!$G$166)+BV$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BW$244,O.1!BW$255)*(1+'S&S'!$G164)+SUM(O.1!BW$245,O.1!BW$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BW$246,O.1!BW$257)*(1+'S&S'!$G$166)+BW$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BX$244,O.1!BX$255)*(1+'S&S'!$G164)+SUM(O.1!BX$245,O.1!BX$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BX$246,O.1!BX$257)*(1+'S&S'!$G$166)+BX$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BY$244,O.1!BY$255)*(1+'S&S'!$G164)+SUM(O.1!BY$245,O.1!BY$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BY$246,O.1!BY$257)*(1+'S&S'!$G$166)+BY$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!BZ$244,O.1!BZ$255)*(1+'S&S'!$G164)+SUM(O.1!BZ$245,O.1!BZ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!BZ$246,O.1!BZ$257)*(1+'S&S'!$G$166)+BZ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!CA$244,O.1!CA$255)*(1+'S&S'!$G164)+SUM(O.1!CA$245,O.1!CA$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!CA$246,O.1!CA$257)*(1+'S&S'!$G$166)+CA$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!CB$244,O.1!CB$255)*(1+'S&S'!$G164)+SUM(O.1!CB$245,O.1!CB$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!CB$246,O.1!CB$257)*(1+'S&S'!$G$166)+CB$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!CC$244,O.1!CC$255)*(1+'S&S'!$G164)+SUM(O.1!CC$245,O.1!CC$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!CC$246,O.1!CC$257)*(1+'S&S'!$G$166)+CC$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!CD$244,O.1!CD$255)*(1+'S&S'!$G164)+SUM(O.1!CD$245,O.1!CD$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!CD$246,O.1!CD$257)*(1+'S&S'!$G$166)+CD$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!CE$244,O.1!CE$255)*(1+'S&S'!$G164)+SUM(O.1!CE$245,O.1!CE$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!CE$246,O.1!CE$257)*(1+'S&S'!$G$166)+CE$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!CF$244,O.1!CF$255)*(1+'S&S'!$G164)+SUM(O.1!CF$245,O.1!CF$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!CF$246,O.1!CF$257)*(1+'S&S'!$G$166)+CF$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!CG$244,O.1!CG$255)*(1+'S&S'!$G164)+SUM(O.1!CG$245,O.1!CG$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!CG$246,O.1!CG$257)*(1+'S&S'!$G$166)+CG$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!CH$244,O.1!CH$255)*(1+'S&S'!$G164)+SUM(O.1!CH$245,O.1!CH$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!CH$246,O.1!CH$257)*(1+'S&S'!$G$166)+CH$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!CI$244,O.1!CI$255)*(1+'S&S'!$G164)+SUM(O.1!CI$245,O.1!CI$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!CI$246,O.1!CI$257)*(1+'S&S'!$G$166)+CI$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!CJ$244,O.1!CJ$255)*(1+'S&S'!$G164)+SUM(O.1!CJ$245,O.1!CJ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!CJ$246,O.1!CJ$257)*(1+'S&S'!$G$166)+CJ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!CK$244,O.1!CK$255)*(1+'S&S'!$G164)+SUM(O.1!CK$245,O.1!CK$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!CK$246,O.1!CK$257)*(1+'S&S'!$G$166)+CK$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!CL$244,O.1!CL$255)*(1+'S&S'!$G164)+SUM(O.1!CL$245,O.1!CL$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!CL$246,O.1!CL$257)*(1+'S&S'!$G$166)+CL$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!CM$244,O.1!CM$255)*(1+'S&S'!$G164)+SUM(O.1!CM$245,O.1!CM$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!CM$246,O.1!CM$257)*(1+'S&S'!$G$166)+CM$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!CN$244,O.1!CN$255)*(1+'S&S'!$G164)+SUM(O.1!CN$245,O.1!CN$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!CN$246,O.1!CN$257)*(1+'S&S'!$G$166)+CN$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!CO$244,O.1!CO$255)*(1+'S&S'!$G164)+SUM(O.1!CO$245,O.1!CO$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!CO$246,O.1!CO$257)*(1+'S&S'!$G$166)+CO$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!CP$244,O.1!CP$255)*(1+'S&S'!$G164)+SUM(O.1!CP$245,O.1!CP$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!CP$246,O.1!CP$257)*(1+'S&S'!$G$166)+CP$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!CQ$244,O.1!CQ$255)*(1+'S&S'!$G164)+SUM(O.1!CQ$245,O.1!CQ$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!CQ$246,O.1!CQ$257)*(1+'S&S'!$G$166)+CQ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!CR$244,O.1!CR$255)*(1+'S&S'!$G164)+SUM(O.1!CR$245,O.1!CR$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!CR$246,O.1!CR$257)*(1+'S&S'!$G$166)+CR$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.1!CS$244,O.1!CS$255)*(1+'S&S'!$G164)+SUM(O.1!CS$245,O.1!CS$256)*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.1!CS$246,O.1!CS$257)*(1+'S&S'!$G$166)+CS$247*(1+'S&S'!$G$212)","v":0}]
[]
[null,null,"NET CASH FLOW FOR SENSITIVITY ANALYSIS OF ERR"]
[null,null,{"$f":"O.1!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"A. Total investment costs with 1% increase"},null,{"$f":"G310+NPV(G.Asm!$F$40,H310:INDEX(H310:CS310,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G310:CS310)","v":0},{"$f":"-G$190*(1+'S&S'!$F108)+G$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-G$218+G$232","v":0},{"$f":"-H$190*(1+'S&S'!$F108)+H$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-H$218+H$232","v":0},{"$f":"-I$190*(1+'S&S'!$F108)+I$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-I$218+I$232","v":0},{"$f":"-J$190*(1+'S&S'!$F108)+J$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-J$218+J$232","v":0},{"$f":"-K$190*(1+'S&S'!$F108)+K$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-K$218+K$232","v":0},{"$f":"-L$190*(1+'S&S'!$F108)+L$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-L$218+L$232","v":0},{"$f":"-M$190*(1+'S&S'!$F108)+M$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-M$218+M$232","v":0},{"$f":"-N$190*(1+'S&S'!$F108)+N$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-N$218+N$232","v":0},{"$f":"-O$190*(1+'S&S'!$F108)+O$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-O$218+O$232","v":0},{"$f":"-P$190*(1+'S&S'!$F108)+P$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-P$218+P$232","v":0},{"$f":"-Q$190*(1+'S&S'!$F108)+Q$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-Q$218+Q$232","v":0},{"$f":"-R$190*(1+'S&S'!$F108)+R$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-R$218+R$232","v":0},{"$f":"-S$190*(1+'S&S'!$F108)+S$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-S$218+S$232","v":0},{"$f":"-T$190*(1+'S&S'!$F108)+T$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-T$218+T$232","v":0},{"$f":"-U$190*(1+'S&S'!$F108)+U$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-U$218+U$232","v":0},{"$f":"-V$190*(1+'S&S'!$F108)+V$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-V$218+V$232","v":0},{"$f":"-W$190*(1+'S&S'!$F108)+W$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-W$218+W$232","v":0},{"$f":"-X$190*(1+'S&S'!$F108)+X$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-X$218+X$232","v":0},{"$f":"-Y$190*(1+'S&S'!$F108)+Y$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-Y$218+Y$232","v":0},{"$f":"-Z$190*(1+'S&S'!$F108)+Z$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-Z$218+Z$232","v":0},{"$f":"-AA$190*(1+'S&S'!$F108)+AA$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AA$218+AA$232","v":0},{"$f":"-AB$190*(1+'S&S'!$F108)+AB$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AB$218+AB$232","v":0},{"$f":"-AC$190*(1+'S&S'!$F108)+AC$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AC$218+AC$232","v":0},{"$f":"-AD$190*(1+'S&S'!$F108)+AD$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AD$218+AD$232","v":0},{"$f":"-AE$190*(1+'S&S'!$F108)+AE$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AE$218+AE$232","v":0},{"$f":"-AF$190*(1+'S&S'!$F108)+AF$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AF$218+AF$232","v":0},{"$f":"-AG$190*(1+'S&S'!$F108)+AG$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AG$218+AG$232","v":0},{"$f":"-AH$190*(1+'S&S'!$F108)+AH$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AH$218+AH$232","v":0},{"$f":"-AI$190*(1+'S&S'!$F108)+AI$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AI$218+AI$232","v":0},{"$f":"-AJ$190*(1+'S&S'!$F108)+AJ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AJ$218+AJ$232","v":0},{"$f":"-AK$190*(1+'S&S'!$F108)+AK$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AK$218+AK$232","v":0},{"$f":"-AL$190*(1+'S&S'!$F108)+AL$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AL$218+AL$232","v":0},{"$f":"-AM$190*(1+'S&S'!$F108)+AM$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AM$218+AM$232","v":0},{"$f":"-AN$190*(1+'S&S'!$F108)+AN$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AN$218+AN$232","v":0},{"$f":"-AO$190*(1+'S&S'!$F108)+AO$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AO$218+AO$232","v":0},{"$f":"-AP$190*(1+'S&S'!$F108)+AP$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AP$218+AP$232","v":0},{"$f":"-AQ$190*(1+'S&S'!$F108)+AQ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AQ$218+AQ$232","v":0},{"$f":"-AR$190*(1+'S&S'!$F108)+AR$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AR$218+AR$232","v":0},{"$f":"-AS$190*(1+'S&S'!$F108)+AS$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AS$218+AS$232","v":0},{"$f":"-AT$190*(1+'S&S'!$F108)+AT$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AT$218+AT$232","v":0},{"$f":"-AU$190*(1+'S&S'!$F108)+AU$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AU$218+AU$232","v":0},{"$f":"-AV$190*(1+'S&S'!$F108)+AV$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AV$218+AV$232","v":0},{"$f":"-AW$190*(1+'S&S'!$F108)+AW$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AW$218+AW$232","v":0},{"$f":"-AX$190*(1+'S&S'!$F108)+AX$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AX$218+AX$232","v":0},{"$f":"-AY$190*(1+'S&S'!$F108)+AY$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AY$218+AY$232","v":0},{"$f":"-AZ$190*(1+'S&S'!$F108)+AZ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AZ$218+AZ$232","v":0},{"$f":"-BA$190*(1+'S&S'!$F108)+BA$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BA$218+BA$232","v":0},{"$f":"-BB$190*(1+'S&S'!$F108)+BB$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BB$218+BB$232","v":0},{"$f":"-BC$190*(1+'S&S'!$F108)+BC$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BC$218+BC$232","v":0},{"$f":"-BD$190*(1+'S&S'!$F108)+BD$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BD$218+BD$232","v":0},{"$f":"-BE$190*(1+'S&S'!$F108)+BE$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BE$218+BE$232","v":0},{"$f":"-BF$190*(1+'S&S'!$F108)+BF$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BF$218+BF$232","v":0},{"$f":"-BG$190*(1+'S&S'!$F108)+BG$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BG$218+BG$232","v":0},{"$f":"-BH$190*(1+'S&S'!$F108)+BH$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BH$218+BH$232","v":0},{"$f":"-BI$190*(1+'S&S'!$F108)+BI$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BI$218+BI$232","v":0},{"$f":"-BJ$190*(1+'S&S'!$F108)+BJ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BJ$218+BJ$232","v":0},{"$f":"-BK$190*(1+'S&S'!$F108)+BK$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BK$218+BK$232","v":0},{"$f":"-BL$190*(1+'S&S'!$F108)+BL$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BL$218+BL$232","v":0},{"$f":"-BM$190*(1+'S&S'!$F108)+BM$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BM$218+BM$232","v":0},{"$f":"-BN$190*(1+'S&S'!$F108)+BN$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BN$218+BN$232","v":0},{"$f":"-BO$190*(1+'S&S'!$F108)+BO$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BO$218+BO$232","v":0},{"$f":"-BP$190*(1+'S&S'!$F108)+BP$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BP$218+BP$232","v":0},{"$f":"-BQ$190*(1+'S&S'!$F108)+BQ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BQ$218+BQ$232","v":0},{"$f":"-BR$190*(1+'S&S'!$F108)+BR$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BR$218+BR$232","v":0},{"$f":"-BS$190*(1+'S&S'!$F108)+BS$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BS$218+BS$232","v":0},{"$f":"-BT$190*(1+'S&S'!$F108)+BT$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BT$218+BT$232","v":0},{"$f":"-BU$190*(1+'S&S'!$F108)+BU$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BU$218+BU$232","v":0},{"$f":"-BV$190*(1+'S&S'!$F108)+BV$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BV$218+BV$232","v":0},{"$f":"-BW$190*(1+'S&S'!$F108)+BW$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BW$218+BW$232","v":0},{"$f":"-BX$190*(1+'S&S'!$F108)+BX$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BX$218+BX$232","v":0},{"$f":"-BY$190*(1+'S&S'!$F108)+BY$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BY$218+BY$232","v":0},{"$f":"-BZ$190*(1+'S&S'!$F108)+BZ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BZ$218+BZ$232","v":0},{"$f":"-CA$190*(1+'S&S'!$F108)+CA$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CA$218+CA$232","v":0},{"$f":"-CB$190*(1+'S&S'!$F108)+CB$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CB$218+CB$232","v":0},{"$f":"-CC$190*(1+'S&S'!$F108)+CC$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CC$218+CC$232","v":0},{"$f":"-CD$190*(1+'S&S'!$F108)+CD$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CD$218+CD$232","v":0},{"$f":"-CE$190*(1+'S&S'!$F108)+CE$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CE$218+CE$232","v":0},{"$f":"-CF$190*(1+'S&S'!$F108)+CF$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CF$218+CF$232","v":0},{"$f":"-CG$190*(1+'S&S'!$F108)+CG$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CG$218+CG$232","v":0},{"$f":"-CH$190*(1+'S&S'!$F108)+CH$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CH$218+CH$232","v":0},{"$f":"-CI$190*(1+'S&S'!$F108)+CI$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CI$218+CI$232","v":0},{"$f":"-CJ$190*(1+'S&S'!$F108)+CJ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CJ$218+CJ$232","v":0},{"$f":"-CK$190*(1+'S&S'!$F108)+CK$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CK$218+CK$232","v":0},{"$f":"-CL$190*(1+'S&S'!$F108)+CL$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CL$218+CL$232","v":0},{"$f":"-CM$190*(1+'S&S'!$F108)+CM$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CM$218+CM$232","v":0},{"$f":"-CN$190*(1+'S&S'!$F108)+CN$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CN$218+CN$232","v":0},{"$f":"-CO$190*(1+'S&S'!$F108)+CO$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CO$218+CO$232","v":0},{"$f":"-CP$190*(1+'S&S'!$F108)+CP$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CP$218+CP$232","v":0},{"$f":"-CQ$190*(1+'S&S'!$F108)+CQ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CQ$218+CQ$232","v":0},{"$f":"-CR$190*(1+'S&S'!$F108)+CR$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CR$218+CR$232","v":0},{"$f":"-CS$190*(1+'S&S'!$F108)+CS$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CS$218+CS$232","v":0}]
[null,null,{"$f":"O.1!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"A. Total investment costs with 1% decrease"},null,{"$f":"G311+NPV(G.Asm!$F$40,H311:INDEX(H311:CS311,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G311:CS311)","v":0},{"$f":"-G$190*(1+'S&S'!$F109)+G$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-G$218+G$232","v":0},{"$f":"-H$190*(1+'S&S'!$F109)+H$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-H$218+H$232","v":0},{"$f":"-I$190*(1+'S&S'!$F109)+I$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-I$218+I$232","v":0},{"$f":"-J$190*(1+'S&S'!$F109)+J$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-J$218+J$232","v":0},{"$f":"-K$190*(1+'S&S'!$F109)+K$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-K$218+K$232","v":0},{"$f":"-L$190*(1+'S&S'!$F109)+L$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-L$218+L$232","v":0},{"$f":"-M$190*(1+'S&S'!$F109)+M$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-M$218+M$232","v":0},{"$f":"-N$190*(1+'S&S'!$F109)+N$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-N$218+N$232","v":0},{"$f":"-O$190*(1+'S&S'!$F109)+O$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-O$218+O$232","v":0},{"$f":"-P$190*(1+'S&S'!$F109)+P$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-P$218+P$232","v":0},{"$f":"-Q$190*(1+'S&S'!$F109)+Q$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-Q$218+Q$232","v":0},{"$f":"-R$190*(1+'S&S'!$F109)+R$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-R$218+R$232","v":0},{"$f":"-S$190*(1+'S&S'!$F109)+S$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-S$218+S$232","v":0},{"$f":"-T$190*(1+'S&S'!$F109)+T$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-T$218+T$232","v":0},{"$f":"-U$190*(1+'S&S'!$F109)+U$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-U$218+U$232","v":0},{"$f":"-V$190*(1+'S&S'!$F109)+V$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-V$218+V$232","v":0},{"$f":"-W$190*(1+'S&S'!$F109)+W$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-W$218+W$232","v":0},{"$f":"-X$190*(1+'S&S'!$F109)+X$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-X$218+X$232","v":0},{"$f":"-Y$190*(1+'S&S'!$F109)+Y$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-Y$218+Y$232","v":0},{"$f":"-Z$190*(1+'S&S'!$F109)+Z$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-Z$218+Z$232","v":0},{"$f":"-AA$190*(1+'S&S'!$F109)+AA$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AA$218+AA$232","v":0},{"$f":"-AB$190*(1+'S&S'!$F109)+AB$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AB$218+AB$232","v":0},{"$f":"-AC$190*(1+'S&S'!$F109)+AC$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AC$218+AC$232","v":0},{"$f":"-AD$190*(1+'S&S'!$F109)+AD$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AD$218+AD$232","v":0},{"$f":"-AE$190*(1+'S&S'!$F109)+AE$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AE$218+AE$232","v":0},{"$f":"-AF$190*(1+'S&S'!$F109)+AF$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AF$218+AF$232","v":0},{"$f":"-AG$190*(1+'S&S'!$F109)+AG$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AG$218+AG$232","v":0},{"$f":"-AH$190*(1+'S&S'!$F109)+AH$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AH$218+AH$232","v":0},{"$f":"-AI$190*(1+'S&S'!$F109)+AI$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AI$218+AI$232","v":0},{"$f":"-AJ$190*(1+'S&S'!$F109)+AJ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AJ$218+AJ$232","v":0},{"$f":"-AK$190*(1+'S&S'!$F109)+AK$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AK$218+AK$232","v":0},{"$f":"-AL$190*(1+'S&S'!$F109)+AL$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AL$218+AL$232","v":0},{"$f":"-AM$190*(1+'S&S'!$F109)+AM$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AM$218+AM$232","v":0},{"$f":"-AN$190*(1+'S&S'!$F109)+AN$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AN$218+AN$232","v":0},{"$f":"-AO$190*(1+'S&S'!$F109)+AO$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AO$218+AO$232","v":0},{"$f":"-AP$190*(1+'S&S'!$F109)+AP$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AP$218+AP$232","v":0},{"$f":"-AQ$190*(1+'S&S'!$F109)+AQ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AQ$218+AQ$232","v":0},{"$f":"-AR$190*(1+'S&S'!$F109)+AR$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AR$218+AR$232","v":0},{"$f":"-AS$190*(1+'S&S'!$F109)+AS$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AS$218+AS$232","v":0},{"$f":"-AT$190*(1+'S&S'!$F109)+AT$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AT$218+AT$232","v":0},{"$f":"-AU$190*(1+'S&S'!$F109)+AU$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AU$218+AU$232","v":0},{"$f":"-AV$190*(1+'S&S'!$F109)+AV$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AV$218+AV$232","v":0},{"$f":"-AW$190*(1+'S&S'!$F109)+AW$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AW$218+AW$232","v":0},{"$f":"-AX$190*(1+'S&S'!$F109)+AX$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AX$218+AX$232","v":0},{"$f":"-AY$190*(1+'S&S'!$F109)+AY$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AY$218+AY$232","v":0},{"$f":"-AZ$190*(1+'S&S'!$F109)+AZ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AZ$218+AZ$232","v":0},{"$f":"-BA$190*(1+'S&S'!$F109)+BA$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BA$218+BA$232","v":0},{"$f":"-BB$190*(1+'S&S'!$F109)+BB$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BB$218+BB$232","v":0},{"$f":"-BC$190*(1+'S&S'!$F109)+BC$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BC$218+BC$232","v":0},{"$f":"-BD$190*(1+'S&S'!$F109)+BD$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BD$218+BD$232","v":0},{"$f":"-BE$190*(1+'S&S'!$F109)+BE$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BE$218+BE$232","v":0},{"$f":"-BF$190*(1+'S&S'!$F109)+BF$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BF$218+BF$232","v":0},{"$f":"-BG$190*(1+'S&S'!$F109)+BG$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BG$218+BG$232","v":0},{"$f":"-BH$190*(1+'S&S'!$F109)+BH$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BH$218+BH$232","v":0},{"$f":"-BI$190*(1+'S&S'!$F109)+BI$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BI$218+BI$232","v":0},{"$f":"-BJ$190*(1+'S&S'!$F109)+BJ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BJ$218+BJ$232","v":0},{"$f":"-BK$190*(1+'S&S'!$F109)+BK$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BK$218+BK$232","v":0},{"$f":"-BL$190*(1+'S&S'!$F109)+BL$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BL$218+BL$232","v":0},{"$f":"-BM$190*(1+'S&S'!$F109)+BM$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BM$218+BM$232","v":0},{"$f":"-BN$190*(1+'S&S'!$F109)+BN$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BN$218+BN$232","v":0},{"$f":"-BO$190*(1+'S&S'!$F109)+BO$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BO$218+BO$232","v":0},{"$f":"-BP$190*(1+'S&S'!$F109)+BP$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BP$218+BP$232","v":0},{"$f":"-BQ$190*(1+'S&S'!$F109)+BQ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BQ$218+BQ$232","v":0},{"$f":"-BR$190*(1+'S&S'!$F109)+BR$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BR$218+BR$232","v":0},{"$f":"-BS$190*(1+'S&S'!$F109)+BS$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BS$218+BS$232","v":0},{"$f":"-BT$190*(1+'S&S'!$F109)+BT$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BT$218+BT$232","v":0},{"$f":"-BU$190*(1+'S&S'!$F109)+BU$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BU$218+BU$232","v":0},{"$f":"-BV$190*(1+'S&S'!$F109)+BV$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BV$218+BV$232","v":0},{"$f":"-BW$190*(1+'S&S'!$F109)+BW$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BW$218+BW$232","v":0},{"$f":"-BX$190*(1+'S&S'!$F109)+BX$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BX$218+BX$232","v":0},{"$f":"-BY$190*(1+'S&S'!$F109)+BY$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BY$218+BY$232","v":0},{"$f":"-BZ$190*(1+'S&S'!$F109)+BZ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BZ$218+BZ$232","v":0},{"$f":"-CA$190*(1+'S&S'!$F109)+CA$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CA$218+CA$232","v":0},{"$f":"-CB$190*(1+'S&S'!$F109)+CB$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CB$218+CB$232","v":0},{"$f":"-CC$190*(1+'S&S'!$F109)+CC$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CC$218+CC$232","v":0},{"$f":"-CD$190*(1+'S&S'!$F109)+CD$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CD$218+CD$232","v":0},{"$f":"-CE$190*(1+'S&S'!$F109)+CE$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CE$218+CE$232","v":0},{"$f":"-CF$190*(1+'S&S'!$F109)+CF$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CF$218+CF$232","v":0},{"$f":"-CG$190*(1+'S&S'!$F109)+CG$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CG$218+CG$232","v":0},{"$f":"-CH$190*(1+'S&S'!$F109)+CH$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CH$218+CH$232","v":0},{"$f":"-CI$190*(1+'S&S'!$F109)+CI$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CI$218+CI$232","v":0},{"$f":"-CJ$190*(1+'S&S'!$F109)+CJ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CJ$218+CJ$232","v":0},{"$f":"-CK$190*(1+'S&S'!$F109)+CK$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CK$218+CK$232","v":0},{"$f":"-CL$190*(1+'S&S'!$F109)+CL$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CL$218+CL$232","v":0},{"$f":"-CM$190*(1+'S&S'!$F109)+CM$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CM$218+CM$232","v":0},{"$f":"-CN$190*(1+'S&S'!$F109)+CN$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CN$218+CN$232","v":0},{"$f":"-CO$190*(1+'S&S'!$F109)+CO$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CO$218+CO$232","v":0},{"$f":"-CP$190*(1+'S&S'!$F109)+CP$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CP$218+CP$232","v":0},{"$f":"-CQ$190*(1+'S&S'!$F109)+CQ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CQ$218+CQ$232","v":0},{"$f":"-CR$190*(1+'S&S'!$F109)+CR$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CR$218+CR$232","v":0},{"$f":"-CS$190*(1+'S&S'!$F109)+CS$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CS$218+CS$232","v":0}]
[null,null,{"$f":"O.1!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"C. Total operating and maintenance costs with 1% increase"},null,{"$f":"G312+NPV(G.Asm!$F$40,H312:INDEX(H312:CS312,RP))","v":0},0,{"$f":"-G$190+G$216-G$218*(1+'S&S'!$F110)+G$232","v":0},{"$f":"-H$190+H$216-H$218*(1+'S&S'!$F110)+H$232","v":0},{"$f":"-I$190+I$216-I$218*(1+'S&S'!$F110)+I$232","v":0},{"$f":"-J$190+J$216-J$218*(1+'S&S'!$F110)+J$232","v":0},{"$f":"-K$190+K$216-K$218*(1+'S&S'!$F110)+K$232","v":0},{"$f":"-L$190+L$216-L$218*(1+'S&S'!$F110)+L$232","v":0},{"$f":"-M$190+M$216-M$218*(1+'S&S'!$F110)+M$232","v":0},{"$f":"-N$190+N$216-N$218*(1+'S&S'!$F110)+N$232","v":0},{"$f":"-O$190+O$216-O$218*(1+'S&S'!$F110)+O$232","v":0},{"$f":"-P$190+P$216-P$218*(1+'S&S'!$F110)+P$232","v":0},{"$f":"-Q$190+Q$216-Q$218*(1+'S&S'!$F110)+Q$232","v":0},{"$f":"-R$190+R$216-R$218*(1+'S&S'!$F110)+R$232","v":0},{"$f":"-S$190+S$216-S$218*(1+'S&S'!$F110)+S$232","v":0},{"$f":"-T$190+T$216-T$218*(1+'S&S'!$F110)+T$232","v":0},{"$f":"-U$190+U$216-U$218*(1+'S&S'!$F110)+U$232","v":0},{"$f":"-V$190+V$216-V$218*(1+'S&S'!$F110)+V$232","v":0},{"$f":"-W$190+W$216-W$218*(1+'S&S'!$F110)+W$232","v":0},{"$f":"-X$190+X$216-X$218*(1+'S&S'!$F110)+X$232","v":0},{"$f":"-Y$190+Y$216-Y$218*(1+'S&S'!$F110)+Y$232","v":0},{"$f":"-Z$190+Z$216-Z$218*(1+'S&S'!$F110)+Z$232","v":0},{"$f":"-AA$190+AA$216-AA$218*(1+'S&S'!$F110)+AA$232","v":0},{"$f":"-AB$190+AB$216-AB$218*(1+'S&S'!$F110)+AB$232","v":0},{"$f":"-AC$190+AC$216-AC$218*(1+'S&S'!$F110)+AC$232","v":0},{"$f":"-AD$190+AD$216-AD$218*(1+'S&S'!$F110)+AD$232","v":0},{"$f":"-AE$190+AE$216-AE$218*(1+'S&S'!$F110)+AE$232","v":0},{"$f":"-AF$190+AF$216-AF$218*(1+'S&S'!$F110)+AF$232","v":0},{"$f":"-AG$190+AG$216-AG$218*(1+'S&S'!$F110)+AG$232","v":0},{"$f":"-AH$190+AH$216-AH$218*(1+'S&S'!$F110)+AH$232","v":0},{"$f":"-AI$190+AI$216-AI$218*(1+'S&S'!$F110)+AI$232","v":0},{"$f":"-AJ$190+AJ$216-AJ$218*(1+'S&S'!$F110)+AJ$232","v":0},{"$f":"-AK$190+AK$216-AK$218*(1+'S&S'!$F110)+AK$232","v":0},{"$f":"-AL$190+AL$216-AL$218*(1+'S&S'!$F110)+AL$232","v":0},{"$f":"-AM$190+AM$216-AM$218*(1+'S&S'!$F110)+AM$232","v":0},{"$f":"-AN$190+AN$216-AN$218*(1+'S&S'!$F110)+AN$232","v":0},{"$f":"-AO$190+AO$216-AO$218*(1+'S&S'!$F110)+AO$232","v":0},{"$f":"-AP$190+AP$216-AP$218*(1+'S&S'!$F110)+AP$232","v":0},{"$f":"-AQ$190+AQ$216-AQ$218*(1+'S&S'!$F110)+AQ$232","v":0},{"$f":"-AR$190+AR$216-AR$218*(1+'S&S'!$F110)+AR$232","v":0},{"$f":"-AS$190+AS$216-AS$218*(1+'S&S'!$F110)+AS$232","v":0},{"$f":"-AT$190+AT$216-AT$218*(1+'S&S'!$F110)+AT$232","v":0},{"$f":"-AU$190+AU$216-AU$218*(1+'S&S'!$F110)+AU$232","v":0},{"$f":"-AV$190+AV$216-AV$218*(1+'S&S'!$F110)+AV$232","v":0},{"$f":"-AW$190+AW$216-AW$218*(1+'S&S'!$F110)+AW$232","v":0},{"$f":"-AX$190+AX$216-AX$218*(1+'S&S'!$F110)+AX$232","v":0},{"$f":"-AY$190+AY$216-AY$218*(1+'S&S'!$F110)+AY$232","v":0},{"$f":"-AZ$190+AZ$216-AZ$218*(1+'S&S'!$F110)+AZ$232","v":0},{"$f":"-BA$190+BA$216-BA$218*(1+'S&S'!$F110)+BA$232","v":0},{"$f":"-BB$190+BB$216-BB$218*(1+'S&S'!$F110)+BB$232","v":0},{"$f":"-BC$190+BC$216-BC$218*(1+'S&S'!$F110)+BC$232","v":0},{"$f":"-BD$190+BD$216-BD$218*(1+'S&S'!$F110)+BD$232","v":0},{"$f":"-BE$190+BE$216-BE$218*(1+'S&S'!$F110)+BE$232","v":0},{"$f":"-BF$190+BF$216-BF$218*(1+'S&S'!$F110)+BF$232","v":0},{"$f":"-BG$190+BG$216-BG$218*(1+'S&S'!$F110)+BG$232","v":0},{"$f":"-BH$190+BH$216-BH$218*(1+'S&S'!$F110)+BH$232","v":0},{"$f":"-BI$190+BI$216-BI$218*(1+'S&S'!$F110)+BI$232","v":0},{"$f":"-BJ$190+BJ$216-BJ$218*(1+'S&S'!$F110)+BJ$232","v":0},{"$f":"-BK$190+BK$216-BK$218*(1+'S&S'!$F110)+BK$232","v":0},{"$f":"-BL$190+BL$216-BL$218*(1+'S&S'!$F110)+BL$232","v":0},{"$f":"-BM$190+BM$216-BM$218*(1+'S&S'!$F110)+BM$232","v":0},{"$f":"-BN$190+BN$216-BN$218*(1+'S&S'!$F110)+BN$232","v":0},{"$f":"-BO$190+BO$216-BO$218*(1+'S&S'!$F110)+BO$232","v":0},{"$f":"-BP$190+BP$216-BP$218*(1+'S&S'!$F110)+BP$232","v":0},{"$f":"-BQ$190+BQ$216-BQ$218*(1+'S&S'!$F110)+BQ$232","v":0},{"$f":"-BR$190+BR$216-BR$218*(1+'S&S'!$F110)+BR$232","v":0},{"$f":"-BS$190+BS$216-BS$218*(1+'S&S'!$F110)+BS$232","v":0},{"$f":"-BT$190+BT$216-BT$218*(1+'S&S'!$F110)+BT$232","v":0},{"$f":"-BU$190+BU$216-BU$218*(1+'S&S'!$F110)+BU$232","v":0},{"$f":"-BV$190+BV$216-BV$218*(1+'S&S'!$F110)+BV$232","v":0},{"$f":"-BW$190+BW$216-BW$218*(1+'S&S'!$F110)+BW$232","v":0},{"$f":"-BX$190+BX$216-BX$218*(1+'S&S'!$F110)+BX$232","v":0},{"$f":"-BY$190+BY$216-BY$218*(1+'S&S'!$F110)+BY$232","v":0},{"$f":"-BZ$190+BZ$216-BZ$218*(1+'S&S'!$F110)+BZ$232","v":0},{"$f":"-CA$190+CA$216-CA$218*(1+'S&S'!$F110)+CA$232","v":0},{"$f":"-CB$190+CB$216-CB$218*(1+'S&S'!$F110)+CB$232","v":0},{"$f":"-CC$190+CC$216-CC$218*(1+'S&S'!$F110)+CC$232","v":0},{"$f":"-CD$190+CD$216-CD$218*(1+'S&S'!$F110)+CD$232","v":0},{"$f":"-CE$190+CE$216-CE$218*(1+'S&S'!$F110)+CE$232","v":0},{"$f":"-CF$190+CF$216-CF$218*(1+'S&S'!$F110)+CF$232","v":0},{"$f":"-CG$190+CG$216-CG$218*(1+'S&S'!$F110)+CG$232","v":0},{"$f":"-CH$190+CH$216-CH$218*(1+'S&S'!$F110)+CH$232","v":0},{"$f":"-CI$190+CI$216-CI$218*(1+'S&S'!$F110)+CI$232","v":0},{"$f":"-CJ$190+CJ$216-CJ$218*(1+'S&S'!$F110)+CJ$232","v":0},{"$f":"-CK$190+CK$216-CK$218*(1+'S&S'!$F110)+CK$232","v":0},{"$f":"-CL$190+CL$216-CL$218*(1+'S&S'!$F110)+CL$232","v":0},{"$f":"-CM$190+CM$216-CM$218*(1+'S&S'!$F110)+CM$232","v":0},{"$f":"-CN$190+CN$216-CN$218*(1+'S&S'!$F110)+CN$232","v":0},{"$f":"-CO$190+CO$216-CO$218*(1+'S&S'!$F110)+CO$232","v":0},{"$f":"-CP$190+CP$216-CP$218*(1+'S&S'!$F110)+CP$232","v":0},{"$f":"-CQ$190+CQ$216-CQ$218*(1+'S&S'!$F110)+CQ$232","v":0},{"$f":"-CR$190+CR$216-CR$218*(1+'S&S'!$F110)+CR$232","v":0},{"$f":"-CS$190+CS$216-CS$218*(1+'S&S'!$F110)+CS$232","v":0}]
[null,null,{"$f":"O.1!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"C. Total operating and maintenance costs with 1% decrease"},null,{"$f":"G313+NPV(G.Asm!$F$40,H313:INDEX(H313:CS313,RP))","v":0},0,{"$f":"-G$190+G$216-G$218*(1+'S&S'!$F111)+G$232","v":0},{"$f":"-H$190+H$216-H$218*(1+'S&S'!$F111)+H$232","v":0},{"$f":"-I$190+I$216-I$218*(1+'S&S'!$F111)+I$232","v":0},{"$f":"-J$190+J$216-J$218*(1+'S&S'!$F111)+J$232","v":0},{"$f":"-K$190+K$216-K$218*(1+'S&S'!$F111)+K$232","v":0},{"$f":"-L$190+L$216-L$218*(1+'S&S'!$F111)+L$232","v":0},{"$f":"-M$190+M$216-M$218*(1+'S&S'!$F111)+M$232","v":0},{"$f":"-N$190+N$216-N$218*(1+'S&S'!$F111)+N$232","v":0},{"$f":"-O$190+O$216-O$218*(1+'S&S'!$F111)+O$232","v":0},{"$f":"-P$190+P$216-P$218*(1+'S&S'!$F111)+P$232","v":0},{"$f":"-Q$190+Q$216-Q$218*(1+'S&S'!$F111)+Q$232","v":0},{"$f":"-R$190+R$216-R$218*(1+'S&S'!$F111)+R$232","v":0},{"$f":"-S$190+S$216-S$218*(1+'S&S'!$F111)+S$232","v":0},{"$f":"-T$190+T$216-T$218*(1+'S&S'!$F111)+T$232","v":0},{"$f":"-U$190+U$216-U$218*(1+'S&S'!$F111)+U$232","v":0},{"$f":"-V$190+V$216-V$218*(1+'S&S'!$F111)+V$232","v":0},{"$f":"-W$190+W$216-W$218*(1+'S&S'!$F111)+W$232","v":0},{"$f":"-X$190+X$216-X$218*(1+'S&S'!$F111)+X$232","v":0},{"$f":"-Y$190+Y$216-Y$218*(1+'S&S'!$F111)+Y$232","v":0},{"$f":"-Z$190+Z$216-Z$218*(1+'S&S'!$F111)+Z$232","v":0},{"$f":"-AA$190+AA$216-AA$218*(1+'S&S'!$F111)+AA$232","v":0},{"$f":"-AB$190+AB$216-AB$218*(1+'S&S'!$F111)+AB$232","v":0},{"$f":"-AC$190+AC$216-AC$218*(1+'S&S'!$F111)+AC$232","v":0},{"$f":"-AD$190+AD$216-AD$218*(1+'S&S'!$F111)+AD$232","v":0},{"$f":"-AE$190+AE$216-AE$218*(1+'S&S'!$F111)+AE$232","v":0},{"$f":"-AF$190+AF$216-AF$218*(1+'S&S'!$F111)+AF$232","v":0},{"$f":"-AG$190+AG$216-AG$218*(1+'S&S'!$F111)+AG$232","v":0},{"$f":"-AH$190+AH$216-AH$218*(1+'S&S'!$F111)+AH$232","v":0},{"$f":"-AI$190+AI$216-AI$218*(1+'S&S'!$F111)+AI$232","v":0},{"$f":"-AJ$190+AJ$216-AJ$218*(1+'S&S'!$F111)+AJ$232","v":0},{"$f":"-AK$190+AK$216-AK$218*(1+'S&S'!$F111)+AK$232","v":0},{"$f":"-AL$190+AL$216-AL$218*(1+'S&S'!$F111)+AL$232","v":0},{"$f":"-AM$190+AM$216-AM$218*(1+'S&S'!$F111)+AM$232","v":0},{"$f":"-AN$190+AN$216-AN$218*(1+'S&S'!$F111)+AN$232","v":0},{"$f":"-AO$190+AO$216-AO$218*(1+'S&S'!$F111)+AO$232","v":0},{"$f":"-AP$190+AP$216-AP$218*(1+'S&S'!$F111)+AP$232","v":0},{"$f":"-AQ$190+AQ$216-AQ$218*(1+'S&S'!$F111)+AQ$232","v":0},{"$f":"-AR$190+AR$216-AR$218*(1+'S&S'!$F111)+AR$232","v":0},{"$f":"-AS$190+AS$216-AS$218*(1+'S&S'!$F111)+AS$232","v":0},{"$f":"-AT$190+AT$216-AT$218*(1+'S&S'!$F111)+AT$232","v":0},{"$f":"-AU$190+AU$216-AU$218*(1+'S&S'!$F111)+AU$232","v":0},{"$f":"-AV$190+AV$216-AV$218*(1+'S&S'!$F111)+AV$232","v":0},{"$f":"-AW$190+AW$216-AW$218*(1+'S&S'!$F111)+AW$232","v":0},{"$f":"-AX$190+AX$216-AX$218*(1+'S&S'!$F111)+AX$232","v":0},{"$f":"-AY$190+AY$216-AY$218*(1+'S&S'!$F111)+AY$232","v":0},{"$f":"-AZ$190+AZ$216-AZ$218*(1+'S&S'!$F111)+AZ$232","v":0},{"$f":"-BA$190+BA$216-BA$218*(1+'S&S'!$F111)+BA$232","v":0},{"$f":"-BB$190+BB$216-BB$218*(1+'S&S'!$F111)+BB$232","v":0},{"$f":"-BC$190+BC$216-BC$218*(1+'S&S'!$F111)+BC$232","v":0},{"$f":"-BD$190+BD$216-BD$218*(1+'S&S'!$F111)+BD$232","v":0},{"$f":"-BE$190+BE$216-BE$218*(1+'S&S'!$F111)+BE$232","v":0},{"$f":"-BF$190+BF$216-BF$218*(1+'S&S'!$F111)+BF$232","v":0},{"$f":"-BG$190+BG$216-BG$218*(1+'S&S'!$F111)+BG$232","v":0},{"$f":"-BH$190+BH$216-BH$218*(1+'S&S'!$F111)+BH$232","v":0},{"$f":"-BI$190+BI$216-BI$218*(1+'S&S'!$F111)+BI$232","v":0},{"$f":"-BJ$190+BJ$216-BJ$218*(1+'S&S'!$F111)+BJ$232","v":0},{"$f":"-BK$190+BK$216-BK$218*(1+'S&S'!$F111)+BK$232","v":0},{"$f":"-BL$190+BL$216-BL$218*(1+'S&S'!$F111)+BL$232","v":0},{"$f":"-BM$190+BM$216-BM$218*(1+'S&S'!$F111)+BM$232","v":0},{"$f":"-BN$190+BN$216-BN$218*(1+'S&S'!$F111)+BN$232","v":0},{"$f":"-BO$190+BO$216-BO$218*(1+'S&S'!$F111)+BO$232","v":0},{"$f":"-BP$190+BP$216-BP$218*(1+'S&S'!$F111)+BP$232","v":0},{"$f":"-BQ$190+BQ$216-BQ$218*(1+'S&S'!$F111)+BQ$232","v":0},{"$f":"-BR$190+BR$216-BR$218*(1+'S&S'!$F111)+BR$232","v":0},{"$f":"-BS$190+BS$216-BS$218*(1+'S&S'!$F111)+BS$232","v":0},{"$f":"-BT$190+BT$216-BT$218*(1+'S&S'!$F111)+BT$232","v":0},{"$f":"-BU$190+BU$216-BU$218*(1+'S&S'!$F111)+BU$232","v":0},{"$f":"-BV$190+BV$216-BV$218*(1+'S&S'!$F111)+BV$232","v":0},{"$f":"-BW$190+BW$216-BW$218*(1+'S&S'!$F111)+BW$232","v":0},{"$f":"-BX$190+BX$216-BX$218*(1+'S&S'!$F111)+BX$232","v":0},{"$f":"-BY$190+BY$216-BY$218*(1+'S&S'!$F111)+BY$232","v":0},{"$f":"-BZ$190+BZ$216-BZ$218*(1+'S&S'!$F111)+BZ$232","v":0},{"$f":"-CA$190+CA$216-CA$218*(1+'S&S'!$F111)+CA$232","v":0},{"$f":"-CB$190+CB$216-CB$218*(1+'S&S'!$F111)+CB$232","v":0},{"$f":"-CC$190+CC$216-CC$218*(1+'S&S'!$F111)+CC$232","v":0},{"$f":"-CD$190+CD$216-CD$218*(1+'S&S'!$F111)+CD$232","v":0},{"$f":"-CE$190+CE$216-CE$218*(1+'S&S'!$F111)+CE$232","v":0},{"$f":"-CF$190+CF$216-CF$218*(1+'S&S'!$F111)+CF$232","v":0},{"$f":"-CG$190+CG$216-CG$218*(1+'S&S'!$F111)+CG$232","v":0},{"$f":"-CH$190+CH$216-CH$218*(1+'S&S'!$F111)+CH$232","v":0},{"$f":"-CI$190+CI$216-CI$218*(1+'S&S'!$F111)+CI$232","v":0},{"$f":"-CJ$190+CJ$216-CJ$218*(1+'S&S'!$F111)+CJ$232","v":0},{"$f":"-CK$190+CK$216-CK$218*(1+'S&S'!$F111)+CK$232","v":0},{"$f":"-CL$190+CL$216-CL$218*(1+'S&S'!$F111)+CL$232","v":0},{"$f":"-CM$190+CM$216-CM$218*(1+'S&S'!$F111)+CM$232","v":0},{"$f":"-CN$190+CN$216-CN$218*(1+'S&S'!$F111)+CN$232","v":0},{"$f":"-CO$190+CO$216-CO$218*(1+'S&S'!$F111)+CO$232","v":0},{"$f":"-CP$190+CP$216-CP$218*(1+'S&S'!$F111)+CP$232","v":0},{"$f":"-CQ$190+CQ$216-CQ$218*(1+'S&S'!$F111)+CQ$232","v":0},{"$f":"-CR$190+CR$216-CR$218*(1+'S&S'!$F111)+CR$232","v":0},{"$f":"-CS$190+CS$216-CS$218*(1+'S&S'!$F111)+CS$232","v":0}]
[null,null,{"$f":"O.1!C125&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G314+NPV(G.Asm!$F$40,H314:INDEX(H314:CS314,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125*(1+'S&S'!$F112),G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125*(1+'S&S'!$F112),H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125*(1+'S&S'!$F112),I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125*(1+'S&S'!$F112),J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125*(1+'S&S'!$F112),K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125*(1+'S&S'!$F112),L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125*(1+'S&S'!$F112),M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125*(1+'S&S'!$F112),N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125*(1+'S&S'!$F112),O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125*(1+'S&S'!$F112),P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125*(1+'S&S'!$F112),Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125*(1+'S&S'!$F112),R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125*(1+'S&S'!$F112),S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125*(1+'S&S'!$F112),T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125*(1+'S&S'!$F112),U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125*(1+'S&S'!$F112),V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125*(1+'S&S'!$F112),W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125*(1+'S&S'!$F112),X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125*(1+'S&S'!$F112),Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125*(1+'S&S'!$F112),Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125*(1+'S&S'!$F112),AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125*(1+'S&S'!$F112),AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125*(1+'S&S'!$F112),AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125*(1+'S&S'!$F112),AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125*(1+'S&S'!$F112),AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125*(1+'S&S'!$F112),AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125*(1+'S&S'!$F112),AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125*(1+'S&S'!$F112),AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125*(1+'S&S'!$F112),AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125*(1+'S&S'!$F112),AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125*(1+'S&S'!$F112),AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125*(1+'S&S'!$F112),AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125*(1+'S&S'!$F112),AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125*(1+'S&S'!$F112),AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125*(1+'S&S'!$F112),AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125*(1+'S&S'!$F112),AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125*(1+'S&S'!$F112),AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125*(1+'S&S'!$F112),AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125*(1+'S&S'!$F112),AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125*(1+'S&S'!$F112),AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125*(1+'S&S'!$F112),AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125*(1+'S&S'!$F112),AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125*(1+'S&S'!$F112),AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125*(1+'S&S'!$F112),AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125*(1+'S&S'!$F112),AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125*(1+'S&S'!$F112),AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125*(1+'S&S'!$F112),BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125*(1+'S&S'!$F112),BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125*(1+'S&S'!$F112),BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125*(1+'S&S'!$F112),BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125*(1+'S&S'!$F112),BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125*(1+'S&S'!$F112),BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125*(1+'S&S'!$F112),BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125*(1+'S&S'!$F112),BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125*(1+'S&S'!$F112),BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125*(1+'S&S'!$F112),BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125*(1+'S&S'!$F112),BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125*(1+'S&S'!$F112),BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125*(1+'S&S'!$F112),BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125*(1+'S&S'!$F112),BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125*(1+'S&S'!$F112),BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125*(1+'S&S'!$F112),BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125*(1+'S&S'!$F112),BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125*(1+'S&S'!$F112),BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125*(1+'S&S'!$F112),BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125*(1+'S&S'!$F112),BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125*(1+'S&S'!$F112),BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125*(1+'S&S'!$F112),BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125*(1+'S&S'!$F112),BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125*(1+'S&S'!$F112),BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125*(1+'S&S'!$F112),BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125*(1+'S&S'!$F112),BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125*(1+'S&S'!$F112),CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125*(1+'S&S'!$F112),CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125*(1+'S&S'!$F112),CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125*(1+'S&S'!$F112),CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125*(1+'S&S'!$F112),CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125*(1+'S&S'!$F112),CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125*(1+'S&S'!$F112),CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125*(1+'S&S'!$F112),CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125*(1+'S&S'!$F112),CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125*(1+'S&S'!$F112),CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125*(1+'S&S'!$F112),CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125*(1+'S&S'!$F112),CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125*(1+'S&S'!$F112),CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125*(1+'S&S'!$F112),CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125*(1+'S&S'!$F112),CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125*(1+'S&S'!$F112),CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125*(1+'S&S'!$F112),CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125*(1+'S&S'!$F112),CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125*(1+'S&S'!$F112),CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C125&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G315+NPV(G.Asm!$F$40,H315:INDEX(H315:CS315,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125*(1+'S&S'!$F113),G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125*(1+'S&S'!$F113),H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125*(1+'S&S'!$F113),I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125*(1+'S&S'!$F113),J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125*(1+'S&S'!$F113),K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125*(1+'S&S'!$F113),L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125*(1+'S&S'!$F113),M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125*(1+'S&S'!$F113),N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125*(1+'S&S'!$F113),O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125*(1+'S&S'!$F113),P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125*(1+'S&S'!$F113),Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125*(1+'S&S'!$F113),R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125*(1+'S&S'!$F113),S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125*(1+'S&S'!$F113),T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125*(1+'S&S'!$F113),U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125*(1+'S&S'!$F113),V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125*(1+'S&S'!$F113),W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125*(1+'S&S'!$F113),X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125*(1+'S&S'!$F113),Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125*(1+'S&S'!$F113),Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125*(1+'S&S'!$F113),AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125*(1+'S&S'!$F113),AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125*(1+'S&S'!$F113),AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125*(1+'S&S'!$F113),AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125*(1+'S&S'!$F113),AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125*(1+'S&S'!$F113),AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125*(1+'S&S'!$F113),AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125*(1+'S&S'!$F113),AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125*(1+'S&S'!$F113),AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125*(1+'S&S'!$F113),AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125*(1+'S&S'!$F113),AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125*(1+'S&S'!$F113),AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125*(1+'S&S'!$F113),AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125*(1+'S&S'!$F113),AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125*(1+'S&S'!$F113),AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125*(1+'S&S'!$F113),AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125*(1+'S&S'!$F113),AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125*(1+'S&S'!$F113),AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125*(1+'S&S'!$F113),AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125*(1+'S&S'!$F113),AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125*(1+'S&S'!$F113),AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125*(1+'S&S'!$F113),AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125*(1+'S&S'!$F113),AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125*(1+'S&S'!$F113),AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125*(1+'S&S'!$F113),AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125*(1+'S&S'!$F113),AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125*(1+'S&S'!$F113),BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125*(1+'S&S'!$F113),BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125*(1+'S&S'!$F113),BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125*(1+'S&S'!$F113),BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125*(1+'S&S'!$F113),BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125*(1+'S&S'!$F113),BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125*(1+'S&S'!$F113),BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125*(1+'S&S'!$F113),BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125*(1+'S&S'!$F113),BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125*(1+'S&S'!$F113),BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125*(1+'S&S'!$F113),BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125*(1+'S&S'!$F113),BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125*(1+'S&S'!$F113),BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125*(1+'S&S'!$F113),BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125*(1+'S&S'!$F113),BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125*(1+'S&S'!$F113),BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125*(1+'S&S'!$F113),BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125*(1+'S&S'!$F113),BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125*(1+'S&S'!$F113),BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125*(1+'S&S'!$F113),BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125*(1+'S&S'!$F113),BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125*(1+'S&S'!$F113),BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125*(1+'S&S'!$F113),BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125*(1+'S&S'!$F113),BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125*(1+'S&S'!$F113),BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125*(1+'S&S'!$F113),BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125*(1+'S&S'!$F113),CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125*(1+'S&S'!$F113),CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125*(1+'S&S'!$F113),CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125*(1+'S&S'!$F113),CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125*(1+'S&S'!$F113),CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125*(1+'S&S'!$F113),CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125*(1+'S&S'!$F113),CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125*(1+'S&S'!$F113),CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125*(1+'S&S'!$F113),CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125*(1+'S&S'!$F113),CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125*(1+'S&S'!$F113),CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125*(1+'S&S'!$F113),CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125*(1+'S&S'!$F113),CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125*(1+'S&S'!$F113),CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125*(1+'S&S'!$F113),CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125*(1+'S&S'!$F113),CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125*(1+'S&S'!$F113),CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125*(1+'S&S'!$F113),CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125*(1+'S&S'!$F113),CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C126&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G316+NPV(G.Asm!$F$40,H316:INDEX(H316:CS316,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126*(1+'S&S'!$F114),G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126*(1+'S&S'!$F114),H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126*(1+'S&S'!$F114),I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126*(1+'S&S'!$F114),J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126*(1+'S&S'!$F114),K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126*(1+'S&S'!$F114),L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126*(1+'S&S'!$F114),M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126*(1+'S&S'!$F114),N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126*(1+'S&S'!$F114),O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126*(1+'S&S'!$F114),P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126*(1+'S&S'!$F114),Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126*(1+'S&S'!$F114),R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126*(1+'S&S'!$F114),S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126*(1+'S&S'!$F114),T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126*(1+'S&S'!$F114),U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126*(1+'S&S'!$F114),V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126*(1+'S&S'!$F114),W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126*(1+'S&S'!$F114),X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126*(1+'S&S'!$F114),Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126*(1+'S&S'!$F114),Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126*(1+'S&S'!$F114),AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126*(1+'S&S'!$F114),AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126*(1+'S&S'!$F114),AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126*(1+'S&S'!$F114),AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126*(1+'S&S'!$F114),AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126*(1+'S&S'!$F114),AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126*(1+'S&S'!$F114),AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126*(1+'S&S'!$F114),AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126*(1+'S&S'!$F114),AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126*(1+'S&S'!$F114),AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126*(1+'S&S'!$F114),AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126*(1+'S&S'!$F114),AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126*(1+'S&S'!$F114),AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126*(1+'S&S'!$F114),AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126*(1+'S&S'!$F114),AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126*(1+'S&S'!$F114),AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126*(1+'S&S'!$F114),AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126*(1+'S&S'!$F114),AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126*(1+'S&S'!$F114),AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126*(1+'S&S'!$F114),AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126*(1+'S&S'!$F114),AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126*(1+'S&S'!$F114),AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126*(1+'S&S'!$F114),AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126*(1+'S&S'!$F114),AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126*(1+'S&S'!$F114),AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126*(1+'S&S'!$F114),AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126*(1+'S&S'!$F114),BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126*(1+'S&S'!$F114),BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126*(1+'S&S'!$F114),BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126*(1+'S&S'!$F114),BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126*(1+'S&S'!$F114),BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126*(1+'S&S'!$F114),BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126*(1+'S&S'!$F114),BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126*(1+'S&S'!$F114),BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126*(1+'S&S'!$F114),BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126*(1+'S&S'!$F114),BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126*(1+'S&S'!$F114),BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126*(1+'S&S'!$F114),BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126*(1+'S&S'!$F114),BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126*(1+'S&S'!$F114),BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126*(1+'S&S'!$F114),BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126*(1+'S&S'!$F114),BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126*(1+'S&S'!$F114),BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126*(1+'S&S'!$F114),BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126*(1+'S&S'!$F114),BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126*(1+'S&S'!$F114),BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126*(1+'S&S'!$F114),BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126*(1+'S&S'!$F114),BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126*(1+'S&S'!$F114),BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126*(1+'S&S'!$F114),BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126*(1+'S&S'!$F114),BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126*(1+'S&S'!$F114),BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126*(1+'S&S'!$F114),CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126*(1+'S&S'!$F114),CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126*(1+'S&S'!$F114),CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126*(1+'S&S'!$F114),CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126*(1+'S&S'!$F114),CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126*(1+'S&S'!$F114),CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126*(1+'S&S'!$F114),CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126*(1+'S&S'!$F114),CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126*(1+'S&S'!$F114),CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126*(1+'S&S'!$F114),CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126*(1+'S&S'!$F114),CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126*(1+'S&S'!$F114),CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126*(1+'S&S'!$F114),CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126*(1+'S&S'!$F114),CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126*(1+'S&S'!$F114),CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126*(1+'S&S'!$F114),CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126*(1+'S&S'!$F114),CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126*(1+'S&S'!$F114),CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126*(1+'S&S'!$F114),CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C126&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G317+NPV(G.Asm!$F$40,H317:INDEX(H317:CS317,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126*(1+'S&S'!$F115),G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126*(1+'S&S'!$F115),H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126*(1+'S&S'!$F115),I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126*(1+'S&S'!$F115),J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126*(1+'S&S'!$F115),K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126*(1+'S&S'!$F115),L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126*(1+'S&S'!$F115),M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126*(1+'S&S'!$F115),N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126*(1+'S&S'!$F115),O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126*(1+'S&S'!$F115),P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126*(1+'S&S'!$F115),Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126*(1+'S&S'!$F115),R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126*(1+'S&S'!$F115),S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126*(1+'S&S'!$F115),T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126*(1+'S&S'!$F115),U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126*(1+'S&S'!$F115),V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126*(1+'S&S'!$F115),W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126*(1+'S&S'!$F115),X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126*(1+'S&S'!$F115),Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126*(1+'S&S'!$F115),Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126*(1+'S&S'!$F115),AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126*(1+'S&S'!$F115),AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126*(1+'S&S'!$F115),AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126*(1+'S&S'!$F115),AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126*(1+'S&S'!$F115),AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126*(1+'S&S'!$F115),AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126*(1+'S&S'!$F115),AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126*(1+'S&S'!$F115),AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126*(1+'S&S'!$F115),AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126*(1+'S&S'!$F115),AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126*(1+'S&S'!$F115),AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126*(1+'S&S'!$F115),AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126*(1+'S&S'!$F115),AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126*(1+'S&S'!$F115),AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126*(1+'S&S'!$F115),AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126*(1+'S&S'!$F115),AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126*(1+'S&S'!$F115),AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126*(1+'S&S'!$F115),AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126*(1+'S&S'!$F115),AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126*(1+'S&S'!$F115),AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126*(1+'S&S'!$F115),AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126*(1+'S&S'!$F115),AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126*(1+'S&S'!$F115),AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126*(1+'S&S'!$F115),AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126*(1+'S&S'!$F115),AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126*(1+'S&S'!$F115),AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126*(1+'S&S'!$F115),BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126*(1+'S&S'!$F115),BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126*(1+'S&S'!$F115),BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126*(1+'S&S'!$F115),BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126*(1+'S&S'!$F115),BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126*(1+'S&S'!$F115),BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126*(1+'S&S'!$F115),BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126*(1+'S&S'!$F115),BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126*(1+'S&S'!$F115),BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126*(1+'S&S'!$F115),BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126*(1+'S&S'!$F115),BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126*(1+'S&S'!$F115),BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126*(1+'S&S'!$F115),BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126*(1+'S&S'!$F115),BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126*(1+'S&S'!$F115),BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126*(1+'S&S'!$F115),BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126*(1+'S&S'!$F115),BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126*(1+'S&S'!$F115),BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126*(1+'S&S'!$F115),BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126*(1+'S&S'!$F115),BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126*(1+'S&S'!$F115),BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126*(1+'S&S'!$F115),BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126*(1+'S&S'!$F115),BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126*(1+'S&S'!$F115),BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126*(1+'S&S'!$F115),BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126*(1+'S&S'!$F115),BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126*(1+'S&S'!$F115),CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126*(1+'S&S'!$F115),CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126*(1+'S&S'!$F115),CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126*(1+'S&S'!$F115),CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126*(1+'S&S'!$F115),CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126*(1+'S&S'!$F115),CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126*(1+'S&S'!$F115),CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126*(1+'S&S'!$F115),CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126*(1+'S&S'!$F115),CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126*(1+'S&S'!$F115),CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126*(1+'S&S'!$F115),CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126*(1+'S&S'!$F115),CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126*(1+'S&S'!$F115),CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126*(1+'S&S'!$F115),CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126*(1+'S&S'!$F115),CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126*(1+'S&S'!$F115),CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126*(1+'S&S'!$F115),CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126*(1+'S&S'!$F115),CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126*(1+'S&S'!$F115),CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C127&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G318+NPV(G.Asm!$F$40,H318:INDEX(H318:CS318,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127*(1+'S&S'!$F116),G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127*(1+'S&S'!$F116),H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127*(1+'S&S'!$F116),I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127*(1+'S&S'!$F116),J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127*(1+'S&S'!$F116),K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127*(1+'S&S'!$F116),L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127*(1+'S&S'!$F116),M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127*(1+'S&S'!$F116),N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127*(1+'S&S'!$F116),O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127*(1+'S&S'!$F116),P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127*(1+'S&S'!$F116),Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127*(1+'S&S'!$F116),R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127*(1+'S&S'!$F116),S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127*(1+'S&S'!$F116),T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127*(1+'S&S'!$F116),U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127*(1+'S&S'!$F116),V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127*(1+'S&S'!$F116),W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127*(1+'S&S'!$F116),X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127*(1+'S&S'!$F116),Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127*(1+'S&S'!$F116),Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127*(1+'S&S'!$F116),AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127*(1+'S&S'!$F116),AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127*(1+'S&S'!$F116),AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127*(1+'S&S'!$F116),AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127*(1+'S&S'!$F116),AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127*(1+'S&S'!$F116),AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127*(1+'S&S'!$F116),AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127*(1+'S&S'!$F116),AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127*(1+'S&S'!$F116),AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127*(1+'S&S'!$F116),AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127*(1+'S&S'!$F116),AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127*(1+'S&S'!$F116),AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127*(1+'S&S'!$F116),AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127*(1+'S&S'!$F116),AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127*(1+'S&S'!$F116),AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127*(1+'S&S'!$F116),AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127*(1+'S&S'!$F116),AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127*(1+'S&S'!$F116),AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127*(1+'S&S'!$F116),AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127*(1+'S&S'!$F116),AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127*(1+'S&S'!$F116),AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127*(1+'S&S'!$F116),AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127*(1+'S&S'!$F116),AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127*(1+'S&S'!$F116),AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127*(1+'S&S'!$F116),AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127*(1+'S&S'!$F116),AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127*(1+'S&S'!$F116),BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127*(1+'S&S'!$F116),BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127*(1+'S&S'!$F116),BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127*(1+'S&S'!$F116),BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127*(1+'S&S'!$F116),BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127*(1+'S&S'!$F116),BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127*(1+'S&S'!$F116),BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127*(1+'S&S'!$F116),BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127*(1+'S&S'!$F116),BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127*(1+'S&S'!$F116),BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127*(1+'S&S'!$F116),BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127*(1+'S&S'!$F116),BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127*(1+'S&S'!$F116),BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127*(1+'S&S'!$F116),BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127*(1+'S&S'!$F116),BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127*(1+'S&S'!$F116),BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127*(1+'S&S'!$F116),BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127*(1+'S&S'!$F116),BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127*(1+'S&S'!$F116),BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127*(1+'S&S'!$F116),BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127*(1+'S&S'!$F116),BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127*(1+'S&S'!$F116),BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127*(1+'S&S'!$F116),BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127*(1+'S&S'!$F116),BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127*(1+'S&S'!$F116),BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127*(1+'S&S'!$F116),BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127*(1+'S&S'!$F116),CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127*(1+'S&S'!$F116),CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127*(1+'S&S'!$F116),CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127*(1+'S&S'!$F116),CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127*(1+'S&S'!$F116),CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127*(1+'S&S'!$F116),CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127*(1+'S&S'!$F116),CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127*(1+'S&S'!$F116),CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127*(1+'S&S'!$F116),CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127*(1+'S&S'!$F116),CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127*(1+'S&S'!$F116),CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127*(1+'S&S'!$F116),CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127*(1+'S&S'!$F116),CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127*(1+'S&S'!$F116),CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127*(1+'S&S'!$F116),CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127*(1+'S&S'!$F116),CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127*(1+'S&S'!$F116),CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127*(1+'S&S'!$F116),CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127*(1+'S&S'!$F116),CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C127&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G319+NPV(G.Asm!$F$40,H319:INDEX(H319:CS319,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127*(1+'S&S'!$F117),G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127*(1+'S&S'!$F117),H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127*(1+'S&S'!$F117),I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127*(1+'S&S'!$F117),J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127*(1+'S&S'!$F117),K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127*(1+'S&S'!$F117),L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127*(1+'S&S'!$F117),M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127*(1+'S&S'!$F117),N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127*(1+'S&S'!$F117),O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127*(1+'S&S'!$F117),P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127*(1+'S&S'!$F117),Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127*(1+'S&S'!$F117),R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127*(1+'S&S'!$F117),S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127*(1+'S&S'!$F117),T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127*(1+'S&S'!$F117),U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127*(1+'S&S'!$F117),V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127*(1+'S&S'!$F117),W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127*(1+'S&S'!$F117),X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127*(1+'S&S'!$F117),Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127*(1+'S&S'!$F117),Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127*(1+'S&S'!$F117),AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127*(1+'S&S'!$F117),AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127*(1+'S&S'!$F117),AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127*(1+'S&S'!$F117),AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127*(1+'S&S'!$F117),AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127*(1+'S&S'!$F117),AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127*(1+'S&S'!$F117),AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127*(1+'S&S'!$F117),AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127*(1+'S&S'!$F117),AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127*(1+'S&S'!$F117),AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127*(1+'S&S'!$F117),AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127*(1+'S&S'!$F117),AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127*(1+'S&S'!$F117),AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127*(1+'S&S'!$F117),AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127*(1+'S&S'!$F117),AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127*(1+'S&S'!$F117),AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127*(1+'S&S'!$F117),AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127*(1+'S&S'!$F117),AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127*(1+'S&S'!$F117),AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127*(1+'S&S'!$F117),AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127*(1+'S&S'!$F117),AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127*(1+'S&S'!$F117),AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127*(1+'S&S'!$F117),AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127*(1+'S&S'!$F117),AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127*(1+'S&S'!$F117),AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127*(1+'S&S'!$F117),AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127*(1+'S&S'!$F117),BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127*(1+'S&S'!$F117),BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127*(1+'S&S'!$F117),BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127*(1+'S&S'!$F117),BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127*(1+'S&S'!$F117),BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127*(1+'S&S'!$F117),BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127*(1+'S&S'!$F117),BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127*(1+'S&S'!$F117),BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127*(1+'S&S'!$F117),BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127*(1+'S&S'!$F117),BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127*(1+'S&S'!$F117),BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127*(1+'S&S'!$F117),BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127*(1+'S&S'!$F117),BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127*(1+'S&S'!$F117),BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127*(1+'S&S'!$F117),BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127*(1+'S&S'!$F117),BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127*(1+'S&S'!$F117),BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127*(1+'S&S'!$F117),BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127*(1+'S&S'!$F117),BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127*(1+'S&S'!$F117),BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127*(1+'S&S'!$F117),BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127*(1+'S&S'!$F117),BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127*(1+'S&S'!$F117),BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127*(1+'S&S'!$F117),BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127*(1+'S&S'!$F117),BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127*(1+'S&S'!$F117),BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127*(1+'S&S'!$F117),CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127*(1+'S&S'!$F117),CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127*(1+'S&S'!$F117),CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127*(1+'S&S'!$F117),CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127*(1+'S&S'!$F117),CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127*(1+'S&S'!$F117),CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127*(1+'S&S'!$F117),CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127*(1+'S&S'!$F117),CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127*(1+'S&S'!$F117),CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127*(1+'S&S'!$F117),CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127*(1+'S&S'!$F117),CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127*(1+'S&S'!$F117),CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127*(1+'S&S'!$F117),CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127*(1+'S&S'!$F117),CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127*(1+'S&S'!$F117),CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127*(1+'S&S'!$F117),CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127*(1+'S&S'!$F117),CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127*(1+'S&S'!$F117),CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127*(1+'S&S'!$F117),CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C128&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G320+NPV(G.Asm!$F$40,H320:INDEX(H320:CS320,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128*(1+'S&S'!$F118),G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128*(1+'S&S'!$F118),H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128*(1+'S&S'!$F118),I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128*(1+'S&S'!$F118),J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128*(1+'S&S'!$F118),K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128*(1+'S&S'!$F118),L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128*(1+'S&S'!$F118),M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128*(1+'S&S'!$F118),N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128*(1+'S&S'!$F118),O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128*(1+'S&S'!$F118),P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128*(1+'S&S'!$F118),Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128*(1+'S&S'!$F118),R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128*(1+'S&S'!$F118),S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128*(1+'S&S'!$F118),T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128*(1+'S&S'!$F118),U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128*(1+'S&S'!$F118),V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128*(1+'S&S'!$F118),W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128*(1+'S&S'!$F118),X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128*(1+'S&S'!$F118),Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128*(1+'S&S'!$F118),Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128*(1+'S&S'!$F118),AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128*(1+'S&S'!$F118),AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128*(1+'S&S'!$F118),AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128*(1+'S&S'!$F118),AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128*(1+'S&S'!$F118),AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128*(1+'S&S'!$F118),AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128*(1+'S&S'!$F118),AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128*(1+'S&S'!$F118),AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128*(1+'S&S'!$F118),AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128*(1+'S&S'!$F118),AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128*(1+'S&S'!$F118),AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128*(1+'S&S'!$F118),AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128*(1+'S&S'!$F118),AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128*(1+'S&S'!$F118),AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128*(1+'S&S'!$F118),AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128*(1+'S&S'!$F118),AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128*(1+'S&S'!$F118),AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128*(1+'S&S'!$F118),AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128*(1+'S&S'!$F118),AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128*(1+'S&S'!$F118),AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128*(1+'S&S'!$F118),AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128*(1+'S&S'!$F118),AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128*(1+'S&S'!$F118),AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128*(1+'S&S'!$F118),AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128*(1+'S&S'!$F118),AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128*(1+'S&S'!$F118),AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128*(1+'S&S'!$F118),BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128*(1+'S&S'!$F118),BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128*(1+'S&S'!$F118),BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128*(1+'S&S'!$F118),BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128*(1+'S&S'!$F118),BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128*(1+'S&S'!$F118),BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128*(1+'S&S'!$F118),BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128*(1+'S&S'!$F118),BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128*(1+'S&S'!$F118),BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128*(1+'S&S'!$F118),BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128*(1+'S&S'!$F118),BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128*(1+'S&S'!$F118),BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128*(1+'S&S'!$F118),BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128*(1+'S&S'!$F118),BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128*(1+'S&S'!$F118),BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128*(1+'S&S'!$F118),BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128*(1+'S&S'!$F118),BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128*(1+'S&S'!$F118),BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128*(1+'S&S'!$F118),BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128*(1+'S&S'!$F118),BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128*(1+'S&S'!$F118),BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128*(1+'S&S'!$F118),BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128*(1+'S&S'!$F118),BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128*(1+'S&S'!$F118),BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128*(1+'S&S'!$F118),BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128*(1+'S&S'!$F118),BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128*(1+'S&S'!$F118),CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128*(1+'S&S'!$F118),CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128*(1+'S&S'!$F118),CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128*(1+'S&S'!$F118),CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128*(1+'S&S'!$F118),CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128*(1+'S&S'!$F118),CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128*(1+'S&S'!$F118),CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128*(1+'S&S'!$F118),CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128*(1+'S&S'!$F118),CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128*(1+'S&S'!$F118),CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128*(1+'S&S'!$F118),CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128*(1+'S&S'!$F118),CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128*(1+'S&S'!$F118),CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128*(1+'S&S'!$F118),CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128*(1+'S&S'!$F118),CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128*(1+'S&S'!$F118),CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128*(1+'S&S'!$F118),CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128*(1+'S&S'!$F118),CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128*(1+'S&S'!$F118),CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C128&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G321+NPV(G.Asm!$F$40,H321:INDEX(H321:CS321,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128*(1+'S&S'!$F119),G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128*(1+'S&S'!$F119),H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128*(1+'S&S'!$F119),I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128*(1+'S&S'!$F119),J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128*(1+'S&S'!$F119),K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128*(1+'S&S'!$F119),L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128*(1+'S&S'!$F119),M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128*(1+'S&S'!$F119),N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128*(1+'S&S'!$F119),O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128*(1+'S&S'!$F119),P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128*(1+'S&S'!$F119),Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128*(1+'S&S'!$F119),R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128*(1+'S&S'!$F119),S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128*(1+'S&S'!$F119),T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128*(1+'S&S'!$F119),U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128*(1+'S&S'!$F119),V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128*(1+'S&S'!$F119),W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128*(1+'S&S'!$F119),X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128*(1+'S&S'!$F119),Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128*(1+'S&S'!$F119),Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128*(1+'S&S'!$F119),AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128*(1+'S&S'!$F119),AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128*(1+'S&S'!$F119),AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128*(1+'S&S'!$F119),AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128*(1+'S&S'!$F119),AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128*(1+'S&S'!$F119),AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128*(1+'S&S'!$F119),AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128*(1+'S&S'!$F119),AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128*(1+'S&S'!$F119),AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128*(1+'S&S'!$F119),AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128*(1+'S&S'!$F119),AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128*(1+'S&S'!$F119),AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128*(1+'S&S'!$F119),AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128*(1+'S&S'!$F119),AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128*(1+'S&S'!$F119),AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128*(1+'S&S'!$F119),AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128*(1+'S&S'!$F119),AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128*(1+'S&S'!$F119),AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128*(1+'S&S'!$F119),AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128*(1+'S&S'!$F119),AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128*(1+'S&S'!$F119),AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128*(1+'S&S'!$F119),AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128*(1+'S&S'!$F119),AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128*(1+'S&S'!$F119),AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128*(1+'S&S'!$F119),AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128*(1+'S&S'!$F119),AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128*(1+'S&S'!$F119),BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128*(1+'S&S'!$F119),BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128*(1+'S&S'!$F119),BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128*(1+'S&S'!$F119),BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128*(1+'S&S'!$F119),BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128*(1+'S&S'!$F119),BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128*(1+'S&S'!$F119),BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128*(1+'S&S'!$F119),BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128*(1+'S&S'!$F119),BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128*(1+'S&S'!$F119),BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128*(1+'S&S'!$F119),BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128*(1+'S&S'!$F119),BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128*(1+'S&S'!$F119),BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128*(1+'S&S'!$F119),BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128*(1+'S&S'!$F119),BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128*(1+'S&S'!$F119),BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128*(1+'S&S'!$F119),BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128*(1+'S&S'!$F119),BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128*(1+'S&S'!$F119),BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128*(1+'S&S'!$F119),BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128*(1+'S&S'!$F119),BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128*(1+'S&S'!$F119),BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128*(1+'S&S'!$F119),BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128*(1+'S&S'!$F119),BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128*(1+'S&S'!$F119),BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128*(1+'S&S'!$F119),BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128*(1+'S&S'!$F119),CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128*(1+'S&S'!$F119),CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128*(1+'S&S'!$F119),CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128*(1+'S&S'!$F119),CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128*(1+'S&S'!$F119),CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128*(1+'S&S'!$F119),CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128*(1+'S&S'!$F119),CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128*(1+'S&S'!$F119),CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128*(1+'S&S'!$F119),CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128*(1+'S&S'!$F119),CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128*(1+'S&S'!$F119),CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128*(1+'S&S'!$F119),CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128*(1+'S&S'!$F119),CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128*(1+'S&S'!$F119),CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128*(1+'S&S'!$F119),CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128*(1+'S&S'!$F119),CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128*(1+'S&S'!$F119),CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128*(1+'S&S'!$F119),CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128*(1+'S&S'!$F119),CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C129&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G322+NPV(G.Asm!$F$40,H322:INDEX(H322:CS322,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129*(1+'S&S'!$F120),G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129*(1+'S&S'!$F120),H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129*(1+'S&S'!$F120),I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129*(1+'S&S'!$F120),J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129*(1+'S&S'!$F120),K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129*(1+'S&S'!$F120),L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129*(1+'S&S'!$F120),M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129*(1+'S&S'!$F120),N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129*(1+'S&S'!$F120),O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129*(1+'S&S'!$F120),P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129*(1+'S&S'!$F120),Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129*(1+'S&S'!$F120),R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129*(1+'S&S'!$F120),S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129*(1+'S&S'!$F120),T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129*(1+'S&S'!$F120),U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129*(1+'S&S'!$F120),V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129*(1+'S&S'!$F120),W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129*(1+'S&S'!$F120),X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129*(1+'S&S'!$F120),Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129*(1+'S&S'!$F120),Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129*(1+'S&S'!$F120),AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129*(1+'S&S'!$F120),AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129*(1+'S&S'!$F120),AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129*(1+'S&S'!$F120),AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129*(1+'S&S'!$F120),AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129*(1+'S&S'!$F120),AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129*(1+'S&S'!$F120),AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129*(1+'S&S'!$F120),AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129*(1+'S&S'!$F120),AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129*(1+'S&S'!$F120),AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129*(1+'S&S'!$F120),AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129*(1+'S&S'!$F120),AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129*(1+'S&S'!$F120),AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129*(1+'S&S'!$F120),AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129*(1+'S&S'!$F120),AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129*(1+'S&S'!$F120),AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129*(1+'S&S'!$F120),AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129*(1+'S&S'!$F120),AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129*(1+'S&S'!$F120),AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129*(1+'S&S'!$F120),AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129*(1+'S&S'!$F120),AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129*(1+'S&S'!$F120),AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129*(1+'S&S'!$F120),AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129*(1+'S&S'!$F120),AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129*(1+'S&S'!$F120),AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129*(1+'S&S'!$F120),AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129*(1+'S&S'!$F120),BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129*(1+'S&S'!$F120),BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129*(1+'S&S'!$F120),BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129*(1+'S&S'!$F120),BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129*(1+'S&S'!$F120),BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129*(1+'S&S'!$F120),BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129*(1+'S&S'!$F120),BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129*(1+'S&S'!$F120),BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129*(1+'S&S'!$F120),BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129*(1+'S&S'!$F120),BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129*(1+'S&S'!$F120),BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129*(1+'S&S'!$F120),BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129*(1+'S&S'!$F120),BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129*(1+'S&S'!$F120),BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129*(1+'S&S'!$F120),BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129*(1+'S&S'!$F120),BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129*(1+'S&S'!$F120),BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129*(1+'S&S'!$F120),BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129*(1+'S&S'!$F120),BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129*(1+'S&S'!$F120),BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129*(1+'S&S'!$F120),BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129*(1+'S&S'!$F120),BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129*(1+'S&S'!$F120),BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129*(1+'S&S'!$F120),BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129*(1+'S&S'!$F120),BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129*(1+'S&S'!$F120),BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129*(1+'S&S'!$F120),CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129*(1+'S&S'!$F120),CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129*(1+'S&S'!$F120),CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129*(1+'S&S'!$F120),CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129*(1+'S&S'!$F120),CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129*(1+'S&S'!$F120),CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129*(1+'S&S'!$F120),CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129*(1+'S&S'!$F120),CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129*(1+'S&S'!$F120),CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129*(1+'S&S'!$F120),CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129*(1+'S&S'!$F120),CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129*(1+'S&S'!$F120),CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129*(1+'S&S'!$F120),CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129*(1+'S&S'!$F120),CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129*(1+'S&S'!$F120),CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129*(1+'S&S'!$F120),CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129*(1+'S&S'!$F120),CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129*(1+'S&S'!$F120),CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129*(1+'S&S'!$F120),CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C129&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G323+NPV(G.Asm!$F$40,H323:INDEX(H323:CS323,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129*(1+'S&S'!$F121),G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129*(1+'S&S'!$F121),H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129*(1+'S&S'!$F121),I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129*(1+'S&S'!$F121),J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129*(1+'S&S'!$F121),K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129*(1+'S&S'!$F121),L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129*(1+'S&S'!$F121),M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129*(1+'S&S'!$F121),N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129*(1+'S&S'!$F121),O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129*(1+'S&S'!$F121),P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129*(1+'S&S'!$F121),Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129*(1+'S&S'!$F121),R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129*(1+'S&S'!$F121),S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129*(1+'S&S'!$F121),T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129*(1+'S&S'!$F121),U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129*(1+'S&S'!$F121),V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129*(1+'S&S'!$F121),W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129*(1+'S&S'!$F121),X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129*(1+'S&S'!$F121),Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129*(1+'S&S'!$F121),Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129*(1+'S&S'!$F121),AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129*(1+'S&S'!$F121),AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129*(1+'S&S'!$F121),AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129*(1+'S&S'!$F121),AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129*(1+'S&S'!$F121),AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129*(1+'S&S'!$F121),AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129*(1+'S&S'!$F121),AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129*(1+'S&S'!$F121),AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129*(1+'S&S'!$F121),AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129*(1+'S&S'!$F121),AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129*(1+'S&S'!$F121),AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129*(1+'S&S'!$F121),AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129*(1+'S&S'!$F121),AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129*(1+'S&S'!$F121),AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129*(1+'S&S'!$F121),AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129*(1+'S&S'!$F121),AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129*(1+'S&S'!$F121),AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129*(1+'S&S'!$F121),AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129*(1+'S&S'!$F121),AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129*(1+'S&S'!$F121),AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129*(1+'S&S'!$F121),AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129*(1+'S&S'!$F121),AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129*(1+'S&S'!$F121),AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129*(1+'S&S'!$F121),AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129*(1+'S&S'!$F121),AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129*(1+'S&S'!$F121),AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129*(1+'S&S'!$F121),BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129*(1+'S&S'!$F121),BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129*(1+'S&S'!$F121),BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129*(1+'S&S'!$F121),BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129*(1+'S&S'!$F121),BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129*(1+'S&S'!$F121),BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129*(1+'S&S'!$F121),BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129*(1+'S&S'!$F121),BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129*(1+'S&S'!$F121),BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129*(1+'S&S'!$F121),BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129*(1+'S&S'!$F121),BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129*(1+'S&S'!$F121),BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129*(1+'S&S'!$F121),BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129*(1+'S&S'!$F121),BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129*(1+'S&S'!$F121),BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129*(1+'S&S'!$F121),BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129*(1+'S&S'!$F121),BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129*(1+'S&S'!$F121),BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129*(1+'S&S'!$F121),BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129*(1+'S&S'!$F121),BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129*(1+'S&S'!$F121),BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129*(1+'S&S'!$F121),BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129*(1+'S&S'!$F121),BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129*(1+'S&S'!$F121),BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129*(1+'S&S'!$F121),BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129*(1+'S&S'!$F121),BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129*(1+'S&S'!$F121),CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129*(1+'S&S'!$F121),CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129*(1+'S&S'!$F121),CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129*(1+'S&S'!$F121),CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129*(1+'S&S'!$F121),CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129*(1+'S&S'!$F121),CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129*(1+'S&S'!$F121),CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129*(1+'S&S'!$F121),CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129*(1+'S&S'!$F121),CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129*(1+'S&S'!$F121),CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129*(1+'S&S'!$F121),CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129*(1+'S&S'!$F121),CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129*(1+'S&S'!$F121),CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129*(1+'S&S'!$F121),CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129*(1+'S&S'!$F121),CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129*(1+'S&S'!$F121),CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129*(1+'S&S'!$F121),CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129*(1+'S&S'!$F121),CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129*(1+'S&S'!$F121),CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C130&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G324+NPV(G.Asm!$F$40,H324:INDEX(H324:CS324,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130*(1+'S&S'!$F122),G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130*(1+'S&S'!$F122),H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130*(1+'S&S'!$F122),I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130*(1+'S&S'!$F122),J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130*(1+'S&S'!$F122),K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130*(1+'S&S'!$F122),L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130*(1+'S&S'!$F122),M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130*(1+'S&S'!$F122),N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130*(1+'S&S'!$F122),O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130*(1+'S&S'!$F122),P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130*(1+'S&S'!$F122),Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130*(1+'S&S'!$F122),R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130*(1+'S&S'!$F122),S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130*(1+'S&S'!$F122),T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130*(1+'S&S'!$F122),U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130*(1+'S&S'!$F122),V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130*(1+'S&S'!$F122),W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130*(1+'S&S'!$F122),X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130*(1+'S&S'!$F122),Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130*(1+'S&S'!$F122),Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130*(1+'S&S'!$F122),AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130*(1+'S&S'!$F122),AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130*(1+'S&S'!$F122),AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130*(1+'S&S'!$F122),AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130*(1+'S&S'!$F122),AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130*(1+'S&S'!$F122),AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130*(1+'S&S'!$F122),AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130*(1+'S&S'!$F122),AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130*(1+'S&S'!$F122),AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130*(1+'S&S'!$F122),AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130*(1+'S&S'!$F122),AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130*(1+'S&S'!$F122),AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130*(1+'S&S'!$F122),AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130*(1+'S&S'!$F122),AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130*(1+'S&S'!$F122),AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130*(1+'S&S'!$F122),AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130*(1+'S&S'!$F122),AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130*(1+'S&S'!$F122),AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130*(1+'S&S'!$F122),AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130*(1+'S&S'!$F122),AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130*(1+'S&S'!$F122),AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130*(1+'S&S'!$F122),AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130*(1+'S&S'!$F122),AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130*(1+'S&S'!$F122),AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130*(1+'S&S'!$F122),AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130*(1+'S&S'!$F122),AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130*(1+'S&S'!$F122),BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130*(1+'S&S'!$F122),BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130*(1+'S&S'!$F122),BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130*(1+'S&S'!$F122),BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130*(1+'S&S'!$F122),BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130*(1+'S&S'!$F122),BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130*(1+'S&S'!$F122),BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130*(1+'S&S'!$F122),BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130*(1+'S&S'!$F122),BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130*(1+'S&S'!$F122),BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130*(1+'S&S'!$F122),BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130*(1+'S&S'!$F122),BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130*(1+'S&S'!$F122),BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130*(1+'S&S'!$F122),BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130*(1+'S&S'!$F122),BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130*(1+'S&S'!$F122),BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130*(1+'S&S'!$F122),BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130*(1+'S&S'!$F122),BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130*(1+'S&S'!$F122),BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130*(1+'S&S'!$F122),BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130*(1+'S&S'!$F122),BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130*(1+'S&S'!$F122),BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130*(1+'S&S'!$F122),BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130*(1+'S&S'!$F122),BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130*(1+'S&S'!$F122),BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130*(1+'S&S'!$F122),BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130*(1+'S&S'!$F122),CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130*(1+'S&S'!$F122),CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130*(1+'S&S'!$F122),CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130*(1+'S&S'!$F122),CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130*(1+'S&S'!$F122),CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130*(1+'S&S'!$F122),CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130*(1+'S&S'!$F122),CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130*(1+'S&S'!$F122),CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130*(1+'S&S'!$F122),CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130*(1+'S&S'!$F122),CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130*(1+'S&S'!$F122),CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130*(1+'S&S'!$F122),CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130*(1+'S&S'!$F122),CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130*(1+'S&S'!$F122),CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130*(1+'S&S'!$F122),CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130*(1+'S&S'!$F122),CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130*(1+'S&S'!$F122),CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130*(1+'S&S'!$F122),CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130*(1+'S&S'!$F122),CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C130&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G325+NPV(G.Asm!$F$40,H325:INDEX(H325:CS325,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130*(1+'S&S'!$F123),G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130*(1+'S&S'!$F123),H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130*(1+'S&S'!$F123),I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130*(1+'S&S'!$F123),J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130*(1+'S&S'!$F123),K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130*(1+'S&S'!$F123),L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130*(1+'S&S'!$F123),M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130*(1+'S&S'!$F123),N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130*(1+'S&S'!$F123),O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130*(1+'S&S'!$F123),P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130*(1+'S&S'!$F123),Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130*(1+'S&S'!$F123),R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130*(1+'S&S'!$F123),S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130*(1+'S&S'!$F123),T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130*(1+'S&S'!$F123),U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130*(1+'S&S'!$F123),V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130*(1+'S&S'!$F123),W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130*(1+'S&S'!$F123),X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130*(1+'S&S'!$F123),Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130*(1+'S&S'!$F123),Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130*(1+'S&S'!$F123),AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130*(1+'S&S'!$F123),AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130*(1+'S&S'!$F123),AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130*(1+'S&S'!$F123),AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130*(1+'S&S'!$F123),AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130*(1+'S&S'!$F123),AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130*(1+'S&S'!$F123),AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130*(1+'S&S'!$F123),AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130*(1+'S&S'!$F123),AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130*(1+'S&S'!$F123),AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130*(1+'S&S'!$F123),AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130*(1+'S&S'!$F123),AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130*(1+'S&S'!$F123),AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130*(1+'S&S'!$F123),AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130*(1+'S&S'!$F123),AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130*(1+'S&S'!$F123),AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130*(1+'S&S'!$F123),AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130*(1+'S&S'!$F123),AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130*(1+'S&S'!$F123),AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130*(1+'S&S'!$F123),AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130*(1+'S&S'!$F123),AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130*(1+'S&S'!$F123),AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130*(1+'S&S'!$F123),AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130*(1+'S&S'!$F123),AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130*(1+'S&S'!$F123),AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130*(1+'S&S'!$F123),AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130*(1+'S&S'!$F123),BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130*(1+'S&S'!$F123),BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130*(1+'S&S'!$F123),BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130*(1+'S&S'!$F123),BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130*(1+'S&S'!$F123),BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130*(1+'S&S'!$F123),BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130*(1+'S&S'!$F123),BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130*(1+'S&S'!$F123),BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130*(1+'S&S'!$F123),BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130*(1+'S&S'!$F123),BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130*(1+'S&S'!$F123),BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130*(1+'S&S'!$F123),BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130*(1+'S&S'!$F123),BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130*(1+'S&S'!$F123),BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130*(1+'S&S'!$F123),BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130*(1+'S&S'!$F123),BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130*(1+'S&S'!$F123),BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130*(1+'S&S'!$F123),BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130*(1+'S&S'!$F123),BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130*(1+'S&S'!$F123),BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130*(1+'S&S'!$F123),BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130*(1+'S&S'!$F123),BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130*(1+'S&S'!$F123),BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130*(1+'S&S'!$F123),BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130*(1+'S&S'!$F123),BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130*(1+'S&S'!$F123),BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130*(1+'S&S'!$F123),CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130*(1+'S&S'!$F123),CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130*(1+'S&S'!$F123),CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130*(1+'S&S'!$F123),CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130*(1+'S&S'!$F123),CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130*(1+'S&S'!$F123),CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130*(1+'S&S'!$F123),CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130*(1+'S&S'!$F123),CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130*(1+'S&S'!$F123),CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130*(1+'S&S'!$F123),CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130*(1+'S&S'!$F123),CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130*(1+'S&S'!$F123),CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130*(1+'S&S'!$F123),CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130*(1+'S&S'!$F123),CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130*(1+'S&S'!$F123),CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130*(1+'S&S'!$F123),CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130*(1+'S&S'!$F123),CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130*(1+'S&S'!$F123),CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130*(1+'S&S'!$F123),CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C131&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G326+NPV(G.Asm!$F$40,H326:INDEX(H326:CS326,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131*(1+'S&S'!$F124),G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131*(1+'S&S'!$F124),H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131*(1+'S&S'!$F124),I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131*(1+'S&S'!$F124),J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131*(1+'S&S'!$F124),K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131*(1+'S&S'!$F124),L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131*(1+'S&S'!$F124),M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131*(1+'S&S'!$F124),N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131*(1+'S&S'!$F124),O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131*(1+'S&S'!$F124),P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131*(1+'S&S'!$F124),Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131*(1+'S&S'!$F124),R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131*(1+'S&S'!$F124),S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131*(1+'S&S'!$F124),T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131*(1+'S&S'!$F124),U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131*(1+'S&S'!$F124),V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131*(1+'S&S'!$F124),W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131*(1+'S&S'!$F124),X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131*(1+'S&S'!$F124),Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131*(1+'S&S'!$F124),Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131*(1+'S&S'!$F124),AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131*(1+'S&S'!$F124),AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131*(1+'S&S'!$F124),AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131*(1+'S&S'!$F124),AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131*(1+'S&S'!$F124),AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131*(1+'S&S'!$F124),AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131*(1+'S&S'!$F124),AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131*(1+'S&S'!$F124),AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131*(1+'S&S'!$F124),AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131*(1+'S&S'!$F124),AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131*(1+'S&S'!$F124),AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131*(1+'S&S'!$F124),AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131*(1+'S&S'!$F124),AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131*(1+'S&S'!$F124),AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131*(1+'S&S'!$F124),AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131*(1+'S&S'!$F124),AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131*(1+'S&S'!$F124),AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131*(1+'S&S'!$F124),AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131*(1+'S&S'!$F124),AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131*(1+'S&S'!$F124),AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131*(1+'S&S'!$F124),AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131*(1+'S&S'!$F124),AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131*(1+'S&S'!$F124),AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131*(1+'S&S'!$F124),AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131*(1+'S&S'!$F124),AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131*(1+'S&S'!$F124),AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131*(1+'S&S'!$F124),BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131*(1+'S&S'!$F124),BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131*(1+'S&S'!$F124),BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131*(1+'S&S'!$F124),BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131*(1+'S&S'!$F124),BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131*(1+'S&S'!$F124),BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131*(1+'S&S'!$F124),BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131*(1+'S&S'!$F124),BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131*(1+'S&S'!$F124),BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131*(1+'S&S'!$F124),BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131*(1+'S&S'!$F124),BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131*(1+'S&S'!$F124),BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131*(1+'S&S'!$F124),BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131*(1+'S&S'!$F124),BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131*(1+'S&S'!$F124),BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131*(1+'S&S'!$F124),BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131*(1+'S&S'!$F124),BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131*(1+'S&S'!$F124),BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131*(1+'S&S'!$F124),BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131*(1+'S&S'!$F124),BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131*(1+'S&S'!$F124),BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131*(1+'S&S'!$F124),BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131*(1+'S&S'!$F124),BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131*(1+'S&S'!$F124),BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131*(1+'S&S'!$F124),BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131*(1+'S&S'!$F124),BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131*(1+'S&S'!$F124),CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131*(1+'S&S'!$F124),CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131*(1+'S&S'!$F124),CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131*(1+'S&S'!$F124),CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131*(1+'S&S'!$F124),CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131*(1+'S&S'!$F124),CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131*(1+'S&S'!$F124),CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131*(1+'S&S'!$F124),CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131*(1+'S&S'!$F124),CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131*(1+'S&S'!$F124),CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131*(1+'S&S'!$F124),CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131*(1+'S&S'!$F124),CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131*(1+'S&S'!$F124),CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131*(1+'S&S'!$F124),CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131*(1+'S&S'!$F124),CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131*(1+'S&S'!$F124),CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131*(1+'S&S'!$F124),CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131*(1+'S&S'!$F124),CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131*(1+'S&S'!$F124),CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C131&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G327+NPV(G.Asm!$F$40,H327:INDEX(H327:CS327,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131*(1+'S&S'!$F125),G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131*(1+'S&S'!$F125),H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131*(1+'S&S'!$F125),I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131*(1+'S&S'!$F125),J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131*(1+'S&S'!$F125),K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131*(1+'S&S'!$F125),L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131*(1+'S&S'!$F125),M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131*(1+'S&S'!$F125),N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131*(1+'S&S'!$F125),O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131*(1+'S&S'!$F125),P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131*(1+'S&S'!$F125),Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131*(1+'S&S'!$F125),R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131*(1+'S&S'!$F125),S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131*(1+'S&S'!$F125),T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131*(1+'S&S'!$F125),U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131*(1+'S&S'!$F125),V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131*(1+'S&S'!$F125),W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131*(1+'S&S'!$F125),X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131*(1+'S&S'!$F125),Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131*(1+'S&S'!$F125),Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131*(1+'S&S'!$F125),AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131*(1+'S&S'!$F125),AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131*(1+'S&S'!$F125),AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131*(1+'S&S'!$F125),AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131*(1+'S&S'!$F125),AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131*(1+'S&S'!$F125),AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131*(1+'S&S'!$F125),AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131*(1+'S&S'!$F125),AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131*(1+'S&S'!$F125),AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131*(1+'S&S'!$F125),AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131*(1+'S&S'!$F125),AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131*(1+'S&S'!$F125),AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131*(1+'S&S'!$F125),AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131*(1+'S&S'!$F125),AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131*(1+'S&S'!$F125),AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131*(1+'S&S'!$F125),AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131*(1+'S&S'!$F125),AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131*(1+'S&S'!$F125),AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131*(1+'S&S'!$F125),AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131*(1+'S&S'!$F125),AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131*(1+'S&S'!$F125),AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131*(1+'S&S'!$F125),AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131*(1+'S&S'!$F125),AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131*(1+'S&S'!$F125),AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131*(1+'S&S'!$F125),AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131*(1+'S&S'!$F125),AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131*(1+'S&S'!$F125),BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131*(1+'S&S'!$F125),BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131*(1+'S&S'!$F125),BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131*(1+'S&S'!$F125),BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131*(1+'S&S'!$F125),BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131*(1+'S&S'!$F125),BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131*(1+'S&S'!$F125),BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131*(1+'S&S'!$F125),BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131*(1+'S&S'!$F125),BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131*(1+'S&S'!$F125),BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131*(1+'S&S'!$F125),BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131*(1+'S&S'!$F125),BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131*(1+'S&S'!$F125),BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131*(1+'S&S'!$F125),BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131*(1+'S&S'!$F125),BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131*(1+'S&S'!$F125),BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131*(1+'S&S'!$F125),BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131*(1+'S&S'!$F125),BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131*(1+'S&S'!$F125),BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131*(1+'S&S'!$F125),BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131*(1+'S&S'!$F125),BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131*(1+'S&S'!$F125),BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131*(1+'S&S'!$F125),BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131*(1+'S&S'!$F125),BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131*(1+'S&S'!$F125),BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131*(1+'S&S'!$F125),BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131*(1+'S&S'!$F125),CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131*(1+'S&S'!$F125),CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131*(1+'S&S'!$F125),CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131*(1+'S&S'!$F125),CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131*(1+'S&S'!$F125),CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131*(1+'S&S'!$F125),CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131*(1+'S&S'!$F125),CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131*(1+'S&S'!$F125),CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131*(1+'S&S'!$F125),CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131*(1+'S&S'!$F125),CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131*(1+'S&S'!$F125),CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131*(1+'S&S'!$F125),CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131*(1+'S&S'!$F125),CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131*(1+'S&S'!$F125),CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131*(1+'S&S'!$F125),CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131*(1+'S&S'!$F125),CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131*(1+'S&S'!$F125),CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131*(1+'S&S'!$F125),CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131*(1+'S&S'!$F125),CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C132&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G328+NPV(G.Asm!$F$40,H328:INDEX(H328:CS328,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G328:CS328)","v":0},{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132*(1+'S&S'!$F126),G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132*(1+'S&S'!$F126),H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132*(1+'S&S'!$F126),I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132*(1+'S&S'!$F126),J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132*(1+'S&S'!$F126),K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132*(1+'S&S'!$F126),L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132*(1+'S&S'!$F126),M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132*(1+'S&S'!$F126),N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132*(1+'S&S'!$F126),O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132*(1+'S&S'!$F126),P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132*(1+'S&S'!$F126),Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132*(1+'S&S'!$F126),R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132*(1+'S&S'!$F126),S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132*(1+'S&S'!$F126),T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132*(1+'S&S'!$F126),U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132*(1+'S&S'!$F126),V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132*(1+'S&S'!$F126),W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132*(1+'S&S'!$F126),X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132*(1+'S&S'!$F126),Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132*(1+'S&S'!$F126),Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132*(1+'S&S'!$F126),AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132*(1+'S&S'!$F126),AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132*(1+'S&S'!$F126),AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132*(1+'S&S'!$F126),AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132*(1+'S&S'!$F126),AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132*(1+'S&S'!$F126),AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132*(1+'S&S'!$F126),AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132*(1+'S&S'!$F126),AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132*(1+'S&S'!$F126),AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132*(1+'S&S'!$F126),AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132*(1+'S&S'!$F126),AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132*(1+'S&S'!$F126),AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132*(1+'S&S'!$F126),AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132*(1+'S&S'!$F126),AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132*(1+'S&S'!$F126),AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132*(1+'S&S'!$F126),AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132*(1+'S&S'!$F126),AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132*(1+'S&S'!$F126),AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132*(1+'S&S'!$F126),AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132*(1+'S&S'!$F126),AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132*(1+'S&S'!$F126),AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132*(1+'S&S'!$F126),AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132*(1+'S&S'!$F126),AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132*(1+'S&S'!$F126),AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132*(1+'S&S'!$F126),AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132*(1+'S&S'!$F126),AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132*(1+'S&S'!$F126),BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132*(1+'S&S'!$F126),BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132*(1+'S&S'!$F126),BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132*(1+'S&S'!$F126),BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132*(1+'S&S'!$F126),BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132*(1+'S&S'!$F126),BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132*(1+'S&S'!$F126),BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132*(1+'S&S'!$F126),BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132*(1+'S&S'!$F126),BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132*(1+'S&S'!$F126),BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132*(1+'S&S'!$F126),BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132*(1+'S&S'!$F126),BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132*(1+'S&S'!$F126),BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132*(1+'S&S'!$F126),BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132*(1+'S&S'!$F126),BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132*(1+'S&S'!$F126),BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132*(1+'S&S'!$F126),BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132*(1+'S&S'!$F126),BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132*(1+'S&S'!$F126),BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132*(1+'S&S'!$F126),BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132*(1+'S&S'!$F126),BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132*(1+'S&S'!$F126),BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132*(1+'S&S'!$F126),BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132*(1+'S&S'!$F126),BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132*(1+'S&S'!$F126),BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132*(1+'S&S'!$F126),BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132*(1+'S&S'!$F126),CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132*(1+'S&S'!$F126),CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132*(1+'S&S'!$F126),CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132*(1+'S&S'!$F126),CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132*(1+'S&S'!$F126),CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132*(1+'S&S'!$F126),CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132*(1+'S&S'!$F126),CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132*(1+'S&S'!$F126),CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132*(1+'S&S'!$F126),CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132*(1+'S&S'!$F126),CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132*(1+'S&S'!$F126),CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132*(1+'S&S'!$F126),CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132*(1+'S&S'!$F126),CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132*(1+'S&S'!$F126),CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132*(1+'S&S'!$F126),CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132*(1+'S&S'!$F126),CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132*(1+'S&S'!$F126),CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132*(1+'S&S'!$F126),CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132*(1+'S&S'!$F126),CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C132&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G329+NPV(G.Asm!$F$40,H329:INDEX(H329:CS329,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132*(1+'S&S'!$F127),G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132*(1+'S&S'!$F127),H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132*(1+'S&S'!$F127),I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132*(1+'S&S'!$F127),J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132*(1+'S&S'!$F127),K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132*(1+'S&S'!$F127),L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132*(1+'S&S'!$F127),M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132*(1+'S&S'!$F127),N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132*(1+'S&S'!$F127),O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132*(1+'S&S'!$F127),P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132*(1+'S&S'!$F127),Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132*(1+'S&S'!$F127),R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132*(1+'S&S'!$F127),S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132*(1+'S&S'!$F127),T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132*(1+'S&S'!$F127),U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132*(1+'S&S'!$F127),V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132*(1+'S&S'!$F127),W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132*(1+'S&S'!$F127),X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132*(1+'S&S'!$F127),Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132*(1+'S&S'!$F127),Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132*(1+'S&S'!$F127),AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132*(1+'S&S'!$F127),AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132*(1+'S&S'!$F127),AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132*(1+'S&S'!$F127),AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132*(1+'S&S'!$F127),AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132*(1+'S&S'!$F127),AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132*(1+'S&S'!$F127),AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132*(1+'S&S'!$F127),AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132*(1+'S&S'!$F127),AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132*(1+'S&S'!$F127),AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132*(1+'S&S'!$F127),AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132*(1+'S&S'!$F127),AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132*(1+'S&S'!$F127),AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132*(1+'S&S'!$F127),AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132*(1+'S&S'!$F127),AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132*(1+'S&S'!$F127),AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132*(1+'S&S'!$F127),AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132*(1+'S&S'!$F127),AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132*(1+'S&S'!$F127),AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132*(1+'S&S'!$F127),AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132*(1+'S&S'!$F127),AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132*(1+'S&S'!$F127),AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132*(1+'S&S'!$F127),AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132*(1+'S&S'!$F127),AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132*(1+'S&S'!$F127),AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132*(1+'S&S'!$F127),AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132*(1+'S&S'!$F127),BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132*(1+'S&S'!$F127),BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132*(1+'S&S'!$F127),BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132*(1+'S&S'!$F127),BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132*(1+'S&S'!$F127),BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132*(1+'S&S'!$F127),BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132*(1+'S&S'!$F127),BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132*(1+'S&S'!$F127),BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132*(1+'S&S'!$F127),BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132*(1+'S&S'!$F127),BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132*(1+'S&S'!$F127),BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132*(1+'S&S'!$F127),BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132*(1+'S&S'!$F127),BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132*(1+'S&S'!$F127),BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132*(1+'S&S'!$F127),BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132*(1+'S&S'!$F127),BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132*(1+'S&S'!$F127),BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132*(1+'S&S'!$F127),BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132*(1+'S&S'!$F127),BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132*(1+'S&S'!$F127),BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132*(1+'S&S'!$F127),BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132*(1+'S&S'!$F127),BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132*(1+'S&S'!$F127),BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132*(1+'S&S'!$F127),BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132*(1+'S&S'!$F127),BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132*(1+'S&S'!$F127),BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132*(1+'S&S'!$F127),CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132*(1+'S&S'!$F127),CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132*(1+'S&S'!$F127),CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132*(1+'S&S'!$F127),CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132*(1+'S&S'!$F127),CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132*(1+'S&S'!$F127),CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132*(1+'S&S'!$F127),CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132*(1+'S&S'!$F127),CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132*(1+'S&S'!$F127),CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132*(1+'S&S'!$F127),CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132*(1+'S&S'!$F127),CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132*(1+'S&S'!$F127),CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132*(1+'S&S'!$F127),CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132*(1+'S&S'!$F127),CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132*(1+'S&S'!$F127),CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132*(1+'S&S'!$F127),CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132*(1+'S&S'!$F127),CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132*(1+'S&S'!$F127),CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132*(1+'S&S'!$F127),CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C133&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G330+NPV(G.Asm!$F$40,H330:INDEX(H330:CS330,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133*(1+'S&S'!$F128),G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133*(1+'S&S'!$F128),H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133*(1+'S&S'!$F128),I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133*(1+'S&S'!$F128),J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133*(1+'S&S'!$F128),K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133*(1+'S&S'!$F128),L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133*(1+'S&S'!$F128),M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133*(1+'S&S'!$F128),N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133*(1+'S&S'!$F128),O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133*(1+'S&S'!$F128),P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133*(1+'S&S'!$F128),Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133*(1+'S&S'!$F128),R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133*(1+'S&S'!$F128),S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133*(1+'S&S'!$F128),T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133*(1+'S&S'!$F128),U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133*(1+'S&S'!$F128),V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133*(1+'S&S'!$F128),W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133*(1+'S&S'!$F128),X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133*(1+'S&S'!$F128),Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133*(1+'S&S'!$F128),Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133*(1+'S&S'!$F128),AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133*(1+'S&S'!$F128),AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133*(1+'S&S'!$F128),AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133*(1+'S&S'!$F128),AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133*(1+'S&S'!$F128),AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133*(1+'S&S'!$F128),AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133*(1+'S&S'!$F128),AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133*(1+'S&S'!$F128),AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133*(1+'S&S'!$F128),AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133*(1+'S&S'!$F128),AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133*(1+'S&S'!$F128),AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133*(1+'S&S'!$F128),AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133*(1+'S&S'!$F128),AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133*(1+'S&S'!$F128),AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133*(1+'S&S'!$F128),AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133*(1+'S&S'!$F128),AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133*(1+'S&S'!$F128),AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133*(1+'S&S'!$F128),AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133*(1+'S&S'!$F128),AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133*(1+'S&S'!$F128),AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133*(1+'S&S'!$F128),AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133*(1+'S&S'!$F128),AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133*(1+'S&S'!$F128),AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133*(1+'S&S'!$F128),AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133*(1+'S&S'!$F128),AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133*(1+'S&S'!$F128),AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133*(1+'S&S'!$F128),BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133*(1+'S&S'!$F128),BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133*(1+'S&S'!$F128),BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133*(1+'S&S'!$F128),BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133*(1+'S&S'!$F128),BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133*(1+'S&S'!$F128),BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133*(1+'S&S'!$F128),BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133*(1+'S&S'!$F128),BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133*(1+'S&S'!$F128),BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133*(1+'S&S'!$F128),BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133*(1+'S&S'!$F128),BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133*(1+'S&S'!$F128),BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133*(1+'S&S'!$F128),BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133*(1+'S&S'!$F128),BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133*(1+'S&S'!$F128),BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133*(1+'S&S'!$F128),BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133*(1+'S&S'!$F128),BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133*(1+'S&S'!$F128),BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133*(1+'S&S'!$F128),BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133*(1+'S&S'!$F128),BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133*(1+'S&S'!$F128),BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133*(1+'S&S'!$F128),BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133*(1+'S&S'!$F128),BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133*(1+'S&S'!$F128),BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133*(1+'S&S'!$F128),BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133*(1+'S&S'!$F128),BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133*(1+'S&S'!$F128),CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133*(1+'S&S'!$F128),CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133*(1+'S&S'!$F128),CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133*(1+'S&S'!$F128),CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133*(1+'S&S'!$F128),CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133*(1+'S&S'!$F128),CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133*(1+'S&S'!$F128),CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133*(1+'S&S'!$F128),CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133*(1+'S&S'!$F128),CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133*(1+'S&S'!$F128),CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133*(1+'S&S'!$F128),CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133*(1+'S&S'!$F128),CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133*(1+'S&S'!$F128),CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133*(1+'S&S'!$F128),CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133*(1+'S&S'!$F128),CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133*(1+'S&S'!$F128),CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133*(1+'S&S'!$F128),CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133*(1+'S&S'!$F128),CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133*(1+'S&S'!$F128),CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C133&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G331+NPV(G.Asm!$F$40,H331:INDEX(H331:CS331,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133*(1+'S&S'!$F129),G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133*(1+'S&S'!$F129),H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133*(1+'S&S'!$F129),I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133*(1+'S&S'!$F129),J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133*(1+'S&S'!$F129),K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133*(1+'S&S'!$F129),L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133*(1+'S&S'!$F129),M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133*(1+'S&S'!$F129),N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133*(1+'S&S'!$F129),O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133*(1+'S&S'!$F129),P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133*(1+'S&S'!$F129),Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133*(1+'S&S'!$F129),R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133*(1+'S&S'!$F129),S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133*(1+'S&S'!$F129),T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133*(1+'S&S'!$F129),U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133*(1+'S&S'!$F129),V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133*(1+'S&S'!$F129),W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133*(1+'S&S'!$F129),X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133*(1+'S&S'!$F129),Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133*(1+'S&S'!$F129),Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133*(1+'S&S'!$F129),AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133*(1+'S&S'!$F129),AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133*(1+'S&S'!$F129),AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133*(1+'S&S'!$F129),AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133*(1+'S&S'!$F129),AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133*(1+'S&S'!$F129),AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133*(1+'S&S'!$F129),AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133*(1+'S&S'!$F129),AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133*(1+'S&S'!$F129),AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133*(1+'S&S'!$F129),AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133*(1+'S&S'!$F129),AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133*(1+'S&S'!$F129),AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133*(1+'S&S'!$F129),AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133*(1+'S&S'!$F129),AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133*(1+'S&S'!$F129),AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133*(1+'S&S'!$F129),AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133*(1+'S&S'!$F129),AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133*(1+'S&S'!$F129),AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133*(1+'S&S'!$F129),AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133*(1+'S&S'!$F129),AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133*(1+'S&S'!$F129),AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133*(1+'S&S'!$F129),AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133*(1+'S&S'!$F129),AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133*(1+'S&S'!$F129),AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133*(1+'S&S'!$F129),AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133*(1+'S&S'!$F129),AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133*(1+'S&S'!$F129),BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133*(1+'S&S'!$F129),BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133*(1+'S&S'!$F129),BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133*(1+'S&S'!$F129),BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133*(1+'S&S'!$F129),BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133*(1+'S&S'!$F129),BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133*(1+'S&S'!$F129),BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133*(1+'S&S'!$F129),BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133*(1+'S&S'!$F129),BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133*(1+'S&S'!$F129),BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133*(1+'S&S'!$F129),BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133*(1+'S&S'!$F129),BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133*(1+'S&S'!$F129),BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133*(1+'S&S'!$F129),BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133*(1+'S&S'!$F129),BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133*(1+'S&S'!$F129),BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133*(1+'S&S'!$F129),BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133*(1+'S&S'!$F129),BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133*(1+'S&S'!$F129),BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133*(1+'S&S'!$F129),BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133*(1+'S&S'!$F129),BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133*(1+'S&S'!$F129),BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133*(1+'S&S'!$F129),BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133*(1+'S&S'!$F129),BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133*(1+'S&S'!$F129),BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133*(1+'S&S'!$F129),BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133*(1+'S&S'!$F129),CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133*(1+'S&S'!$F129),CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133*(1+'S&S'!$F129),CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133*(1+'S&S'!$F129),CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133*(1+'S&S'!$F129),CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133*(1+'S&S'!$F129),CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133*(1+'S&S'!$F129),CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133*(1+'S&S'!$F129),CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133*(1+'S&S'!$F129),CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133*(1+'S&S'!$F129),CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133*(1+'S&S'!$F129),CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133*(1+'S&S'!$F129),CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133*(1+'S&S'!$F129),CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133*(1+'S&S'!$F129),CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133*(1+'S&S'!$F129),CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133*(1+'S&S'!$F129),CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133*(1+'S&S'!$F129),CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133*(1+'S&S'!$F129),CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133*(1+'S&S'!$F129),CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C134&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G332+NPV(G.Asm!$F$40,H332:INDEX(H332:CS332,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134*(1+'S&S'!$F130),G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134*(1+'S&S'!$F130),H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134*(1+'S&S'!$F130),I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134*(1+'S&S'!$F130),J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134*(1+'S&S'!$F130),K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134*(1+'S&S'!$F130),L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134*(1+'S&S'!$F130),M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134*(1+'S&S'!$F130),N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134*(1+'S&S'!$F130),O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134*(1+'S&S'!$F130),P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134*(1+'S&S'!$F130),Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134*(1+'S&S'!$F130),R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134*(1+'S&S'!$F130),S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134*(1+'S&S'!$F130),T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134*(1+'S&S'!$F130),U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134*(1+'S&S'!$F130),V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134*(1+'S&S'!$F130),W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134*(1+'S&S'!$F130),X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134*(1+'S&S'!$F130),Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134*(1+'S&S'!$F130),Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134*(1+'S&S'!$F130),AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134*(1+'S&S'!$F130),AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134*(1+'S&S'!$F130),AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134*(1+'S&S'!$F130),AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134*(1+'S&S'!$F130),AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134*(1+'S&S'!$F130),AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134*(1+'S&S'!$F130),AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134*(1+'S&S'!$F130),AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134*(1+'S&S'!$F130),AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134*(1+'S&S'!$F130),AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134*(1+'S&S'!$F130),AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134*(1+'S&S'!$F130),AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134*(1+'S&S'!$F130),AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134*(1+'S&S'!$F130),AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134*(1+'S&S'!$F130),AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134*(1+'S&S'!$F130),AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134*(1+'S&S'!$F130),AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134*(1+'S&S'!$F130),AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134*(1+'S&S'!$F130),AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134*(1+'S&S'!$F130),AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134*(1+'S&S'!$F130),AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134*(1+'S&S'!$F130),AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134*(1+'S&S'!$F130),AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134*(1+'S&S'!$F130),AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134*(1+'S&S'!$F130),AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134*(1+'S&S'!$F130),AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134*(1+'S&S'!$F130),BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134*(1+'S&S'!$F130),BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134*(1+'S&S'!$F130),BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134*(1+'S&S'!$F130),BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134*(1+'S&S'!$F130),BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134*(1+'S&S'!$F130),BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134*(1+'S&S'!$F130),BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134*(1+'S&S'!$F130),BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134*(1+'S&S'!$F130),BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134*(1+'S&S'!$F130),BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134*(1+'S&S'!$F130),BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134*(1+'S&S'!$F130),BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134*(1+'S&S'!$F130),BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134*(1+'S&S'!$F130),BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134*(1+'S&S'!$F130),BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134*(1+'S&S'!$F130),BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134*(1+'S&S'!$F130),BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134*(1+'S&S'!$F130),BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134*(1+'S&S'!$F130),BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134*(1+'S&S'!$F130),BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134*(1+'S&S'!$F130),BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134*(1+'S&S'!$F130),BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134*(1+'S&S'!$F130),BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134*(1+'S&S'!$F130),BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134*(1+'S&S'!$F130),BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134*(1+'S&S'!$F130),BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134*(1+'S&S'!$F130),CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134*(1+'S&S'!$F130),CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134*(1+'S&S'!$F130),CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134*(1+'S&S'!$F130),CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134*(1+'S&S'!$F130),CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134*(1+'S&S'!$F130),CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134*(1+'S&S'!$F130),CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134*(1+'S&S'!$F130),CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134*(1+'S&S'!$F130),CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134*(1+'S&S'!$F130),CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134*(1+'S&S'!$F130),CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134*(1+'S&S'!$F130),CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134*(1+'S&S'!$F130),CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134*(1+'S&S'!$F130),CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134*(1+'S&S'!$F130),CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134*(1+'S&S'!$F130),CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134*(1+'S&S'!$F130),CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134*(1+'S&S'!$F130),CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134*(1+'S&S'!$F130),CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C134&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G333+NPV(G.Asm!$F$40,H333:INDEX(H333:CS333,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134*(1+'S&S'!$F131),G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134*(1+'S&S'!$F131),H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134*(1+'S&S'!$F131),I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134*(1+'S&S'!$F131),J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134*(1+'S&S'!$F131),K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134*(1+'S&S'!$F131),L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134*(1+'S&S'!$F131),M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134*(1+'S&S'!$F131),N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134*(1+'S&S'!$F131),O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134*(1+'S&S'!$F131),P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134*(1+'S&S'!$F131),Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134*(1+'S&S'!$F131),R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134*(1+'S&S'!$F131),S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134*(1+'S&S'!$F131),T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134*(1+'S&S'!$F131),U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134*(1+'S&S'!$F131),V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134*(1+'S&S'!$F131),W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134*(1+'S&S'!$F131),X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134*(1+'S&S'!$F131),Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134*(1+'S&S'!$F131),Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134*(1+'S&S'!$F131),AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134*(1+'S&S'!$F131),AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134*(1+'S&S'!$F131),AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134*(1+'S&S'!$F131),AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134*(1+'S&S'!$F131),AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134*(1+'S&S'!$F131),AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134*(1+'S&S'!$F131),AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134*(1+'S&S'!$F131),AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134*(1+'S&S'!$F131),AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134*(1+'S&S'!$F131),AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134*(1+'S&S'!$F131),AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134*(1+'S&S'!$F131),AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134*(1+'S&S'!$F131),AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134*(1+'S&S'!$F131),AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134*(1+'S&S'!$F131),AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134*(1+'S&S'!$F131),AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134*(1+'S&S'!$F131),AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134*(1+'S&S'!$F131),AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134*(1+'S&S'!$F131),AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134*(1+'S&S'!$F131),AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134*(1+'S&S'!$F131),AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134*(1+'S&S'!$F131),AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134*(1+'S&S'!$F131),AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134*(1+'S&S'!$F131),AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134*(1+'S&S'!$F131),AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134*(1+'S&S'!$F131),AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134*(1+'S&S'!$F131),BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134*(1+'S&S'!$F131),BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134*(1+'S&S'!$F131),BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134*(1+'S&S'!$F131),BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134*(1+'S&S'!$F131),BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134*(1+'S&S'!$F131),BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134*(1+'S&S'!$F131),BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134*(1+'S&S'!$F131),BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134*(1+'S&S'!$F131),BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134*(1+'S&S'!$F131),BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134*(1+'S&S'!$F131),BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134*(1+'S&S'!$F131),BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134*(1+'S&S'!$F131),BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134*(1+'S&S'!$F131),BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134*(1+'S&S'!$F131),BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134*(1+'S&S'!$F131),BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134*(1+'S&S'!$F131),BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134*(1+'S&S'!$F131),BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134*(1+'S&S'!$F131),BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134*(1+'S&S'!$F131),BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134*(1+'S&S'!$F131),BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134*(1+'S&S'!$F131),BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134*(1+'S&S'!$F131),BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134*(1+'S&S'!$F131),BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134*(1+'S&S'!$F131),BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134*(1+'S&S'!$F131),BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134*(1+'S&S'!$F131),CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134*(1+'S&S'!$F131),CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134*(1+'S&S'!$F131),CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134*(1+'S&S'!$F131),CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134*(1+'S&S'!$F131),CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134*(1+'S&S'!$F131),CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134*(1+'S&S'!$F131),CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134*(1+'S&S'!$F131),CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134*(1+'S&S'!$F131),CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134*(1+'S&S'!$F131),CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134*(1+'S&S'!$F131),CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134*(1+'S&S'!$F131),CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134*(1+'S&S'!$F131),CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134*(1+'S&S'!$F131),CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134*(1+'S&S'!$F131),CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134*(1+'S&S'!$F131),CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134*(1+'S&S'!$F131),CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134*(1+'S&S'!$F131),CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134*(1+'S&S'!$F131),CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C135&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G334+NPV(G.Asm!$F$40,H334:INDEX(H334:CS334,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135*(1+'S&S'!$F132),G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135*(1+'S&S'!$F132),H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135*(1+'S&S'!$F132),I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135*(1+'S&S'!$F132),J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135*(1+'S&S'!$F132),K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135*(1+'S&S'!$F132),L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135*(1+'S&S'!$F132),M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135*(1+'S&S'!$F132),N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135*(1+'S&S'!$F132),O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135*(1+'S&S'!$F132),P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135*(1+'S&S'!$F132),Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135*(1+'S&S'!$F132),R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135*(1+'S&S'!$F132),S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135*(1+'S&S'!$F132),T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135*(1+'S&S'!$F132),U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135*(1+'S&S'!$F132),V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135*(1+'S&S'!$F132),W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135*(1+'S&S'!$F132),X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135*(1+'S&S'!$F132),Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135*(1+'S&S'!$F132),Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135*(1+'S&S'!$F132),AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135*(1+'S&S'!$F132),AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135*(1+'S&S'!$F132),AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135*(1+'S&S'!$F132),AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135*(1+'S&S'!$F132),AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135*(1+'S&S'!$F132),AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135*(1+'S&S'!$F132),AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135*(1+'S&S'!$F132),AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135*(1+'S&S'!$F132),AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135*(1+'S&S'!$F132),AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135*(1+'S&S'!$F132),AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135*(1+'S&S'!$F132),AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135*(1+'S&S'!$F132),AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135*(1+'S&S'!$F132),AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135*(1+'S&S'!$F132),AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135*(1+'S&S'!$F132),AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135*(1+'S&S'!$F132),AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135*(1+'S&S'!$F132),AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135*(1+'S&S'!$F132),AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135*(1+'S&S'!$F132),AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135*(1+'S&S'!$F132),AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135*(1+'S&S'!$F132),AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135*(1+'S&S'!$F132),AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135*(1+'S&S'!$F132),AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135*(1+'S&S'!$F132),AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135*(1+'S&S'!$F132),AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135*(1+'S&S'!$F132),BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135*(1+'S&S'!$F132),BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135*(1+'S&S'!$F132),BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135*(1+'S&S'!$F132),BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135*(1+'S&S'!$F132),BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135*(1+'S&S'!$F132),BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135*(1+'S&S'!$F132),BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135*(1+'S&S'!$F132),BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135*(1+'S&S'!$F132),BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135*(1+'S&S'!$F132),BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135*(1+'S&S'!$F132),BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135*(1+'S&S'!$F132),BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135*(1+'S&S'!$F132),BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135*(1+'S&S'!$F132),BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135*(1+'S&S'!$F132),BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135*(1+'S&S'!$F132),BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135*(1+'S&S'!$F132),BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135*(1+'S&S'!$F132),BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135*(1+'S&S'!$F132),BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135*(1+'S&S'!$F132),BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135*(1+'S&S'!$F132),BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135*(1+'S&S'!$F132),BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135*(1+'S&S'!$F132),BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135*(1+'S&S'!$F132),BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135*(1+'S&S'!$F132),BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135*(1+'S&S'!$F132),BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135*(1+'S&S'!$F132),CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135*(1+'S&S'!$F132),CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135*(1+'S&S'!$F132),CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135*(1+'S&S'!$F132),CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135*(1+'S&S'!$F132),CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135*(1+'S&S'!$F132),CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135*(1+'S&S'!$F132),CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135*(1+'S&S'!$F132),CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135*(1+'S&S'!$F132),CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135*(1+'S&S'!$F132),CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135*(1+'S&S'!$F132),CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135*(1+'S&S'!$F132),CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135*(1+'S&S'!$F132),CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135*(1+'S&S'!$F132),CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135*(1+'S&S'!$F132),CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135*(1+'S&S'!$F132),CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135*(1+'S&S'!$F132),CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135*(1+'S&S'!$F132),CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135*(1+'S&S'!$F132),CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C135&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G335+NPV(G.Asm!$F$40,H335:INDEX(H335:CS335,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135*(1+'S&S'!$F133),G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135*(1+'S&S'!$F133),H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135*(1+'S&S'!$F133),I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135*(1+'S&S'!$F133),J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135*(1+'S&S'!$F133),K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135*(1+'S&S'!$F133),L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135*(1+'S&S'!$F133),M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135*(1+'S&S'!$F133),N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135*(1+'S&S'!$F133),O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135*(1+'S&S'!$F133),P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135*(1+'S&S'!$F133),Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135*(1+'S&S'!$F133),R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135*(1+'S&S'!$F133),S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135*(1+'S&S'!$F133),T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135*(1+'S&S'!$F133),U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135*(1+'S&S'!$F133),V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135*(1+'S&S'!$F133),W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135*(1+'S&S'!$F133),X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135*(1+'S&S'!$F133),Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135*(1+'S&S'!$F133),Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135*(1+'S&S'!$F133),AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135*(1+'S&S'!$F133),AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135*(1+'S&S'!$F133),AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135*(1+'S&S'!$F133),AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135*(1+'S&S'!$F133),AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135*(1+'S&S'!$F133),AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135*(1+'S&S'!$F133),AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135*(1+'S&S'!$F133),AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135*(1+'S&S'!$F133),AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135*(1+'S&S'!$F133),AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135*(1+'S&S'!$F133),AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135*(1+'S&S'!$F133),AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135*(1+'S&S'!$F133),AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135*(1+'S&S'!$F133),AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135*(1+'S&S'!$F133),AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135*(1+'S&S'!$F133),AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135*(1+'S&S'!$F133),AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135*(1+'S&S'!$F133),AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135*(1+'S&S'!$F133),AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135*(1+'S&S'!$F133),AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135*(1+'S&S'!$F133),AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135*(1+'S&S'!$F133),AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135*(1+'S&S'!$F133),AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135*(1+'S&S'!$F133),AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135*(1+'S&S'!$F133),AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135*(1+'S&S'!$F133),AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135*(1+'S&S'!$F133),BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135*(1+'S&S'!$F133),BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135*(1+'S&S'!$F133),BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135*(1+'S&S'!$F133),BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135*(1+'S&S'!$F133),BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135*(1+'S&S'!$F133),BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135*(1+'S&S'!$F133),BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135*(1+'S&S'!$F133),BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135*(1+'S&S'!$F133),BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135*(1+'S&S'!$F133),BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135*(1+'S&S'!$F133),BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135*(1+'S&S'!$F133),BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135*(1+'S&S'!$F133),BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135*(1+'S&S'!$F133),BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135*(1+'S&S'!$F133),BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135*(1+'S&S'!$F133),BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135*(1+'S&S'!$F133),BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135*(1+'S&S'!$F133),BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135*(1+'S&S'!$F133),BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135*(1+'S&S'!$F133),BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135*(1+'S&S'!$F133),BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135*(1+'S&S'!$F133),BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135*(1+'S&S'!$F133),BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135*(1+'S&S'!$F133),BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135*(1+'S&S'!$F133),BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135*(1+'S&S'!$F133),BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135*(1+'S&S'!$F133),CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135*(1+'S&S'!$F133),CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135*(1+'S&S'!$F133),CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135*(1+'S&S'!$F133),CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135*(1+'S&S'!$F133),CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135*(1+'S&S'!$F133),CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135*(1+'S&S'!$F133),CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135*(1+'S&S'!$F133),CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135*(1+'S&S'!$F133),CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135*(1+'S&S'!$F133),CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135*(1+'S&S'!$F133),CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135*(1+'S&S'!$F133),CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135*(1+'S&S'!$F133),CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135*(1+'S&S'!$F133),CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135*(1+'S&S'!$F133),CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135*(1+'S&S'!$F133),CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135*(1+'S&S'!$F133),CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135*(1+'S&S'!$F133),CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135*(1+'S&S'!$F133),CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C136&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G336+NPV(G.Asm!$F$40,H336:INDEX(H336:CS336,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136*(1+'S&S'!$F134),G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136*(1+'S&S'!$F134),H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136*(1+'S&S'!$F134),I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136*(1+'S&S'!$F134),J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136*(1+'S&S'!$F134),K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136*(1+'S&S'!$F134),L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136*(1+'S&S'!$F134),M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136*(1+'S&S'!$F134),N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136*(1+'S&S'!$F134),O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136*(1+'S&S'!$F134),P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136*(1+'S&S'!$F134),Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136*(1+'S&S'!$F134),R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136*(1+'S&S'!$F134),S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136*(1+'S&S'!$F134),T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136*(1+'S&S'!$F134),U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136*(1+'S&S'!$F134),V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136*(1+'S&S'!$F134),W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136*(1+'S&S'!$F134),X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136*(1+'S&S'!$F134),Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136*(1+'S&S'!$F134),Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136*(1+'S&S'!$F134),AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136*(1+'S&S'!$F134),AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136*(1+'S&S'!$F134),AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136*(1+'S&S'!$F134),AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136*(1+'S&S'!$F134),AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136*(1+'S&S'!$F134),AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136*(1+'S&S'!$F134),AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136*(1+'S&S'!$F134),AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136*(1+'S&S'!$F134),AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136*(1+'S&S'!$F134),AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136*(1+'S&S'!$F134),AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136*(1+'S&S'!$F134),AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136*(1+'S&S'!$F134),AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136*(1+'S&S'!$F134),AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136*(1+'S&S'!$F134),AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136*(1+'S&S'!$F134),AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136*(1+'S&S'!$F134),AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136*(1+'S&S'!$F134),AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136*(1+'S&S'!$F134),AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136*(1+'S&S'!$F134),AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136*(1+'S&S'!$F134),AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136*(1+'S&S'!$F134),AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136*(1+'S&S'!$F134),AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136*(1+'S&S'!$F134),AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136*(1+'S&S'!$F134),AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136*(1+'S&S'!$F134),AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136*(1+'S&S'!$F134),BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136*(1+'S&S'!$F134),BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136*(1+'S&S'!$F134),BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136*(1+'S&S'!$F134),BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136*(1+'S&S'!$F134),BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136*(1+'S&S'!$F134),BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136*(1+'S&S'!$F134),BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136*(1+'S&S'!$F134),BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136*(1+'S&S'!$F134),BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136*(1+'S&S'!$F134),BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136*(1+'S&S'!$F134),BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136*(1+'S&S'!$F134),BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136*(1+'S&S'!$F134),BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136*(1+'S&S'!$F134),BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136*(1+'S&S'!$F134),BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136*(1+'S&S'!$F134),BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136*(1+'S&S'!$F134),BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136*(1+'S&S'!$F134),BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136*(1+'S&S'!$F134),BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136*(1+'S&S'!$F134),BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136*(1+'S&S'!$F134),BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136*(1+'S&S'!$F134),BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136*(1+'S&S'!$F134),BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136*(1+'S&S'!$F134),BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136*(1+'S&S'!$F134),BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136*(1+'S&S'!$F134),BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136*(1+'S&S'!$F134),CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136*(1+'S&S'!$F134),CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136*(1+'S&S'!$F134),CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136*(1+'S&S'!$F134),CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136*(1+'S&S'!$F134),CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136*(1+'S&S'!$F134),CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136*(1+'S&S'!$F134),CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136*(1+'S&S'!$F134),CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136*(1+'S&S'!$F134),CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136*(1+'S&S'!$F134),CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136*(1+'S&S'!$F134),CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136*(1+'S&S'!$F134),CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136*(1+'S&S'!$F134),CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136*(1+'S&S'!$F134),CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136*(1+'S&S'!$F134),CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136*(1+'S&S'!$F134),CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136*(1+'S&S'!$F134),CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136*(1+'S&S'!$F134),CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136*(1+'S&S'!$F134),CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C136&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G337+NPV(G.Asm!$F$40,H337:INDEX(H337:CS337,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136*(1+'S&S'!$F135),G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136*(1+'S&S'!$F135),H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136*(1+'S&S'!$F135),I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136*(1+'S&S'!$F135),J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136*(1+'S&S'!$F135),K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136*(1+'S&S'!$F135),L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136*(1+'S&S'!$F135),M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136*(1+'S&S'!$F135),N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136*(1+'S&S'!$F135),O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136*(1+'S&S'!$F135),P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136*(1+'S&S'!$F135),Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136*(1+'S&S'!$F135),R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136*(1+'S&S'!$F135),S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136*(1+'S&S'!$F135),T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136*(1+'S&S'!$F135),U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136*(1+'S&S'!$F135),V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136*(1+'S&S'!$F135),W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136*(1+'S&S'!$F135),X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136*(1+'S&S'!$F135),Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136*(1+'S&S'!$F135),Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136*(1+'S&S'!$F135),AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136*(1+'S&S'!$F135),AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136*(1+'S&S'!$F135),AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136*(1+'S&S'!$F135),AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136*(1+'S&S'!$F135),AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136*(1+'S&S'!$F135),AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136*(1+'S&S'!$F135),AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136*(1+'S&S'!$F135),AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136*(1+'S&S'!$F135),AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136*(1+'S&S'!$F135),AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136*(1+'S&S'!$F135),AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136*(1+'S&S'!$F135),AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136*(1+'S&S'!$F135),AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136*(1+'S&S'!$F135),AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136*(1+'S&S'!$F135),AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136*(1+'S&S'!$F135),AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136*(1+'S&S'!$F135),AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136*(1+'S&S'!$F135),AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136*(1+'S&S'!$F135),AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136*(1+'S&S'!$F135),AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136*(1+'S&S'!$F135),AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136*(1+'S&S'!$F135),AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136*(1+'S&S'!$F135),AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136*(1+'S&S'!$F135),AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136*(1+'S&S'!$F135),AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136*(1+'S&S'!$F135),AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136*(1+'S&S'!$F135),BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136*(1+'S&S'!$F135),BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136*(1+'S&S'!$F135),BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136*(1+'S&S'!$F135),BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136*(1+'S&S'!$F135),BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136*(1+'S&S'!$F135),BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136*(1+'S&S'!$F135),BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136*(1+'S&S'!$F135),BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136*(1+'S&S'!$F135),BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136*(1+'S&S'!$F135),BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136*(1+'S&S'!$F135),BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136*(1+'S&S'!$F135),BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136*(1+'S&S'!$F135),BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136*(1+'S&S'!$F135),BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136*(1+'S&S'!$F135),BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136*(1+'S&S'!$F135),BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136*(1+'S&S'!$F135),BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136*(1+'S&S'!$F135),BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136*(1+'S&S'!$F135),BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136*(1+'S&S'!$F135),BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136*(1+'S&S'!$F135),BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136*(1+'S&S'!$F135),BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136*(1+'S&S'!$F135),BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136*(1+'S&S'!$F135),BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136*(1+'S&S'!$F135),BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136*(1+'S&S'!$F135),BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136*(1+'S&S'!$F135),CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136*(1+'S&S'!$F135),CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136*(1+'S&S'!$F135),CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136*(1+'S&S'!$F135),CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136*(1+'S&S'!$F135),CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136*(1+'S&S'!$F135),CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136*(1+'S&S'!$F135),CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136*(1+'S&S'!$F135),CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136*(1+'S&S'!$F135),CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136*(1+'S&S'!$F135),CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136*(1+'S&S'!$F135),CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136*(1+'S&S'!$F135),CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136*(1+'S&S'!$F135),CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136*(1+'S&S'!$F135),CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136*(1+'S&S'!$F135),CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136*(1+'S&S'!$F135),CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136*(1+'S&S'!$F135),CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136*(1+'S&S'!$F135),CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136*(1+'S&S'!$F135),CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C137&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G338+NPV(G.Asm!$F$40,H338:INDEX(H338:CS338,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137*(1+'S&S'!$F136),G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137*(1+'S&S'!$F136),H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137*(1+'S&S'!$F136),I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137*(1+'S&S'!$F136),J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137*(1+'S&S'!$F136),K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137*(1+'S&S'!$F136),L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137*(1+'S&S'!$F136),M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137*(1+'S&S'!$F136),N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137*(1+'S&S'!$F136),O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137*(1+'S&S'!$F136),P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137*(1+'S&S'!$F136),Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137*(1+'S&S'!$F136),R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137*(1+'S&S'!$F136),S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137*(1+'S&S'!$F136),T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137*(1+'S&S'!$F136),U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137*(1+'S&S'!$F136),V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137*(1+'S&S'!$F136),W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137*(1+'S&S'!$F136),X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137*(1+'S&S'!$F136),Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137*(1+'S&S'!$F136),Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137*(1+'S&S'!$F136),AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137*(1+'S&S'!$F136),AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137*(1+'S&S'!$F136),AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137*(1+'S&S'!$F136),AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137*(1+'S&S'!$F136),AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137*(1+'S&S'!$F136),AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137*(1+'S&S'!$F136),AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137*(1+'S&S'!$F136),AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137*(1+'S&S'!$F136),AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137*(1+'S&S'!$F136),AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137*(1+'S&S'!$F136),AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137*(1+'S&S'!$F136),AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137*(1+'S&S'!$F136),AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137*(1+'S&S'!$F136),AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137*(1+'S&S'!$F136),AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137*(1+'S&S'!$F136),AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137*(1+'S&S'!$F136),AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137*(1+'S&S'!$F136),AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137*(1+'S&S'!$F136),AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137*(1+'S&S'!$F136),AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137*(1+'S&S'!$F136),AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137*(1+'S&S'!$F136),AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137*(1+'S&S'!$F136),AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137*(1+'S&S'!$F136),AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137*(1+'S&S'!$F136),AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137*(1+'S&S'!$F136),AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137*(1+'S&S'!$F136),BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137*(1+'S&S'!$F136),BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137*(1+'S&S'!$F136),BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137*(1+'S&S'!$F136),BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137*(1+'S&S'!$F136),BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137*(1+'S&S'!$F136),BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137*(1+'S&S'!$F136),BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137*(1+'S&S'!$F136),BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137*(1+'S&S'!$F136),BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137*(1+'S&S'!$F136),BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137*(1+'S&S'!$F136),BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137*(1+'S&S'!$F136),BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137*(1+'S&S'!$F136),BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137*(1+'S&S'!$F136),BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137*(1+'S&S'!$F136),BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137*(1+'S&S'!$F136),BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137*(1+'S&S'!$F136),BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137*(1+'S&S'!$F136),BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137*(1+'S&S'!$F136),BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137*(1+'S&S'!$F136),BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137*(1+'S&S'!$F136),BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137*(1+'S&S'!$F136),BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137*(1+'S&S'!$F136),BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137*(1+'S&S'!$F136),BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137*(1+'S&S'!$F136),BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137*(1+'S&S'!$F136),BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137*(1+'S&S'!$F136),CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137*(1+'S&S'!$F136),CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137*(1+'S&S'!$F136),CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137*(1+'S&S'!$F136),CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137*(1+'S&S'!$F136),CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137*(1+'S&S'!$F136),CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137*(1+'S&S'!$F136),CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137*(1+'S&S'!$F136),CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137*(1+'S&S'!$F136),CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137*(1+'S&S'!$F136),CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137*(1+'S&S'!$F136),CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137*(1+'S&S'!$F136),CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137*(1+'S&S'!$F136),CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137*(1+'S&S'!$F136),CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137*(1+'S&S'!$F136),CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137*(1+'S&S'!$F136),CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137*(1+'S&S'!$F136),CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137*(1+'S&S'!$F136),CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137*(1+'S&S'!$F136),CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C137&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G339+NPV(G.Asm!$F$40,H339:INDEX(H339:CS339,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137*(1+'S&S'!$F137),G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137*(1+'S&S'!$F137),H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137*(1+'S&S'!$F137),I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137*(1+'S&S'!$F137),J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137*(1+'S&S'!$F137),K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137*(1+'S&S'!$F137),L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137*(1+'S&S'!$F137),M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137*(1+'S&S'!$F137),N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137*(1+'S&S'!$F137),O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137*(1+'S&S'!$F137),P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137*(1+'S&S'!$F137),Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137*(1+'S&S'!$F137),R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137*(1+'S&S'!$F137),S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137*(1+'S&S'!$F137),T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137*(1+'S&S'!$F137),U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137*(1+'S&S'!$F137),V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137*(1+'S&S'!$F137),W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137*(1+'S&S'!$F137),X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137*(1+'S&S'!$F137),Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137*(1+'S&S'!$F137),Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137*(1+'S&S'!$F137),AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137*(1+'S&S'!$F137),AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137*(1+'S&S'!$F137),AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137*(1+'S&S'!$F137),AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137*(1+'S&S'!$F137),AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137*(1+'S&S'!$F137),AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137*(1+'S&S'!$F137),AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137*(1+'S&S'!$F137),AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137*(1+'S&S'!$F137),AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137*(1+'S&S'!$F137),AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137*(1+'S&S'!$F137),AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137*(1+'S&S'!$F137),AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137*(1+'S&S'!$F137),AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137*(1+'S&S'!$F137),AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137*(1+'S&S'!$F137),AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137*(1+'S&S'!$F137),AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137*(1+'S&S'!$F137),AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137*(1+'S&S'!$F137),AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137*(1+'S&S'!$F137),AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137*(1+'S&S'!$F137),AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137*(1+'S&S'!$F137),AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137*(1+'S&S'!$F137),AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137*(1+'S&S'!$F137),AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137*(1+'S&S'!$F137),AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137*(1+'S&S'!$F137),AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137*(1+'S&S'!$F137),AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137*(1+'S&S'!$F137),BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137*(1+'S&S'!$F137),BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137*(1+'S&S'!$F137),BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137*(1+'S&S'!$F137),BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137*(1+'S&S'!$F137),BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137*(1+'S&S'!$F137),BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137*(1+'S&S'!$F137),BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137*(1+'S&S'!$F137),BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137*(1+'S&S'!$F137),BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137*(1+'S&S'!$F137),BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137*(1+'S&S'!$F137),BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137*(1+'S&S'!$F137),BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137*(1+'S&S'!$F137),BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137*(1+'S&S'!$F137),BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137*(1+'S&S'!$F137),BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137*(1+'S&S'!$F137),BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137*(1+'S&S'!$F137),BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137*(1+'S&S'!$F137),BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137*(1+'S&S'!$F137),BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137*(1+'S&S'!$F137),BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137*(1+'S&S'!$F137),BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137*(1+'S&S'!$F137),BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137*(1+'S&S'!$F137),BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137*(1+'S&S'!$F137),BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137*(1+'S&S'!$F137),BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137*(1+'S&S'!$F137),BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137*(1+'S&S'!$F137),CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137*(1+'S&S'!$F137),CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137*(1+'S&S'!$F137),CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137*(1+'S&S'!$F137),CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137*(1+'S&S'!$F137),CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137*(1+'S&S'!$F137),CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137*(1+'S&S'!$F137),CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137*(1+'S&S'!$F137),CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137*(1+'S&S'!$F137),CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137*(1+'S&S'!$F137),CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137*(1+'S&S'!$F137),CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137*(1+'S&S'!$F137),CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137*(1+'S&S'!$F137),CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137*(1+'S&S'!$F137),CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137*(1+'S&S'!$F137),CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137*(1+'S&S'!$F137),CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137*(1+'S&S'!$F137),CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137*(1+'S&S'!$F137),CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137*(1+'S&S'!$F137),CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C138&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G340+NPV(G.Asm!$F$40,H340:INDEX(H340:CS340,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138*(1+'S&S'!$F138),G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138*(1+'S&S'!$F138),H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138*(1+'S&S'!$F138),I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138*(1+'S&S'!$F138),J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138*(1+'S&S'!$F138),K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138*(1+'S&S'!$F138),L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138*(1+'S&S'!$F138),M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138*(1+'S&S'!$F138),N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138*(1+'S&S'!$F138),O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138*(1+'S&S'!$F138),P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138*(1+'S&S'!$F138),Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138*(1+'S&S'!$F138),R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138*(1+'S&S'!$F138),S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138*(1+'S&S'!$F138),T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138*(1+'S&S'!$F138),U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138*(1+'S&S'!$F138),V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138*(1+'S&S'!$F138),W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138*(1+'S&S'!$F138),X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138*(1+'S&S'!$F138),Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138*(1+'S&S'!$F138),Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138*(1+'S&S'!$F138),AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138*(1+'S&S'!$F138),AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138*(1+'S&S'!$F138),AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138*(1+'S&S'!$F138),AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138*(1+'S&S'!$F138),AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138*(1+'S&S'!$F138),AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138*(1+'S&S'!$F138),AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138*(1+'S&S'!$F138),AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138*(1+'S&S'!$F138),AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138*(1+'S&S'!$F138),AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138*(1+'S&S'!$F138),AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138*(1+'S&S'!$F138),AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138*(1+'S&S'!$F138),AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138*(1+'S&S'!$F138),AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138*(1+'S&S'!$F138),AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138*(1+'S&S'!$F138),AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138*(1+'S&S'!$F138),AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138*(1+'S&S'!$F138),AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138*(1+'S&S'!$F138),AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138*(1+'S&S'!$F138),AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138*(1+'S&S'!$F138),AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138*(1+'S&S'!$F138),AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138*(1+'S&S'!$F138),AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138*(1+'S&S'!$F138),AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138*(1+'S&S'!$F138),AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138*(1+'S&S'!$F138),AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138*(1+'S&S'!$F138),BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138*(1+'S&S'!$F138),BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138*(1+'S&S'!$F138),BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138*(1+'S&S'!$F138),BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138*(1+'S&S'!$F138),BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138*(1+'S&S'!$F138),BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138*(1+'S&S'!$F138),BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138*(1+'S&S'!$F138),BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138*(1+'S&S'!$F138),BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138*(1+'S&S'!$F138),BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138*(1+'S&S'!$F138),BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138*(1+'S&S'!$F138),BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138*(1+'S&S'!$F138),BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138*(1+'S&S'!$F138),BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138*(1+'S&S'!$F138),BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138*(1+'S&S'!$F138),BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138*(1+'S&S'!$F138),BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138*(1+'S&S'!$F138),BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138*(1+'S&S'!$F138),BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138*(1+'S&S'!$F138),BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138*(1+'S&S'!$F138),BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138*(1+'S&S'!$F138),BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138*(1+'S&S'!$F138),BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138*(1+'S&S'!$F138),BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138*(1+'S&S'!$F138),BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138*(1+'S&S'!$F138),BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138*(1+'S&S'!$F138),CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138*(1+'S&S'!$F138),CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138*(1+'S&S'!$F138),CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138*(1+'S&S'!$F138),CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138*(1+'S&S'!$F138),CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138*(1+'S&S'!$F138),CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138*(1+'S&S'!$F138),CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138*(1+'S&S'!$F138),CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138*(1+'S&S'!$F138),CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138*(1+'S&S'!$F138),CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138*(1+'S&S'!$F138),CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138*(1+'S&S'!$F138),CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138*(1+'S&S'!$F138),CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138*(1+'S&S'!$F138),CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138*(1+'S&S'!$F138),CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138*(1+'S&S'!$F138),CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138*(1+'S&S'!$F138),CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138*(1+'S&S'!$F138),CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138*(1+'S&S'!$F138),CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C138&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G341+NPV(G.Asm!$F$40,H341:INDEX(H341:CS341,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138*(1+'S&S'!$F139),G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138*(1+'S&S'!$F139),H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138*(1+'S&S'!$F139),I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138*(1+'S&S'!$F139),J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138*(1+'S&S'!$F139),K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138*(1+'S&S'!$F139),L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138*(1+'S&S'!$F139),M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138*(1+'S&S'!$F139),N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138*(1+'S&S'!$F139),O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138*(1+'S&S'!$F139),P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138*(1+'S&S'!$F139),Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138*(1+'S&S'!$F139),R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138*(1+'S&S'!$F139),S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138*(1+'S&S'!$F139),T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138*(1+'S&S'!$F139),U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138*(1+'S&S'!$F139),V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138*(1+'S&S'!$F139),W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138*(1+'S&S'!$F139),X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138*(1+'S&S'!$F139),Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138*(1+'S&S'!$F139),Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138*(1+'S&S'!$F139),AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138*(1+'S&S'!$F139),AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138*(1+'S&S'!$F139),AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138*(1+'S&S'!$F139),AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138*(1+'S&S'!$F139),AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138*(1+'S&S'!$F139),AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138*(1+'S&S'!$F139),AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138*(1+'S&S'!$F139),AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138*(1+'S&S'!$F139),AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138*(1+'S&S'!$F139),AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138*(1+'S&S'!$F139),AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138*(1+'S&S'!$F139),AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138*(1+'S&S'!$F139),AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138*(1+'S&S'!$F139),AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138*(1+'S&S'!$F139),AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138*(1+'S&S'!$F139),AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138*(1+'S&S'!$F139),AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138*(1+'S&S'!$F139),AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138*(1+'S&S'!$F139),AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138*(1+'S&S'!$F139),AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138*(1+'S&S'!$F139),AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138*(1+'S&S'!$F139),AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138*(1+'S&S'!$F139),AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138*(1+'S&S'!$F139),AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138*(1+'S&S'!$F139),AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138*(1+'S&S'!$F139),AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138*(1+'S&S'!$F139),BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138*(1+'S&S'!$F139),BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138*(1+'S&S'!$F139),BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138*(1+'S&S'!$F139),BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138*(1+'S&S'!$F139),BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138*(1+'S&S'!$F139),BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138*(1+'S&S'!$F139),BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138*(1+'S&S'!$F139),BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138*(1+'S&S'!$F139),BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138*(1+'S&S'!$F139),BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138*(1+'S&S'!$F139),BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138*(1+'S&S'!$F139),BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138*(1+'S&S'!$F139),BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138*(1+'S&S'!$F139),BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138*(1+'S&S'!$F139),BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138*(1+'S&S'!$F139),BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138*(1+'S&S'!$F139),BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138*(1+'S&S'!$F139),BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138*(1+'S&S'!$F139),BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138*(1+'S&S'!$F139),BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138*(1+'S&S'!$F139),BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138*(1+'S&S'!$F139),BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138*(1+'S&S'!$F139),BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138*(1+'S&S'!$F139),BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138*(1+'S&S'!$F139),BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138*(1+'S&S'!$F139),BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138*(1+'S&S'!$F139),CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138*(1+'S&S'!$F139),CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138*(1+'S&S'!$F139),CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138*(1+'S&S'!$F139),CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138*(1+'S&S'!$F139),CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138*(1+'S&S'!$F139),CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138*(1+'S&S'!$F139),CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138*(1+'S&S'!$F139),CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138*(1+'S&S'!$F139),CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138*(1+'S&S'!$F139),CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138*(1+'S&S'!$F139),CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138*(1+'S&S'!$F139),CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138*(1+'S&S'!$F139),CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138*(1+'S&S'!$F139),CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138*(1+'S&S'!$F139),CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138*(1+'S&S'!$F139),CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138*(1+'S&S'!$F139),CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138*(1+'S&S'!$F139),CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138*(1+'S&S'!$F139),CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C139&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G342+NPV(G.Asm!$F$40,H342:INDEX(H342:CS342,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139*(1+'S&S'!$F140),G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139*(1+'S&S'!$F140),H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139*(1+'S&S'!$F140),I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139*(1+'S&S'!$F140),J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139*(1+'S&S'!$F140),K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139*(1+'S&S'!$F140),L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139*(1+'S&S'!$F140),M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139*(1+'S&S'!$F140),N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139*(1+'S&S'!$F140),O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139*(1+'S&S'!$F140),P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139*(1+'S&S'!$F140),Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139*(1+'S&S'!$F140),R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139*(1+'S&S'!$F140),S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139*(1+'S&S'!$F140),T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139*(1+'S&S'!$F140),U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139*(1+'S&S'!$F140),V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139*(1+'S&S'!$F140),W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139*(1+'S&S'!$F140),X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139*(1+'S&S'!$F140),Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139*(1+'S&S'!$F140),Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139*(1+'S&S'!$F140),AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139*(1+'S&S'!$F140),AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139*(1+'S&S'!$F140),AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139*(1+'S&S'!$F140),AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139*(1+'S&S'!$F140),AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139*(1+'S&S'!$F140),AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139*(1+'S&S'!$F140),AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139*(1+'S&S'!$F140),AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139*(1+'S&S'!$F140),AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139*(1+'S&S'!$F140),AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139*(1+'S&S'!$F140),AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139*(1+'S&S'!$F140),AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139*(1+'S&S'!$F140),AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139*(1+'S&S'!$F140),AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139*(1+'S&S'!$F140),AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139*(1+'S&S'!$F140),AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139*(1+'S&S'!$F140),AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139*(1+'S&S'!$F140),AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139*(1+'S&S'!$F140),AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139*(1+'S&S'!$F140),AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139*(1+'S&S'!$F140),AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139*(1+'S&S'!$F140),AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139*(1+'S&S'!$F140),AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139*(1+'S&S'!$F140),AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139*(1+'S&S'!$F140),AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139*(1+'S&S'!$F140),AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139*(1+'S&S'!$F140),BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139*(1+'S&S'!$F140),BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139*(1+'S&S'!$F140),BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139*(1+'S&S'!$F140),BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139*(1+'S&S'!$F140),BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139*(1+'S&S'!$F140),BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139*(1+'S&S'!$F140),BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139*(1+'S&S'!$F140),BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139*(1+'S&S'!$F140),BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139*(1+'S&S'!$F140),BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139*(1+'S&S'!$F140),BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139*(1+'S&S'!$F140),BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139*(1+'S&S'!$F140),BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139*(1+'S&S'!$F140),BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139*(1+'S&S'!$F140),BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139*(1+'S&S'!$F140),BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139*(1+'S&S'!$F140),BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139*(1+'S&S'!$F140),BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139*(1+'S&S'!$F140),BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139*(1+'S&S'!$F140),BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139*(1+'S&S'!$F140),BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139*(1+'S&S'!$F140),BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139*(1+'S&S'!$F140),BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139*(1+'S&S'!$F140),BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139*(1+'S&S'!$F140),BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139*(1+'S&S'!$F140),BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139*(1+'S&S'!$F140),CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139*(1+'S&S'!$F140),CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139*(1+'S&S'!$F140),CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139*(1+'S&S'!$F140),CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139*(1+'S&S'!$F140),CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139*(1+'S&S'!$F140),CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139*(1+'S&S'!$F140),CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139*(1+'S&S'!$F140),CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139*(1+'S&S'!$F140),CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139*(1+'S&S'!$F140),CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139*(1+'S&S'!$F140),CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139*(1+'S&S'!$F140),CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139*(1+'S&S'!$F140),CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139*(1+'S&S'!$F140),CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139*(1+'S&S'!$F140),CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139*(1+'S&S'!$F140),CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139*(1+'S&S'!$F140),CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139*(1+'S&S'!$F140),CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139*(1+'S&S'!$F140),CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C139&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G343+NPV(G.Asm!$F$40,H343:INDEX(H343:CS343,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139*(1+'S&S'!$F141),G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139*(1+'S&S'!$F141),H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139*(1+'S&S'!$F141),I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139*(1+'S&S'!$F141),J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139*(1+'S&S'!$F141),K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139*(1+'S&S'!$F141),L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139*(1+'S&S'!$F141),M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139*(1+'S&S'!$F141),N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139*(1+'S&S'!$F141),O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139*(1+'S&S'!$F141),P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139*(1+'S&S'!$F141),Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139*(1+'S&S'!$F141),R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139*(1+'S&S'!$F141),S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139*(1+'S&S'!$F141),T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139*(1+'S&S'!$F141),U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139*(1+'S&S'!$F141),V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139*(1+'S&S'!$F141),W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139*(1+'S&S'!$F141),X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139*(1+'S&S'!$F141),Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139*(1+'S&S'!$F141),Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139*(1+'S&S'!$F141),AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139*(1+'S&S'!$F141),AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139*(1+'S&S'!$F141),AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139*(1+'S&S'!$F141),AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139*(1+'S&S'!$F141),AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139*(1+'S&S'!$F141),AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139*(1+'S&S'!$F141),AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139*(1+'S&S'!$F141),AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139*(1+'S&S'!$F141),AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139*(1+'S&S'!$F141),AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139*(1+'S&S'!$F141),AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139*(1+'S&S'!$F141),AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139*(1+'S&S'!$F141),AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139*(1+'S&S'!$F141),AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139*(1+'S&S'!$F141),AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139*(1+'S&S'!$F141),AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139*(1+'S&S'!$F141),AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139*(1+'S&S'!$F141),AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139*(1+'S&S'!$F141),AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139*(1+'S&S'!$F141),AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139*(1+'S&S'!$F141),AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139*(1+'S&S'!$F141),AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139*(1+'S&S'!$F141),AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139*(1+'S&S'!$F141),AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139*(1+'S&S'!$F141),AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139*(1+'S&S'!$F141),AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139*(1+'S&S'!$F141),BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139*(1+'S&S'!$F141),BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139*(1+'S&S'!$F141),BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139*(1+'S&S'!$F141),BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139*(1+'S&S'!$F141),BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139*(1+'S&S'!$F141),BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139*(1+'S&S'!$F141),BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139*(1+'S&S'!$F141),BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139*(1+'S&S'!$F141),BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139*(1+'S&S'!$F141),BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139*(1+'S&S'!$F141),BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139*(1+'S&S'!$F141),BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139*(1+'S&S'!$F141),BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139*(1+'S&S'!$F141),BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139*(1+'S&S'!$F141),BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139*(1+'S&S'!$F141),BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139*(1+'S&S'!$F141),BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139*(1+'S&S'!$F141),BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139*(1+'S&S'!$F141),BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139*(1+'S&S'!$F141),BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139*(1+'S&S'!$F141),BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139*(1+'S&S'!$F141),BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139*(1+'S&S'!$F141),BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139*(1+'S&S'!$F141),BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139*(1+'S&S'!$F141),BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139*(1+'S&S'!$F141),BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139*(1+'S&S'!$F141),CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139*(1+'S&S'!$F141),CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139*(1+'S&S'!$F141),CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139*(1+'S&S'!$F141),CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139*(1+'S&S'!$F141),CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139*(1+'S&S'!$F141),CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139*(1+'S&S'!$F141),CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139*(1+'S&S'!$F141),CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139*(1+'S&S'!$F141),CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139*(1+'S&S'!$F141),CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139*(1+'S&S'!$F141),CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139*(1+'S&S'!$F141),CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139*(1+'S&S'!$F141),CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139*(1+'S&S'!$F141),CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139*(1+'S&S'!$F141),CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139*(1+'S&S'!$F141),CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139*(1+'S&S'!$F141),CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139*(1+'S&S'!$F141),CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139*(1+'S&S'!$F141),CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C140&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G344+NPV(G.Asm!$F$40,H344:INDEX(H344:CS344,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140*(1+'S&S'!$F142),G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140*(1+'S&S'!$F142),H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140*(1+'S&S'!$F142),I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140*(1+'S&S'!$F142),J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140*(1+'S&S'!$F142),K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140*(1+'S&S'!$F142),L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140*(1+'S&S'!$F142),M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140*(1+'S&S'!$F142),N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140*(1+'S&S'!$F142),O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140*(1+'S&S'!$F142),P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140*(1+'S&S'!$F142),Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140*(1+'S&S'!$F142),R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140*(1+'S&S'!$F142),S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140*(1+'S&S'!$F142),T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140*(1+'S&S'!$F142),U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140*(1+'S&S'!$F142),V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140*(1+'S&S'!$F142),W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140*(1+'S&S'!$F142),X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140*(1+'S&S'!$F142),Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140*(1+'S&S'!$F142),Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140*(1+'S&S'!$F142),AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140*(1+'S&S'!$F142),AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140*(1+'S&S'!$F142),AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140*(1+'S&S'!$F142),AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140*(1+'S&S'!$F142),AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140*(1+'S&S'!$F142),AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140*(1+'S&S'!$F142),AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140*(1+'S&S'!$F142),AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140*(1+'S&S'!$F142),AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140*(1+'S&S'!$F142),AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140*(1+'S&S'!$F142),AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140*(1+'S&S'!$F142),AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140*(1+'S&S'!$F142),AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140*(1+'S&S'!$F142),AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140*(1+'S&S'!$F142),AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140*(1+'S&S'!$F142),AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140*(1+'S&S'!$F142),AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140*(1+'S&S'!$F142),AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140*(1+'S&S'!$F142),AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140*(1+'S&S'!$F142),AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140*(1+'S&S'!$F142),AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140*(1+'S&S'!$F142),AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140*(1+'S&S'!$F142),AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140*(1+'S&S'!$F142),AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140*(1+'S&S'!$F142),AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140*(1+'S&S'!$F142),AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140*(1+'S&S'!$F142),BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140*(1+'S&S'!$F142),BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140*(1+'S&S'!$F142),BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140*(1+'S&S'!$F142),BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140*(1+'S&S'!$F142),BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140*(1+'S&S'!$F142),BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140*(1+'S&S'!$F142),BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140*(1+'S&S'!$F142),BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140*(1+'S&S'!$F142),BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140*(1+'S&S'!$F142),BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140*(1+'S&S'!$F142),BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140*(1+'S&S'!$F142),BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140*(1+'S&S'!$F142),BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140*(1+'S&S'!$F142),BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140*(1+'S&S'!$F142),BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140*(1+'S&S'!$F142),BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140*(1+'S&S'!$F142),BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140*(1+'S&S'!$F142),BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140*(1+'S&S'!$F142),BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140*(1+'S&S'!$F142),BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140*(1+'S&S'!$F142),BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140*(1+'S&S'!$F142),BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140*(1+'S&S'!$F142),BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140*(1+'S&S'!$F142),BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140*(1+'S&S'!$F142),BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140*(1+'S&S'!$F142),BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140*(1+'S&S'!$F142),CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140*(1+'S&S'!$F142),CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140*(1+'S&S'!$F142),CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140*(1+'S&S'!$F142),CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140*(1+'S&S'!$F142),CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140*(1+'S&S'!$F142),CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140*(1+'S&S'!$F142),CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140*(1+'S&S'!$F142),CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140*(1+'S&S'!$F142),CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140*(1+'S&S'!$F142),CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140*(1+'S&S'!$F142),CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140*(1+'S&S'!$F142),CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140*(1+'S&S'!$F142),CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140*(1+'S&S'!$F142),CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140*(1+'S&S'!$F142),CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140*(1+'S&S'!$F142),CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140*(1+'S&S'!$F142),CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140*(1+'S&S'!$F142),CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140*(1+'S&S'!$F142),CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C140&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G345+NPV(G.Asm!$F$40,H345:INDEX(H345:CS345,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140*(1+'S&S'!$F143),G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140*(1+'S&S'!$F143),H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140*(1+'S&S'!$F143),I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140*(1+'S&S'!$F143),J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140*(1+'S&S'!$F143),K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140*(1+'S&S'!$F143),L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140*(1+'S&S'!$F143),M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140*(1+'S&S'!$F143),N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140*(1+'S&S'!$F143),O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140*(1+'S&S'!$F143),P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140*(1+'S&S'!$F143),Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140*(1+'S&S'!$F143),R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140*(1+'S&S'!$F143),S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140*(1+'S&S'!$F143),T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140*(1+'S&S'!$F143),U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140*(1+'S&S'!$F143),V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140*(1+'S&S'!$F143),W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140*(1+'S&S'!$F143),X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140*(1+'S&S'!$F143),Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140*(1+'S&S'!$F143),Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140*(1+'S&S'!$F143),AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140*(1+'S&S'!$F143),AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140*(1+'S&S'!$F143),AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140*(1+'S&S'!$F143),AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140*(1+'S&S'!$F143),AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140*(1+'S&S'!$F143),AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140*(1+'S&S'!$F143),AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140*(1+'S&S'!$F143),AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140*(1+'S&S'!$F143),AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140*(1+'S&S'!$F143),AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140*(1+'S&S'!$F143),AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140*(1+'S&S'!$F143),AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140*(1+'S&S'!$F143),AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140*(1+'S&S'!$F143),AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140*(1+'S&S'!$F143),AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140*(1+'S&S'!$F143),AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140*(1+'S&S'!$F143),AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140*(1+'S&S'!$F143),AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140*(1+'S&S'!$F143),AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140*(1+'S&S'!$F143),AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140*(1+'S&S'!$F143),AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140*(1+'S&S'!$F143),AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140*(1+'S&S'!$F143),AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140*(1+'S&S'!$F143),AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140*(1+'S&S'!$F143),AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140*(1+'S&S'!$F143),AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140*(1+'S&S'!$F143),BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140*(1+'S&S'!$F143),BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140*(1+'S&S'!$F143),BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140*(1+'S&S'!$F143),BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140*(1+'S&S'!$F143),BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140*(1+'S&S'!$F143),BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140*(1+'S&S'!$F143),BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140*(1+'S&S'!$F143),BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140*(1+'S&S'!$F143),BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140*(1+'S&S'!$F143),BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140*(1+'S&S'!$F143),BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140*(1+'S&S'!$F143),BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140*(1+'S&S'!$F143),BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140*(1+'S&S'!$F143),BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140*(1+'S&S'!$F143),BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140*(1+'S&S'!$F143),BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140*(1+'S&S'!$F143),BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140*(1+'S&S'!$F143),BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140*(1+'S&S'!$F143),BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140*(1+'S&S'!$F143),BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140*(1+'S&S'!$F143),BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140*(1+'S&S'!$F143),BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140*(1+'S&S'!$F143),BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140*(1+'S&S'!$F143),BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140*(1+'S&S'!$F143),BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140*(1+'S&S'!$F143),BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140*(1+'S&S'!$F143),CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140*(1+'S&S'!$F143),CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140*(1+'S&S'!$F143),CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140*(1+'S&S'!$F143),CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140*(1+'S&S'!$F143),CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140*(1+'S&S'!$F143),CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140*(1+'S&S'!$F143),CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140*(1+'S&S'!$F143),CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140*(1+'S&S'!$F143),CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140*(1+'S&S'!$F143),CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140*(1+'S&S'!$F143),CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140*(1+'S&S'!$F143),CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140*(1+'S&S'!$F143),CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140*(1+'S&S'!$F143),CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140*(1+'S&S'!$F143),CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140*(1+'S&S'!$F143),CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140*(1+'S&S'!$F143),CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140*(1+'S&S'!$F143),CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140*(1+'S&S'!$F143),CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C141&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G346+NPV(G.Asm!$F$40,H346:INDEX(H346:CS346,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141*(1+'S&S'!$F144),G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141*(1+'S&S'!$F144),H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141*(1+'S&S'!$F144),I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141*(1+'S&S'!$F144),J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141*(1+'S&S'!$F144),K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141*(1+'S&S'!$F144),L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141*(1+'S&S'!$F144),M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141*(1+'S&S'!$F144),N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141*(1+'S&S'!$F144),O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141*(1+'S&S'!$F144),P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141*(1+'S&S'!$F144),Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141*(1+'S&S'!$F144),R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141*(1+'S&S'!$F144),S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141*(1+'S&S'!$F144),T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141*(1+'S&S'!$F144),U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141*(1+'S&S'!$F144),V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141*(1+'S&S'!$F144),W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141*(1+'S&S'!$F144),X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141*(1+'S&S'!$F144),Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141*(1+'S&S'!$F144),Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141*(1+'S&S'!$F144),AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141*(1+'S&S'!$F144),AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141*(1+'S&S'!$F144),AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141*(1+'S&S'!$F144),AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141*(1+'S&S'!$F144),AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141*(1+'S&S'!$F144),AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141*(1+'S&S'!$F144),AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141*(1+'S&S'!$F144),AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141*(1+'S&S'!$F144),AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141*(1+'S&S'!$F144),AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141*(1+'S&S'!$F144),AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141*(1+'S&S'!$F144),AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141*(1+'S&S'!$F144),AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141*(1+'S&S'!$F144),AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141*(1+'S&S'!$F144),AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141*(1+'S&S'!$F144),AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141*(1+'S&S'!$F144),AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141*(1+'S&S'!$F144),AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141*(1+'S&S'!$F144),AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141*(1+'S&S'!$F144),AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141*(1+'S&S'!$F144),AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141*(1+'S&S'!$F144),AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141*(1+'S&S'!$F144),AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141*(1+'S&S'!$F144),AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141*(1+'S&S'!$F144),AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141*(1+'S&S'!$F144),AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141*(1+'S&S'!$F144),BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141*(1+'S&S'!$F144),BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141*(1+'S&S'!$F144),BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141*(1+'S&S'!$F144),BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141*(1+'S&S'!$F144),BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141*(1+'S&S'!$F144),BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141*(1+'S&S'!$F144),BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141*(1+'S&S'!$F144),BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141*(1+'S&S'!$F144),BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141*(1+'S&S'!$F144),BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141*(1+'S&S'!$F144),BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141*(1+'S&S'!$F144),BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141*(1+'S&S'!$F144),BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141*(1+'S&S'!$F144),BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141*(1+'S&S'!$F144),BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141*(1+'S&S'!$F144),BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141*(1+'S&S'!$F144),BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141*(1+'S&S'!$F144),BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141*(1+'S&S'!$F144),BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141*(1+'S&S'!$F144),BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141*(1+'S&S'!$F144),BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141*(1+'S&S'!$F144),BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141*(1+'S&S'!$F144),BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141*(1+'S&S'!$F144),BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141*(1+'S&S'!$F144),BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141*(1+'S&S'!$F144),BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141*(1+'S&S'!$F144),CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141*(1+'S&S'!$F144),CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141*(1+'S&S'!$F144),CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141*(1+'S&S'!$F144),CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141*(1+'S&S'!$F144),CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141*(1+'S&S'!$F144),CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141*(1+'S&S'!$F144),CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141*(1+'S&S'!$F144),CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141*(1+'S&S'!$F144),CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141*(1+'S&S'!$F144),CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141*(1+'S&S'!$F144),CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141*(1+'S&S'!$F144),CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141*(1+'S&S'!$F144),CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141*(1+'S&S'!$F144),CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141*(1+'S&S'!$F144),CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141*(1+'S&S'!$F144),CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141*(1+'S&S'!$F144),CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141*(1+'S&S'!$F144),CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141*(1+'S&S'!$F144),CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C141&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G347+NPV(G.Asm!$F$40,H347:INDEX(H347:CS347,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141*(1+'S&S'!$F145),G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141*(1+'S&S'!$F145),H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141*(1+'S&S'!$F145),I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141*(1+'S&S'!$F145),J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141*(1+'S&S'!$F145),K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141*(1+'S&S'!$F145),L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141*(1+'S&S'!$F145),M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141*(1+'S&S'!$F145),N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141*(1+'S&S'!$F145),O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141*(1+'S&S'!$F145),P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141*(1+'S&S'!$F145),Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141*(1+'S&S'!$F145),R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141*(1+'S&S'!$F145),S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141*(1+'S&S'!$F145),T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141*(1+'S&S'!$F145),U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141*(1+'S&S'!$F145),V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141*(1+'S&S'!$F145),W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141*(1+'S&S'!$F145),X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141*(1+'S&S'!$F145),Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141*(1+'S&S'!$F145),Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141*(1+'S&S'!$F145),AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141*(1+'S&S'!$F145),AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141*(1+'S&S'!$F145),AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141*(1+'S&S'!$F145),AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141*(1+'S&S'!$F145),AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141*(1+'S&S'!$F145),AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141*(1+'S&S'!$F145),AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141*(1+'S&S'!$F145),AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141*(1+'S&S'!$F145),AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141*(1+'S&S'!$F145),AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141*(1+'S&S'!$F145),AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141*(1+'S&S'!$F145),AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141*(1+'S&S'!$F145),AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141*(1+'S&S'!$F145),AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141*(1+'S&S'!$F145),AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141*(1+'S&S'!$F145),AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141*(1+'S&S'!$F145),AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141*(1+'S&S'!$F145),AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141*(1+'S&S'!$F145),AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141*(1+'S&S'!$F145),AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141*(1+'S&S'!$F145),AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141*(1+'S&S'!$F145),AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141*(1+'S&S'!$F145),AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141*(1+'S&S'!$F145),AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141*(1+'S&S'!$F145),AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141*(1+'S&S'!$F145),AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141*(1+'S&S'!$F145),BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141*(1+'S&S'!$F145),BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141*(1+'S&S'!$F145),BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141*(1+'S&S'!$F145),BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141*(1+'S&S'!$F145),BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141*(1+'S&S'!$F145),BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141*(1+'S&S'!$F145),BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141*(1+'S&S'!$F145),BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141*(1+'S&S'!$F145),BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141*(1+'S&S'!$F145),BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141*(1+'S&S'!$F145),BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141*(1+'S&S'!$F145),BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141*(1+'S&S'!$F145),BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141*(1+'S&S'!$F145),BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141*(1+'S&S'!$F145),BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141*(1+'S&S'!$F145),BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141*(1+'S&S'!$F145),BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141*(1+'S&S'!$F145),BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141*(1+'S&S'!$F145),BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141*(1+'S&S'!$F145),BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141*(1+'S&S'!$F145),BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141*(1+'S&S'!$F145),BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141*(1+'S&S'!$F145),BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141*(1+'S&S'!$F145),BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141*(1+'S&S'!$F145),BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141*(1+'S&S'!$F145),BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141*(1+'S&S'!$F145),CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141*(1+'S&S'!$F145),CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141*(1+'S&S'!$F145),CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141*(1+'S&S'!$F145),CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141*(1+'S&S'!$F145),CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141*(1+'S&S'!$F145),CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141*(1+'S&S'!$F145),CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141*(1+'S&S'!$F145),CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141*(1+'S&S'!$F145),CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141*(1+'S&S'!$F145),CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141*(1+'S&S'!$F145),CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141*(1+'S&S'!$F145),CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141*(1+'S&S'!$F145),CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141*(1+'S&S'!$F145),CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141*(1+'S&S'!$F145),CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141*(1+'S&S'!$F145),CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141*(1+'S&S'!$F145),CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141*(1+'S&S'!$F145),CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141*(1+'S&S'!$F145),CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C142&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G348+NPV(G.Asm!$F$40,H348:INDEX(H348:CS348,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142*(1+'S&S'!$F146),G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142*(1+'S&S'!$F146),H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142*(1+'S&S'!$F146),I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142*(1+'S&S'!$F146),J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142*(1+'S&S'!$F146),K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142*(1+'S&S'!$F146),L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142*(1+'S&S'!$F146),M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142*(1+'S&S'!$F146),N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142*(1+'S&S'!$F146),O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142*(1+'S&S'!$F146),P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142*(1+'S&S'!$F146),Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142*(1+'S&S'!$F146),R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142*(1+'S&S'!$F146),S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142*(1+'S&S'!$F146),T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142*(1+'S&S'!$F146),U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142*(1+'S&S'!$F146),V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142*(1+'S&S'!$F146),W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142*(1+'S&S'!$F146),X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142*(1+'S&S'!$F146),Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142*(1+'S&S'!$F146),Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142*(1+'S&S'!$F146),AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142*(1+'S&S'!$F146),AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142*(1+'S&S'!$F146),AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142*(1+'S&S'!$F146),AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142*(1+'S&S'!$F146),AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142*(1+'S&S'!$F146),AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142*(1+'S&S'!$F146),AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142*(1+'S&S'!$F146),AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142*(1+'S&S'!$F146),AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142*(1+'S&S'!$F146),AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142*(1+'S&S'!$F146),AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142*(1+'S&S'!$F146),AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142*(1+'S&S'!$F146),AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142*(1+'S&S'!$F146),AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142*(1+'S&S'!$F146),AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142*(1+'S&S'!$F146),AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142*(1+'S&S'!$F146),AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142*(1+'S&S'!$F146),AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142*(1+'S&S'!$F146),AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142*(1+'S&S'!$F146),AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142*(1+'S&S'!$F146),AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142*(1+'S&S'!$F146),AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142*(1+'S&S'!$F146),AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142*(1+'S&S'!$F146),AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142*(1+'S&S'!$F146),AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142*(1+'S&S'!$F146),AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142*(1+'S&S'!$F146),BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142*(1+'S&S'!$F146),BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142*(1+'S&S'!$F146),BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142*(1+'S&S'!$F146),BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142*(1+'S&S'!$F146),BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142*(1+'S&S'!$F146),BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142*(1+'S&S'!$F146),BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142*(1+'S&S'!$F146),BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142*(1+'S&S'!$F146),BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142*(1+'S&S'!$F146),BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142*(1+'S&S'!$F146),BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142*(1+'S&S'!$F146),BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142*(1+'S&S'!$F146),BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142*(1+'S&S'!$F146),BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142*(1+'S&S'!$F146),BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142*(1+'S&S'!$F146),BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142*(1+'S&S'!$F146),BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142*(1+'S&S'!$F146),BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142*(1+'S&S'!$F146),BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142*(1+'S&S'!$F146),BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142*(1+'S&S'!$F146),BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142*(1+'S&S'!$F146),BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142*(1+'S&S'!$F146),BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142*(1+'S&S'!$F146),BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142*(1+'S&S'!$F146),BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142*(1+'S&S'!$F146),BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142*(1+'S&S'!$F146),CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142*(1+'S&S'!$F146),CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142*(1+'S&S'!$F146),CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142*(1+'S&S'!$F146),CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142*(1+'S&S'!$F146),CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142*(1+'S&S'!$F146),CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142*(1+'S&S'!$F146),CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142*(1+'S&S'!$F146),CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142*(1+'S&S'!$F146),CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142*(1+'S&S'!$F146),CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142*(1+'S&S'!$F146),CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142*(1+'S&S'!$F146),CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142*(1+'S&S'!$F146),CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142*(1+'S&S'!$F146),CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142*(1+'S&S'!$F146),CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142*(1+'S&S'!$F146),CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142*(1+'S&S'!$F146),CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142*(1+'S&S'!$F146),CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142*(1+'S&S'!$F146),CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C142&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G349+NPV(G.Asm!$F$40,H349:INDEX(H349:CS349,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142*(1+'S&S'!$F147),G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142*(1+'S&S'!$F147),H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142*(1+'S&S'!$F147),I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142*(1+'S&S'!$F147),J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142*(1+'S&S'!$F147),K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142*(1+'S&S'!$F147),L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142*(1+'S&S'!$F147),M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142*(1+'S&S'!$F147),N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142*(1+'S&S'!$F147),O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142*(1+'S&S'!$F147),P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142*(1+'S&S'!$F147),Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142*(1+'S&S'!$F147),R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142*(1+'S&S'!$F147),S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142*(1+'S&S'!$F147),T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142*(1+'S&S'!$F147),U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142*(1+'S&S'!$F147),V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142*(1+'S&S'!$F147),W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142*(1+'S&S'!$F147),X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142*(1+'S&S'!$F147),Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142*(1+'S&S'!$F147),Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142*(1+'S&S'!$F147),AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142*(1+'S&S'!$F147),AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142*(1+'S&S'!$F147),AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142*(1+'S&S'!$F147),AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142*(1+'S&S'!$F147),AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142*(1+'S&S'!$F147),AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142*(1+'S&S'!$F147),AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142*(1+'S&S'!$F147),AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142*(1+'S&S'!$F147),AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142*(1+'S&S'!$F147),AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142*(1+'S&S'!$F147),AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142*(1+'S&S'!$F147),AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142*(1+'S&S'!$F147),AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142*(1+'S&S'!$F147),AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142*(1+'S&S'!$F147),AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142*(1+'S&S'!$F147),AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142*(1+'S&S'!$F147),AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142*(1+'S&S'!$F147),AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142*(1+'S&S'!$F147),AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142*(1+'S&S'!$F147),AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142*(1+'S&S'!$F147),AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142*(1+'S&S'!$F147),AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142*(1+'S&S'!$F147),AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142*(1+'S&S'!$F147),AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142*(1+'S&S'!$F147),AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142*(1+'S&S'!$F147),AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142*(1+'S&S'!$F147),BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142*(1+'S&S'!$F147),BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142*(1+'S&S'!$F147),BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142*(1+'S&S'!$F147),BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142*(1+'S&S'!$F147),BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142*(1+'S&S'!$F147),BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142*(1+'S&S'!$F147),BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142*(1+'S&S'!$F147),BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142*(1+'S&S'!$F147),BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142*(1+'S&S'!$F147),BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142*(1+'S&S'!$F147),BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142*(1+'S&S'!$F147),BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142*(1+'S&S'!$F147),BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142*(1+'S&S'!$F147),BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142*(1+'S&S'!$F147),BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142*(1+'S&S'!$F147),BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142*(1+'S&S'!$F147),BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142*(1+'S&S'!$F147),BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142*(1+'S&S'!$F147),BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142*(1+'S&S'!$F147),BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142*(1+'S&S'!$F147),BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142*(1+'S&S'!$F147),BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142*(1+'S&S'!$F147),BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142*(1+'S&S'!$F147),BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142*(1+'S&S'!$F147),BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142*(1+'S&S'!$F147),BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142*(1+'S&S'!$F147),CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142*(1+'S&S'!$F147),CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142*(1+'S&S'!$F147),CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142*(1+'S&S'!$F147),CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142*(1+'S&S'!$F147),CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142*(1+'S&S'!$F147),CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142*(1+'S&S'!$F147),CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142*(1+'S&S'!$F147),CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142*(1+'S&S'!$F147),CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142*(1+'S&S'!$F147),CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142*(1+'S&S'!$F147),CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142*(1+'S&S'!$F147),CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142*(1+'S&S'!$F147),CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142*(1+'S&S'!$F147),CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142*(1+'S&S'!$F147),CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142*(1+'S&S'!$F147),CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142*(1+'S&S'!$F147),CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142*(1+'S&S'!$F147),CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142*(1+'S&S'!$F147),CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.1!C143&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G350+NPV(G.Asm!$F$40,H350:INDEX(H350:CS350,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143*(1+'S&S'!$F148),G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143*(1+'S&S'!$F148),H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143*(1+'S&S'!$F148),I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143*(1+'S&S'!$F148),J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143*(1+'S&S'!$F148),K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143*(1+'S&S'!$F148),L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143*(1+'S&S'!$F148),M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143*(1+'S&S'!$F148),N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143*(1+'S&S'!$F148),O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143*(1+'S&S'!$F148),P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143*(1+'S&S'!$F148),Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143*(1+'S&S'!$F148),R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143*(1+'S&S'!$F148),S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143*(1+'S&S'!$F148),T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143*(1+'S&S'!$F148),U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143*(1+'S&S'!$F148),V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143*(1+'S&S'!$F148),W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143*(1+'S&S'!$F148),X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143*(1+'S&S'!$F148),Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143*(1+'S&S'!$F148),Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143*(1+'S&S'!$F148),AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143*(1+'S&S'!$F148),AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143*(1+'S&S'!$F148),AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143*(1+'S&S'!$F148),AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143*(1+'S&S'!$F148),AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143*(1+'S&S'!$F148),AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143*(1+'S&S'!$F148),AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143*(1+'S&S'!$F148),AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143*(1+'S&S'!$F148),AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143*(1+'S&S'!$F148),AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143*(1+'S&S'!$F148),AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143*(1+'S&S'!$F148),AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143*(1+'S&S'!$F148),AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143*(1+'S&S'!$F148),AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143*(1+'S&S'!$F148),AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143*(1+'S&S'!$F148),AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143*(1+'S&S'!$F148),AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143*(1+'S&S'!$F148),AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143*(1+'S&S'!$F148),AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143*(1+'S&S'!$F148),AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143*(1+'S&S'!$F148),AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143*(1+'S&S'!$F148),AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143*(1+'S&S'!$F148),AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143*(1+'S&S'!$F148),AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143*(1+'S&S'!$F148),AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143*(1+'S&S'!$F148),AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143*(1+'S&S'!$F148),BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143*(1+'S&S'!$F148),BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143*(1+'S&S'!$F148),BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143*(1+'S&S'!$F148),BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143*(1+'S&S'!$F148),BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143*(1+'S&S'!$F148),BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143*(1+'S&S'!$F148),BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143*(1+'S&S'!$F148),BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143*(1+'S&S'!$F148),BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143*(1+'S&S'!$F148),BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143*(1+'S&S'!$F148),BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143*(1+'S&S'!$F148),BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143*(1+'S&S'!$F148),BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143*(1+'S&S'!$F148),BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143*(1+'S&S'!$F148),BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143*(1+'S&S'!$F148),BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143*(1+'S&S'!$F148),BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143*(1+'S&S'!$F148),BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143*(1+'S&S'!$F148),BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143*(1+'S&S'!$F148),BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143*(1+'S&S'!$F148),BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143*(1+'S&S'!$F148),BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143*(1+'S&S'!$F148),BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143*(1+'S&S'!$F148),BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143*(1+'S&S'!$F148),BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143*(1+'S&S'!$F148),BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143*(1+'S&S'!$F148),CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143*(1+'S&S'!$F148),CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143*(1+'S&S'!$F148),CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143*(1+'S&S'!$F148),CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143*(1+'S&S'!$F148),CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143*(1+'S&S'!$F148),CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143*(1+'S&S'!$F148),CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143*(1+'S&S'!$F148),CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143*(1+'S&S'!$F148),CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143*(1+'S&S'!$F148),CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143*(1+'S&S'!$F148),CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143*(1+'S&S'!$F148),CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143*(1+'S&S'!$F148),CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143*(1+'S&S'!$F148),CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143*(1+'S&S'!$F148),CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143*(1+'S&S'!$F148),CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143*(1+'S&S'!$F148),CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143*(1+'S&S'!$F148),CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143*(1+'S&S'!$F148),CS$144)","v":0}]
[null,null,{"$f":"O.1!C143&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G351+NPV(G.Asm!$F$40,H351:INDEX(H351:CS351,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143*(1+'S&S'!$F149),G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143*(1+'S&S'!$F149),H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143*(1+'S&S'!$F149),I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143*(1+'S&S'!$F149),J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143*(1+'S&S'!$F149),K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143*(1+'S&S'!$F149),L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143*(1+'S&S'!$F149),M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143*(1+'S&S'!$F149),N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143*(1+'S&S'!$F149),O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143*(1+'S&S'!$F149),P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143*(1+'S&S'!$F149),Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143*(1+'S&S'!$F149),R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143*(1+'S&S'!$F149),S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143*(1+'S&S'!$F149),T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143*(1+'S&S'!$F149),U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143*(1+'S&S'!$F149),V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143*(1+'S&S'!$F149),W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143*(1+'S&S'!$F149),X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143*(1+'S&S'!$F149),Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143*(1+'S&S'!$F149),Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143*(1+'S&S'!$F149),AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143*(1+'S&S'!$F149),AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143*(1+'S&S'!$F149),AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143*(1+'S&S'!$F149),AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143*(1+'S&S'!$F149),AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143*(1+'S&S'!$F149),AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143*(1+'S&S'!$F149),AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143*(1+'S&S'!$F149),AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143*(1+'S&S'!$F149),AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143*(1+'S&S'!$F149),AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143*(1+'S&S'!$F149),AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143*(1+'S&S'!$F149),AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143*(1+'S&S'!$F149),AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143*(1+'S&S'!$F149),AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143*(1+'S&S'!$F149),AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143*(1+'S&S'!$F149),AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143*(1+'S&S'!$F149),AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143*(1+'S&S'!$F149),AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143*(1+'S&S'!$F149),AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143*(1+'S&S'!$F149),AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143*(1+'S&S'!$F149),AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143*(1+'S&S'!$F149),AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143*(1+'S&S'!$F149),AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143*(1+'S&S'!$F149),AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143*(1+'S&S'!$F149),AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143*(1+'S&S'!$F149),AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143*(1+'S&S'!$F149),BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143*(1+'S&S'!$F149),BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143*(1+'S&S'!$F149),BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143*(1+'S&S'!$F149),BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143*(1+'S&S'!$F149),BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143*(1+'S&S'!$F149),BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143*(1+'S&S'!$F149),BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143*(1+'S&S'!$F149),BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143*(1+'S&S'!$F149),BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143*(1+'S&S'!$F149),BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143*(1+'S&S'!$F149),BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143*(1+'S&S'!$F149),BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143*(1+'S&S'!$F149),BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143*(1+'S&S'!$F149),BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143*(1+'S&S'!$F149),BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143*(1+'S&S'!$F149),BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143*(1+'S&S'!$F149),BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143*(1+'S&S'!$F149),BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143*(1+'S&S'!$F149),BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143*(1+'S&S'!$F149),BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143*(1+'S&S'!$F149),BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143*(1+'S&S'!$F149),BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143*(1+'S&S'!$F149),BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143*(1+'S&S'!$F149),BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143*(1+'S&S'!$F149),BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143*(1+'S&S'!$F149),BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143*(1+'S&S'!$F149),CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143*(1+'S&S'!$F149),CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143*(1+'S&S'!$F149),CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143*(1+'S&S'!$F149),CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143*(1+'S&S'!$F149),CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143*(1+'S&S'!$F149),CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143*(1+'S&S'!$F149),CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143*(1+'S&S'!$F149),CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143*(1+'S&S'!$F149),CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143*(1+'S&S'!$F149),CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143*(1+'S&S'!$F149),CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143*(1+'S&S'!$F149),CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143*(1+'S&S'!$F149),CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143*(1+'S&S'!$F149),CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143*(1+'S&S'!$F149),CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143*(1+'S&S'!$F149),CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143*(1+'S&S'!$F149),CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143*(1+'S&S'!$F149),CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143*(1+'S&S'!$F149),CS$144)","v":0}]
[null,null,{"$f":"O.1!C144&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G352+NPV(G.Asm!$F$40,H352:INDEX(H352:CS352,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144*(1+'S&S'!$F150))","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144*(1+'S&S'!$F150))","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144*(1+'S&S'!$F150))","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144*(1+'S&S'!$F150))","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144*(1+'S&S'!$F150))","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144*(1+'S&S'!$F150))","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144*(1+'S&S'!$F150))","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144*(1+'S&S'!$F150))","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144*(1+'S&S'!$F150))","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144*(1+'S&S'!$F150))","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144*(1+'S&S'!$F150))","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144*(1+'S&S'!$F150))","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144*(1+'S&S'!$F150))","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144*(1+'S&S'!$F150))","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144*(1+'S&S'!$F150))","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144*(1+'S&S'!$F150))","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144*(1+'S&S'!$F150))","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144*(1+'S&S'!$F150))","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144*(1+'S&S'!$F150))","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144*(1+'S&S'!$F150))","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144*(1+'S&S'!$F150))","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144*(1+'S&S'!$F150))","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144*(1+'S&S'!$F150))","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144*(1+'S&S'!$F150))","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144*(1+'S&S'!$F150))","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144*(1+'S&S'!$F150))","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144*(1+'S&S'!$F150))","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144*(1+'S&S'!$F150))","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144*(1+'S&S'!$F150))","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144*(1+'S&S'!$F150))","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144*(1+'S&S'!$F150))","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144*(1+'S&S'!$F150))","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144*(1+'S&S'!$F150))","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144*(1+'S&S'!$F150))","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144*(1+'S&S'!$F150))","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144*(1+'S&S'!$F150))","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144*(1+'S&S'!$F150))","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144*(1+'S&S'!$F150))","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144*(1+'S&S'!$F150))","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144*(1+'S&S'!$F150))","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144*(1+'S&S'!$F150))","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144*(1+'S&S'!$F150))","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144*(1+'S&S'!$F150))","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144*(1+'S&S'!$F150))","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144*(1+'S&S'!$F150))","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144*(1+'S&S'!$F150))","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144*(1+'S&S'!$F150))","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144*(1+'S&S'!$F150))","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144*(1+'S&S'!$F150))","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144*(1+'S&S'!$F150))","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144*(1+'S&S'!$F150))","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144*(1+'S&S'!$F150))","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144*(1+'S&S'!$F150))","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144*(1+'S&S'!$F150))","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144*(1+'S&S'!$F150))","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144*(1+'S&S'!$F150))","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144*(1+'S&S'!$F150))","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144*(1+'S&S'!$F150))","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144*(1+'S&S'!$F150))","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144*(1+'S&S'!$F150))","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144*(1+'S&S'!$F150))","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144*(1+'S&S'!$F150))","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144*(1+'S&S'!$F150))","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144*(1+'S&S'!$F150))","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144*(1+'S&S'!$F150))","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144*(1+'S&S'!$F150))","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144*(1+'S&S'!$F150))","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144*(1+'S&S'!$F150))","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144*(1+'S&S'!$F150))","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144*(1+'S&S'!$F150))","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144*(1+'S&S'!$F150))","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144*(1+'S&S'!$F150))","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144*(1+'S&S'!$F150))","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144*(1+'S&S'!$F150))","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144*(1+'S&S'!$F150))","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144*(1+'S&S'!$F150))","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144*(1+'S&S'!$F150))","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144*(1+'S&S'!$F150))","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144*(1+'S&S'!$F150))","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144*(1+'S&S'!$F150))","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144*(1+'S&S'!$F150))","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144*(1+'S&S'!$F150))","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144*(1+'S&S'!$F150))","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144*(1+'S&S'!$F150))","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144*(1+'S&S'!$F150))","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144*(1+'S&S'!$F150))","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144*(1+'S&S'!$F150))","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144*(1+'S&S'!$F150))","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144*(1+'S&S'!$F150))","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144*(1+'S&S'!$F150))","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144*(1+'S&S'!$F150))","v":0}]
[null,null,{"$f":"O.1!C144&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G353+NPV(G.Asm!$F$40,H353:INDEX(H353:CS353,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144*(1+'S&S'!$F151))","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144*(1+'S&S'!$F151))","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144*(1+'S&S'!$F151))","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144*(1+'S&S'!$F151))","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144*(1+'S&S'!$F151))","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144*(1+'S&S'!$F151))","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144*(1+'S&S'!$F151))","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144*(1+'S&S'!$F151))","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144*(1+'S&S'!$F151))","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144*(1+'S&S'!$F151))","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144*(1+'S&S'!$F151))","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144*(1+'S&S'!$F151))","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144*(1+'S&S'!$F151))","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144*(1+'S&S'!$F151))","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144*(1+'S&S'!$F151))","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144*(1+'S&S'!$F151))","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144*(1+'S&S'!$F151))","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144*(1+'S&S'!$F151))","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144*(1+'S&S'!$F151))","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144*(1+'S&S'!$F151))","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144*(1+'S&S'!$F151))","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144*(1+'S&S'!$F151))","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144*(1+'S&S'!$F151))","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144*(1+'S&S'!$F151))","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144*(1+'S&S'!$F151))","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144*(1+'S&S'!$F151))","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144*(1+'S&S'!$F151))","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144*(1+'S&S'!$F151))","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144*(1+'S&S'!$F151))","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144*(1+'S&S'!$F151))","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144*(1+'S&S'!$F151))","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144*(1+'S&S'!$F151))","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144*(1+'S&S'!$F151))","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144*(1+'S&S'!$F151))","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144*(1+'S&S'!$F151))","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144*(1+'S&S'!$F151))","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144*(1+'S&S'!$F151))","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144*(1+'S&S'!$F151))","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144*(1+'S&S'!$F151))","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144*(1+'S&S'!$F151))","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144*(1+'S&S'!$F151))","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144*(1+'S&S'!$F151))","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144*(1+'S&S'!$F151))","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144*(1+'S&S'!$F151))","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144*(1+'S&S'!$F151))","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144*(1+'S&S'!$F151))","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144*(1+'S&S'!$F151))","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144*(1+'S&S'!$F151))","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144*(1+'S&S'!$F151))","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144*(1+'S&S'!$F151))","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144*(1+'S&S'!$F151))","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144*(1+'S&S'!$F151))","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144*(1+'S&S'!$F151))","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144*(1+'S&S'!$F151))","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144*(1+'S&S'!$F151))","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144*(1+'S&S'!$F151))","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144*(1+'S&S'!$F151))","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144*(1+'S&S'!$F151))","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144*(1+'S&S'!$F151))","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144*(1+'S&S'!$F151))","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144*(1+'S&S'!$F151))","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144*(1+'S&S'!$F151))","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144*(1+'S&S'!$F151))","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144*(1+'S&S'!$F151))","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144*(1+'S&S'!$F151))","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144*(1+'S&S'!$F151))","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144*(1+'S&S'!$F151))","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144*(1+'S&S'!$F151))","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144*(1+'S&S'!$F151))","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144*(1+'S&S'!$F151))","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144*(1+'S&S'!$F151))","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144*(1+'S&S'!$F151))","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144*(1+'S&S'!$F151))","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144*(1+'S&S'!$F151))","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144*(1+'S&S'!$F151))","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144*(1+'S&S'!$F151))","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144*(1+'S&S'!$F151))","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144*(1+'S&S'!$F151))","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144*(1+'S&S'!$F151))","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144*(1+'S&S'!$F151))","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144*(1+'S&S'!$F151))","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144*(1+'S&S'!$F151))","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144*(1+'S&S'!$F151))","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144*(1+'S&S'!$F151))","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144*(1+'S&S'!$F151))","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144*(1+'S&S'!$F151))","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144*(1+'S&S'!$F151))","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144*(1+'S&S'!$F151))","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144*(1+'S&S'!$F151))","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144*(1+'S&S'!$F151))","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144*(1+'S&S'!$F151))","v":0}]
[null,null,{"$f":"O.1!C95&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"G. Total net value of externalities with 1% increase"},null,{"$f":"G354+NPV(G.Asm!$F$40,H354:INDEX(H354:CS354,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233*(1+'S&S'!$F152)+G$234+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233*(1+'S&S'!$F152)+H$234+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233*(1+'S&S'!$F152)+I$234+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233*(1+'S&S'!$F152)+J$234+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233*(1+'S&S'!$F152)+K$234+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233*(1+'S&S'!$F152)+L$234+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233*(1+'S&S'!$F152)+M$234+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233*(1+'S&S'!$F152)+N$234+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233*(1+'S&S'!$F152)+O$234+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233*(1+'S&S'!$F152)+P$234+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233*(1+'S&S'!$F152)+Q$234+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233*(1+'S&S'!$F152)+R$234+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233*(1+'S&S'!$F152)+S$234+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233*(1+'S&S'!$F152)+T$234+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233*(1+'S&S'!$F152)+U$234+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233*(1+'S&S'!$F152)+V$234+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233*(1+'S&S'!$F152)+W$234+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233*(1+'S&S'!$F152)+X$234+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233*(1+'S&S'!$F152)+Y$234+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233*(1+'S&S'!$F152)+Z$234+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233*(1+'S&S'!$F152)+AA$234+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233*(1+'S&S'!$F152)+AB$234+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233*(1+'S&S'!$F152)+AC$234+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233*(1+'S&S'!$F152)+AD$234+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233*(1+'S&S'!$F152)+AE$234+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233*(1+'S&S'!$F152)+AF$234+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233*(1+'S&S'!$F152)+AG$234+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233*(1+'S&S'!$F152)+AH$234+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233*(1+'S&S'!$F152)+AI$234+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233*(1+'S&S'!$F152)+AJ$234+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233*(1+'S&S'!$F152)+AK$234+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233*(1+'S&S'!$F152)+AL$234+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233*(1+'S&S'!$F152)+AM$234+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233*(1+'S&S'!$F152)+AN$234+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233*(1+'S&S'!$F152)+AO$234+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233*(1+'S&S'!$F152)+AP$234+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233*(1+'S&S'!$F152)+AQ$234+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233*(1+'S&S'!$F152)+AR$234+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233*(1+'S&S'!$F152)+AS$234+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233*(1+'S&S'!$F152)+AT$234+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233*(1+'S&S'!$F152)+AU$234+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233*(1+'S&S'!$F152)+AV$234+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233*(1+'S&S'!$F152)+AW$234+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233*(1+'S&S'!$F152)+AX$234+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233*(1+'S&S'!$F152)+AY$234+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233*(1+'S&S'!$F152)+AZ$234+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233*(1+'S&S'!$F152)+BA$234+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233*(1+'S&S'!$F152)+BB$234+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233*(1+'S&S'!$F152)+BC$234+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233*(1+'S&S'!$F152)+BD$234+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233*(1+'S&S'!$F152)+BE$234+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233*(1+'S&S'!$F152)+BF$234+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233*(1+'S&S'!$F152)+BG$234+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233*(1+'S&S'!$F152)+BH$234+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233*(1+'S&S'!$F152)+BI$234+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233*(1+'S&S'!$F152)+BJ$234+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233*(1+'S&S'!$F152)+BK$234+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233*(1+'S&S'!$F152)+BL$234+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233*(1+'S&S'!$F152)+BM$234+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233*(1+'S&S'!$F152)+BN$234+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233*(1+'S&S'!$F152)+BO$234+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233*(1+'S&S'!$F152)+BP$234+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233*(1+'S&S'!$F152)+BQ$234+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233*(1+'S&S'!$F152)+BR$234+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233*(1+'S&S'!$F152)+BS$234+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233*(1+'S&S'!$F152)+BT$234+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233*(1+'S&S'!$F152)+BU$234+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233*(1+'S&S'!$F152)+BV$234+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233*(1+'S&S'!$F152)+BW$234+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233*(1+'S&S'!$F152)+BX$234+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233*(1+'S&S'!$F152)+BY$234+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233*(1+'S&S'!$F152)+BZ$234+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233*(1+'S&S'!$F152)+CA$234+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233*(1+'S&S'!$F152)+CB$234+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233*(1+'S&S'!$F152)+CC$234+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233*(1+'S&S'!$F152)+CD$234+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233*(1+'S&S'!$F152)+CE$234+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233*(1+'S&S'!$F152)+CF$234+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233*(1+'S&S'!$F152)+CG$234+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233*(1+'S&S'!$F152)+CH$234+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233*(1+'S&S'!$F152)+CI$234+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233*(1+'S&S'!$F152)+CJ$234+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233*(1+'S&S'!$F152)+CK$234+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233*(1+'S&S'!$F152)+CL$234+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233*(1+'S&S'!$F152)+CM$234+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233*(1+'S&S'!$F152)+CN$234+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233*(1+'S&S'!$F152)+CO$234+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233*(1+'S&S'!$F152)+CP$234+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233*(1+'S&S'!$F152)+CQ$234+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233*(1+'S&S'!$F152)+CR$234+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233*(1+'S&S'!$F152)+CS$234+CS$235","v":0}]
[null,null,{"$f":"O.1!C95&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"G. Total net value of externalities with 1% decrease"},null,{"$f":"G355+NPV(G.Asm!$F$40,H355:INDEX(H355:CS355,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233*(1+'S&S'!$F153)+G$234+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233*(1+'S&S'!$F153)+H$234+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233*(1+'S&S'!$F153)+I$234+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233*(1+'S&S'!$F153)+J$234+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233*(1+'S&S'!$F153)+K$234+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233*(1+'S&S'!$F153)+L$234+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233*(1+'S&S'!$F153)+M$234+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233*(1+'S&S'!$F153)+N$234+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233*(1+'S&S'!$F153)+O$234+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233*(1+'S&S'!$F153)+P$234+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233*(1+'S&S'!$F153)+Q$234+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233*(1+'S&S'!$F153)+R$234+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233*(1+'S&S'!$F153)+S$234+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233*(1+'S&S'!$F153)+T$234+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233*(1+'S&S'!$F153)+U$234+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233*(1+'S&S'!$F153)+V$234+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233*(1+'S&S'!$F153)+W$234+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233*(1+'S&S'!$F153)+X$234+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233*(1+'S&S'!$F153)+Y$234+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233*(1+'S&S'!$F153)+Z$234+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233*(1+'S&S'!$F153)+AA$234+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233*(1+'S&S'!$F153)+AB$234+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233*(1+'S&S'!$F153)+AC$234+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233*(1+'S&S'!$F153)+AD$234+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233*(1+'S&S'!$F153)+AE$234+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233*(1+'S&S'!$F153)+AF$234+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233*(1+'S&S'!$F153)+AG$234+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233*(1+'S&S'!$F153)+AH$234+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233*(1+'S&S'!$F153)+AI$234+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233*(1+'S&S'!$F153)+AJ$234+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233*(1+'S&S'!$F153)+AK$234+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233*(1+'S&S'!$F153)+AL$234+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233*(1+'S&S'!$F153)+AM$234+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233*(1+'S&S'!$F153)+AN$234+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233*(1+'S&S'!$F153)+AO$234+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233*(1+'S&S'!$F153)+AP$234+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233*(1+'S&S'!$F153)+AQ$234+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233*(1+'S&S'!$F153)+AR$234+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233*(1+'S&S'!$F153)+AS$234+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233*(1+'S&S'!$F153)+AT$234+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233*(1+'S&S'!$F153)+AU$234+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233*(1+'S&S'!$F153)+AV$234+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233*(1+'S&S'!$F153)+AW$234+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233*(1+'S&S'!$F153)+AX$234+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233*(1+'S&S'!$F153)+AY$234+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233*(1+'S&S'!$F153)+AZ$234+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233*(1+'S&S'!$F153)+BA$234+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233*(1+'S&S'!$F153)+BB$234+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233*(1+'S&S'!$F153)+BC$234+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233*(1+'S&S'!$F153)+BD$234+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233*(1+'S&S'!$F153)+BE$234+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233*(1+'S&S'!$F153)+BF$234+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233*(1+'S&S'!$F153)+BG$234+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233*(1+'S&S'!$F153)+BH$234+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233*(1+'S&S'!$F153)+BI$234+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233*(1+'S&S'!$F153)+BJ$234+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233*(1+'S&S'!$F153)+BK$234+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233*(1+'S&S'!$F153)+BL$234+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233*(1+'S&S'!$F153)+BM$234+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233*(1+'S&S'!$F153)+BN$234+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233*(1+'S&S'!$F153)+BO$234+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233*(1+'S&S'!$F153)+BP$234+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233*(1+'S&S'!$F153)+BQ$234+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233*(1+'S&S'!$F153)+BR$234+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233*(1+'S&S'!$F153)+BS$234+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233*(1+'S&S'!$F153)+BT$234+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233*(1+'S&S'!$F153)+BU$234+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233*(1+'S&S'!$F153)+BV$234+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233*(1+'S&S'!$F153)+BW$234+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233*(1+'S&S'!$F153)+BX$234+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233*(1+'S&S'!$F153)+BY$234+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233*(1+'S&S'!$F153)+BZ$234+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233*(1+'S&S'!$F153)+CA$234+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233*(1+'S&S'!$F153)+CB$234+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233*(1+'S&S'!$F153)+CC$234+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233*(1+'S&S'!$F153)+CD$234+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233*(1+'S&S'!$F153)+CE$234+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233*(1+'S&S'!$F153)+CF$234+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233*(1+'S&S'!$F153)+CG$234+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233*(1+'S&S'!$F153)+CH$234+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233*(1+'S&S'!$F153)+CI$234+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233*(1+'S&S'!$F153)+CJ$234+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233*(1+'S&S'!$F153)+CK$234+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233*(1+'S&S'!$F153)+CL$234+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233*(1+'S&S'!$F153)+CM$234+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233*(1+'S&S'!$F153)+CN$234+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233*(1+'S&S'!$F153)+CO$234+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233*(1+'S&S'!$F153)+CP$234+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233*(1+'S&S'!$F153)+CQ$234+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233*(1+'S&S'!$F153)+CR$234+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233*(1+'S&S'!$F153)+CS$234+CS$235","v":0}]
[null,null,{"$f":"O.1!C119&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"H. Total net value of climate change mitigation with 1% increase"},null,{"$f":"G356+NPV(G.Asm!$F$40,H356:INDEX(H356:CS356,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234*(1+'S&S'!$F154)+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234*(1+'S&S'!$F154)+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234*(1+'S&S'!$F154)+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234*(1+'S&S'!$F154)+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234*(1+'S&S'!$F154)+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234*(1+'S&S'!$F154)+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234*(1+'S&S'!$F154)+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234*(1+'S&S'!$F154)+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234*(1+'S&S'!$F154)+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234*(1+'S&S'!$F154)+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234*(1+'S&S'!$F154)+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234*(1+'S&S'!$F154)+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234*(1+'S&S'!$F154)+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234*(1+'S&S'!$F154)+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234*(1+'S&S'!$F154)+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234*(1+'S&S'!$F154)+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234*(1+'S&S'!$F154)+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234*(1+'S&S'!$F154)+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234*(1+'S&S'!$F154)+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234*(1+'S&S'!$F154)+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234*(1+'S&S'!$F154)+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234*(1+'S&S'!$F154)+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234*(1+'S&S'!$F154)+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234*(1+'S&S'!$F154)+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234*(1+'S&S'!$F154)+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234*(1+'S&S'!$F154)+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234*(1+'S&S'!$F154)+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234*(1+'S&S'!$F154)+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234*(1+'S&S'!$F154)+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234*(1+'S&S'!$F154)+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234*(1+'S&S'!$F154)+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234*(1+'S&S'!$F154)+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234*(1+'S&S'!$F154)+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234*(1+'S&S'!$F154)+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234*(1+'S&S'!$F154)+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234*(1+'S&S'!$F154)+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234*(1+'S&S'!$F154)+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234*(1+'S&S'!$F154)+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234*(1+'S&S'!$F154)+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234*(1+'S&S'!$F154)+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234*(1+'S&S'!$F154)+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234*(1+'S&S'!$F154)+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234*(1+'S&S'!$F154)+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234*(1+'S&S'!$F154)+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234*(1+'S&S'!$F154)+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234*(1+'S&S'!$F154)+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234*(1+'S&S'!$F154)+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234*(1+'S&S'!$F154)+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234*(1+'S&S'!$F154)+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234*(1+'S&S'!$F154)+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234*(1+'S&S'!$F154)+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234*(1+'S&S'!$F154)+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234*(1+'S&S'!$F154)+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234*(1+'S&S'!$F154)+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234*(1+'S&S'!$F154)+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234*(1+'S&S'!$F154)+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234*(1+'S&S'!$F154)+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234*(1+'S&S'!$F154)+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234*(1+'S&S'!$F154)+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234*(1+'S&S'!$F154)+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234*(1+'S&S'!$F154)+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234*(1+'S&S'!$F154)+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234*(1+'S&S'!$F154)+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234*(1+'S&S'!$F154)+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234*(1+'S&S'!$F154)+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234*(1+'S&S'!$F154)+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234*(1+'S&S'!$F154)+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234*(1+'S&S'!$F154)+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234*(1+'S&S'!$F154)+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234*(1+'S&S'!$F154)+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234*(1+'S&S'!$F154)+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234*(1+'S&S'!$F154)+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234*(1+'S&S'!$F154)+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234*(1+'S&S'!$F154)+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234*(1+'S&S'!$F154)+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234*(1+'S&S'!$F154)+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234*(1+'S&S'!$F154)+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234*(1+'S&S'!$F154)+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234*(1+'S&S'!$F154)+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234*(1+'S&S'!$F154)+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234*(1+'S&S'!$F154)+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234*(1+'S&S'!$F154)+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234*(1+'S&S'!$F154)+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234*(1+'S&S'!$F154)+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234*(1+'S&S'!$F154)+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234*(1+'S&S'!$F154)+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234*(1+'S&S'!$F154)+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234*(1+'S&S'!$F154)+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234*(1+'S&S'!$F154)+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234*(1+'S&S'!$F154)+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234*(1+'S&S'!$F154)+CS$235","v":0}]
[null,null,{"$f":"O.1!C119&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"H. Total net value of climate change mitigation with 1% decrease"},null,{"$f":"G357+NPV(G.Asm!$F$40,H357:INDEX(H357:CS357,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234*(1+'S&S'!$F155)+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234*(1+'S&S'!$F155)+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234*(1+'S&S'!$F155)+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234*(1+'S&S'!$F155)+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234*(1+'S&S'!$F155)+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234*(1+'S&S'!$F155)+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234*(1+'S&S'!$F155)+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234*(1+'S&S'!$F155)+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234*(1+'S&S'!$F155)+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234*(1+'S&S'!$F155)+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234*(1+'S&S'!$F155)+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234*(1+'S&S'!$F155)+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234*(1+'S&S'!$F155)+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234*(1+'S&S'!$F155)+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234*(1+'S&S'!$F155)+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234*(1+'S&S'!$F155)+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234*(1+'S&S'!$F155)+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234*(1+'S&S'!$F155)+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234*(1+'S&S'!$F155)+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234*(1+'S&S'!$F155)+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234*(1+'S&S'!$F155)+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234*(1+'S&S'!$F155)+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234*(1+'S&S'!$F155)+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234*(1+'S&S'!$F155)+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234*(1+'S&S'!$F155)+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234*(1+'S&S'!$F155)+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234*(1+'S&S'!$F155)+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234*(1+'S&S'!$F155)+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234*(1+'S&S'!$F155)+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234*(1+'S&S'!$F155)+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234*(1+'S&S'!$F155)+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234*(1+'S&S'!$F155)+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234*(1+'S&S'!$F155)+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234*(1+'S&S'!$F155)+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234*(1+'S&S'!$F155)+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234*(1+'S&S'!$F155)+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234*(1+'S&S'!$F155)+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234*(1+'S&S'!$F155)+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234*(1+'S&S'!$F155)+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234*(1+'S&S'!$F155)+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234*(1+'S&S'!$F155)+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234*(1+'S&S'!$F155)+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234*(1+'S&S'!$F155)+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234*(1+'S&S'!$F155)+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234*(1+'S&S'!$F155)+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234*(1+'S&S'!$F155)+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234*(1+'S&S'!$F155)+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234*(1+'S&S'!$F155)+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234*(1+'S&S'!$F155)+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234*(1+'S&S'!$F155)+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234*(1+'S&S'!$F155)+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234*(1+'S&S'!$F155)+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234*(1+'S&S'!$F155)+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234*(1+'S&S'!$F155)+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234*(1+'S&S'!$F155)+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234*(1+'S&S'!$F155)+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234*(1+'S&S'!$F155)+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234*(1+'S&S'!$F155)+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234*(1+'S&S'!$F155)+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234*(1+'S&S'!$F155)+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234*(1+'S&S'!$F155)+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234*(1+'S&S'!$F155)+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234*(1+'S&S'!$F155)+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234*(1+'S&S'!$F155)+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234*(1+'S&S'!$F155)+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234*(1+'S&S'!$F155)+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234*(1+'S&S'!$F155)+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234*(1+'S&S'!$F155)+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234*(1+'S&S'!$F155)+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234*(1+'S&S'!$F155)+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234*(1+'S&S'!$F155)+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234*(1+'S&S'!$F155)+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234*(1+'S&S'!$F155)+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234*(1+'S&S'!$F155)+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234*(1+'S&S'!$F155)+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234*(1+'S&S'!$F155)+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234*(1+'S&S'!$F155)+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234*(1+'S&S'!$F155)+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234*(1+'S&S'!$F155)+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234*(1+'S&S'!$F155)+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234*(1+'S&S'!$F155)+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234*(1+'S&S'!$F155)+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234*(1+'S&S'!$F155)+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234*(1+'S&S'!$F155)+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234*(1+'S&S'!$F155)+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234*(1+'S&S'!$F155)+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234*(1+'S&S'!$F155)+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234*(1+'S&S'!$F155)+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234*(1+'S&S'!$F155)+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234*(1+'S&S'!$F155)+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234*(1+'S&S'!$F155)+CS$235","v":0}]
[]
[null,null,"NET CASH FLOW FOR SCENARIO ANALYSIS OF ERR"]
[]
[null,null,"Pesimistic scenario",null,{"$f":"G361+NPV(G.Asm!$F$40,H361:INDEX(H361:CS361,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G361:CS361)","v":0},{"$f":"-G$190*(1+'S&S'!$E$164)+G$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-G$218*(1+'S&S'!$E$166)+G233*(1+'S&S'!$E$208)+G234*(1+'S&S'!$E$210)+SUM(G125*(1+'S&S'!$E$168),G126*(1+'S&S'!$E$170),G127*(1+'S&S'!$E$172),G128*(1+'S&S'!$E$174),G129*(1+'S&S'!$E$176),G130*(1+'S&S'!$E$178),G131*(1+'S&S'!$E$180),G132*(1+'S&S'!$E$182),G133*(1+'S&S'!$E$184),G134*(1+'S&S'!$E$186),G135*(1+'S&S'!$E$188),G136*(1+'S&S'!$E$190),G137*(1+'S&S'!$E$192),G138*(1+'S&S'!$E$194),G139*(1+'S&S'!$E$196),G140*(1+'S&S'!$E$198),G141*(1+'S&S'!$E$200),G142*(1+'S&S'!$E$202),G143*(1+'S&S'!$E$204),G144*(1+'S&S'!$E$206))","v":0},{"$f":"-H$190*(1+'S&S'!$E$164)+H$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-H$218*(1+'S&S'!$E$166)+H233*(1+'S&S'!$E$208)+H234*(1+'S&S'!$E$210)+SUM(H125*(1+'S&S'!$E$168),H126*(1+'S&S'!$E$170),H127*(1+'S&S'!$E$172),H128*(1+'S&S'!$E$174),H129*(1+'S&S'!$E$176),H130*(1+'S&S'!$E$178),H131*(1+'S&S'!$E$180),H132*(1+'S&S'!$E$182),H133*(1+'S&S'!$E$184),H134*(1+'S&S'!$E$186),H135*(1+'S&S'!$E$188),H136*(1+'S&S'!$E$190),H137*(1+'S&S'!$E$192),H138*(1+'S&S'!$E$194),H139*(1+'S&S'!$E$196),H140*(1+'S&S'!$E$198),H141*(1+'S&S'!$E$200),H142*(1+'S&S'!$E$202),H143*(1+'S&S'!$E$204),H144*(1+'S&S'!$E$206))","v":0},{"$f":"-I$190*(1+'S&S'!$E$164)+I$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-I$218*(1+'S&S'!$E$166)+I233*(1+'S&S'!$E$208)+I234*(1+'S&S'!$E$210)+SUM(I125*(1+'S&S'!$E$168),I126*(1+'S&S'!$E$170),I127*(1+'S&S'!$E$172),I128*(1+'S&S'!$E$174),I129*(1+'S&S'!$E$176),I130*(1+'S&S'!$E$178),I131*(1+'S&S'!$E$180),I132*(1+'S&S'!$E$182),I133*(1+'S&S'!$E$184),I134*(1+'S&S'!$E$186),I135*(1+'S&S'!$E$188),I136*(1+'S&S'!$E$190),I137*(1+'S&S'!$E$192),I138*(1+'S&S'!$E$194),I139*(1+'S&S'!$E$196),I140*(1+'S&S'!$E$198),I141*(1+'S&S'!$E$200),I142*(1+'S&S'!$E$202),I143*(1+'S&S'!$E$204),I144*(1+'S&S'!$E$206))","v":0},{"$f":"-J$190*(1+'S&S'!$E$164)+J$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-J$218*(1+'S&S'!$E$166)+J233*(1+'S&S'!$E$208)+J234*(1+'S&S'!$E$210)+SUM(J125*(1+'S&S'!$E$168),J126*(1+'S&S'!$E$170),J127*(1+'S&S'!$E$172),J128*(1+'S&S'!$E$174),J129*(1+'S&S'!$E$176),J130*(1+'S&S'!$E$178),J131*(1+'S&S'!$E$180),J132*(1+'S&S'!$E$182),J133*(1+'S&S'!$E$184),J134*(1+'S&S'!$E$186),J135*(1+'S&S'!$E$188),J136*(1+'S&S'!$E$190),J137*(1+'S&S'!$E$192),J138*(1+'S&S'!$E$194),J139*(1+'S&S'!$E$196),J140*(1+'S&S'!$E$198),J141*(1+'S&S'!$E$200),J142*(1+'S&S'!$E$202),J143*(1+'S&S'!$E$204),J144*(1+'S&S'!$E$206))","v":0},{"$f":"-K$190*(1+'S&S'!$E$164)+K$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-K$218*(1+'S&S'!$E$166)+K233*(1+'S&S'!$E$208)+K234*(1+'S&S'!$E$210)+SUM(K125*(1+'S&S'!$E$168),K126*(1+'S&S'!$E$170),K127*(1+'S&S'!$E$172),K128*(1+'S&S'!$E$174),K129*(1+'S&S'!$E$176),K130*(1+'S&S'!$E$178),K131*(1+'S&S'!$E$180),K132*(1+'S&S'!$E$182),K133*(1+'S&S'!$E$184),K134*(1+'S&S'!$E$186),K135*(1+'S&S'!$E$188),K136*(1+'S&S'!$E$190),K137*(1+'S&S'!$E$192),K138*(1+'S&S'!$E$194),K139*(1+'S&S'!$E$196),K140*(1+'S&S'!$E$198),K141*(1+'S&S'!$E$200),K142*(1+'S&S'!$E$202),K143*(1+'S&S'!$E$204),K144*(1+'S&S'!$E$206))","v":0},{"$f":"-L$190*(1+'S&S'!$E$164)+L$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-L$218*(1+'S&S'!$E$166)+L233*(1+'S&S'!$E$208)+L234*(1+'S&S'!$E$210)+SUM(L125*(1+'S&S'!$E$168),L126*(1+'S&S'!$E$170),L127*(1+'S&S'!$E$172),L128*(1+'S&S'!$E$174),L129*(1+'S&S'!$E$176),L130*(1+'S&S'!$E$178),L131*(1+'S&S'!$E$180),L132*(1+'S&S'!$E$182),L133*(1+'S&S'!$E$184),L134*(1+'S&S'!$E$186),L135*(1+'S&S'!$E$188),L136*(1+'S&S'!$E$190),L137*(1+'S&S'!$E$192),L138*(1+'S&S'!$E$194),L139*(1+'S&S'!$E$196),L140*(1+'S&S'!$E$198),L141*(1+'S&S'!$E$200),L142*(1+'S&S'!$E$202),L143*(1+'S&S'!$E$204),L144*(1+'S&S'!$E$206))","v":0},{"$f":"-M$190*(1+'S&S'!$E$164)+M$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-M$218*(1+'S&S'!$E$166)+M233*(1+'S&S'!$E$208)+M234*(1+'S&S'!$E$210)+SUM(M125*(1+'S&S'!$E$168),M126*(1+'S&S'!$E$170),M127*(1+'S&S'!$E$172),M128*(1+'S&S'!$E$174),M129*(1+'S&S'!$E$176),M130*(1+'S&S'!$E$178),M131*(1+'S&S'!$E$180),M132*(1+'S&S'!$E$182),M133*(1+'S&S'!$E$184),M134*(1+'S&S'!$E$186),M135*(1+'S&S'!$E$188),M136*(1+'S&S'!$E$190),M137*(1+'S&S'!$E$192),M138*(1+'S&S'!$E$194),M139*(1+'S&S'!$E$196),M140*(1+'S&S'!$E$198),M141*(1+'S&S'!$E$200),M142*(1+'S&S'!$E$202),M143*(1+'S&S'!$E$204),M144*(1+'S&S'!$E$206))","v":0},{"$f":"-N$190*(1+'S&S'!$E$164)+N$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-N$218*(1+'S&S'!$E$166)+N233*(1+'S&S'!$E$208)+N234*(1+'S&S'!$E$210)+SUM(N125*(1+'S&S'!$E$168),N126*(1+'S&S'!$E$170),N127*(1+'S&S'!$E$172),N128*(1+'S&S'!$E$174),N129*(1+'S&S'!$E$176),N130*(1+'S&S'!$E$178),N131*(1+'S&S'!$E$180),N132*(1+'S&S'!$E$182),N133*(1+'S&S'!$E$184),N134*(1+'S&S'!$E$186),N135*(1+'S&S'!$E$188),N136*(1+'S&S'!$E$190),N137*(1+'S&S'!$E$192),N138*(1+'S&S'!$E$194),N139*(1+'S&S'!$E$196),N140*(1+'S&S'!$E$198),N141*(1+'S&S'!$E$200),N142*(1+'S&S'!$E$202),N143*(1+'S&S'!$E$204),N144*(1+'S&S'!$E$206))","v":0},{"$f":"-O$190*(1+'S&S'!$E$164)+O$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-O$218*(1+'S&S'!$E$166)+O233*(1+'S&S'!$E$208)+O234*(1+'S&S'!$E$210)+SUM(O125*(1+'S&S'!$E$168),O126*(1+'S&S'!$E$170),O127*(1+'S&S'!$E$172),O128*(1+'S&S'!$E$174),O129*(1+'S&S'!$E$176),O130*(1+'S&S'!$E$178),O131*(1+'S&S'!$E$180),O132*(1+'S&S'!$E$182),O133*(1+'S&S'!$E$184),O134*(1+'S&S'!$E$186),O135*(1+'S&S'!$E$188),O136*(1+'S&S'!$E$190),O137*(1+'S&S'!$E$192),O138*(1+'S&S'!$E$194),O139*(1+'S&S'!$E$196),O140*(1+'S&S'!$E$198),O141*(1+'S&S'!$E$200),O142*(1+'S&S'!$E$202),O143*(1+'S&S'!$E$204),O144*(1+'S&S'!$E$206))","v":0},{"$f":"-P$190*(1+'S&S'!$E$164)+P$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-P$218*(1+'S&S'!$E$166)+P233*(1+'S&S'!$E$208)+P234*(1+'S&S'!$E$210)+SUM(P125*(1+'S&S'!$E$168),P126*(1+'S&S'!$E$170),P127*(1+'S&S'!$E$172),P128*(1+'S&S'!$E$174),P129*(1+'S&S'!$E$176),P130*(1+'S&S'!$E$178),P131*(1+'S&S'!$E$180),P132*(1+'S&S'!$E$182),P133*(1+'S&S'!$E$184),P134*(1+'S&S'!$E$186),P135*(1+'S&S'!$E$188),P136*(1+'S&S'!$E$190),P137*(1+'S&S'!$E$192),P138*(1+'S&S'!$E$194),P139*(1+'S&S'!$E$196),P140*(1+'S&S'!$E$198),P141*(1+'S&S'!$E$200),P142*(1+'S&S'!$E$202),P143*(1+'S&S'!$E$204),P144*(1+'S&S'!$E$206))","v":0},{"$f":"-Q$190*(1+'S&S'!$E$164)+Q$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-Q$218*(1+'S&S'!$E$166)+Q233*(1+'S&S'!$E$208)+Q234*(1+'S&S'!$E$210)+SUM(Q125*(1+'S&S'!$E$168),Q126*(1+'S&S'!$E$170),Q127*(1+'S&S'!$E$172),Q128*(1+'S&S'!$E$174),Q129*(1+'S&S'!$E$176),Q130*(1+'S&S'!$E$178),Q131*(1+'S&S'!$E$180),Q132*(1+'S&S'!$E$182),Q133*(1+'S&S'!$E$184),Q134*(1+'S&S'!$E$186),Q135*(1+'S&S'!$E$188),Q136*(1+'S&S'!$E$190),Q137*(1+'S&S'!$E$192),Q138*(1+'S&S'!$E$194),Q139*(1+'S&S'!$E$196),Q140*(1+'S&S'!$E$198),Q141*(1+'S&S'!$E$200),Q142*(1+'S&S'!$E$202),Q143*(1+'S&S'!$E$204),Q144*(1+'S&S'!$E$206))","v":0},{"$f":"-R$190*(1+'S&S'!$E$164)+R$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-R$218*(1+'S&S'!$E$166)+R233*(1+'S&S'!$E$208)+R234*(1+'S&S'!$E$210)+SUM(R125*(1+'S&S'!$E$168),R126*(1+'S&S'!$E$170),R127*(1+'S&S'!$E$172),R128*(1+'S&S'!$E$174),R129*(1+'S&S'!$E$176),R130*(1+'S&S'!$E$178),R131*(1+'S&S'!$E$180),R132*(1+'S&S'!$E$182),R133*(1+'S&S'!$E$184),R134*(1+'S&S'!$E$186),R135*(1+'S&S'!$E$188),R136*(1+'S&S'!$E$190),R137*(1+'S&S'!$E$192),R138*(1+'S&S'!$E$194),R139*(1+'S&S'!$E$196),R140*(1+'S&S'!$E$198),R141*(1+'S&S'!$E$200),R142*(1+'S&S'!$E$202),R143*(1+'S&S'!$E$204),R144*(1+'S&S'!$E$206))","v":0},{"$f":"-S$190*(1+'S&S'!$E$164)+S$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-S$218*(1+'S&S'!$E$166)+S233*(1+'S&S'!$E$208)+S234*(1+'S&S'!$E$210)+SUM(S125*(1+'S&S'!$E$168),S126*(1+'S&S'!$E$170),S127*(1+'S&S'!$E$172),S128*(1+'S&S'!$E$174),S129*(1+'S&S'!$E$176),S130*(1+'S&S'!$E$178),S131*(1+'S&S'!$E$180),S132*(1+'S&S'!$E$182),S133*(1+'S&S'!$E$184),S134*(1+'S&S'!$E$186),S135*(1+'S&S'!$E$188),S136*(1+'S&S'!$E$190),S137*(1+'S&S'!$E$192),S138*(1+'S&S'!$E$194),S139*(1+'S&S'!$E$196),S140*(1+'S&S'!$E$198),S141*(1+'S&S'!$E$200),S142*(1+'S&S'!$E$202),S143*(1+'S&S'!$E$204),S144*(1+'S&S'!$E$206))","v":0},{"$f":"-T$190*(1+'S&S'!$E$164)+T$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-T$218*(1+'S&S'!$E$166)+T233*(1+'S&S'!$E$208)+T234*(1+'S&S'!$E$210)+SUM(T125*(1+'S&S'!$E$168),T126*(1+'S&S'!$E$170),T127*(1+'S&S'!$E$172),T128*(1+'S&S'!$E$174),T129*(1+'S&S'!$E$176),T130*(1+'S&S'!$E$178),T131*(1+'S&S'!$E$180),T132*(1+'S&S'!$E$182),T133*(1+'S&S'!$E$184),T134*(1+'S&S'!$E$186),T135*(1+'S&S'!$E$188),T136*(1+'S&S'!$E$190),T137*(1+'S&S'!$E$192),T138*(1+'S&S'!$E$194),T139*(1+'S&S'!$E$196),T140*(1+'S&S'!$E$198),T141*(1+'S&S'!$E$200),T142*(1+'S&S'!$E$202),T143*(1+'S&S'!$E$204),T144*(1+'S&S'!$E$206))","v":0},{"$f":"-U$190*(1+'S&S'!$E$164)+U$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-U$218*(1+'S&S'!$E$166)+U233*(1+'S&S'!$E$208)+U234*(1+'S&S'!$E$210)+SUM(U125*(1+'S&S'!$E$168),U126*(1+'S&S'!$E$170),U127*(1+'S&S'!$E$172),U128*(1+'S&S'!$E$174),U129*(1+'S&S'!$E$176),U130*(1+'S&S'!$E$178),U131*(1+'S&S'!$E$180),U132*(1+'S&S'!$E$182),U133*(1+'S&S'!$E$184),U134*(1+'S&S'!$E$186),U135*(1+'S&S'!$E$188),U136*(1+'S&S'!$E$190),U137*(1+'S&S'!$E$192),U138*(1+'S&S'!$E$194),U139*(1+'S&S'!$E$196),U140*(1+'S&S'!$E$198),U141*(1+'S&S'!$E$200),U142*(1+'S&S'!$E$202),U143*(1+'S&S'!$E$204),U144*(1+'S&S'!$E$206))","v":0},{"$f":"-V$190*(1+'S&S'!$E$164)+V$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-V$218*(1+'S&S'!$E$166)+V233*(1+'S&S'!$E$208)+V234*(1+'S&S'!$E$210)+SUM(V125*(1+'S&S'!$E$168),V126*(1+'S&S'!$E$170),V127*(1+'S&S'!$E$172),V128*(1+'S&S'!$E$174),V129*(1+'S&S'!$E$176),V130*(1+'S&S'!$E$178),V131*(1+'S&S'!$E$180),V132*(1+'S&S'!$E$182),V133*(1+'S&S'!$E$184),V134*(1+'S&S'!$E$186),V135*(1+'S&S'!$E$188),V136*(1+'S&S'!$E$190),V137*(1+'S&S'!$E$192),V138*(1+'S&S'!$E$194),V139*(1+'S&S'!$E$196),V140*(1+'S&S'!$E$198),V141*(1+'S&S'!$E$200),V142*(1+'S&S'!$E$202),V143*(1+'S&S'!$E$204),V144*(1+'S&S'!$E$206))","v":0},{"$f":"-W$190*(1+'S&S'!$E$164)+W$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-W$218*(1+'S&S'!$E$166)+W233*(1+'S&S'!$E$208)+W234*(1+'S&S'!$E$210)+SUM(W125*(1+'S&S'!$E$168),W126*(1+'S&S'!$E$170),W127*(1+'S&S'!$E$172),W128*(1+'S&S'!$E$174),W129*(1+'S&S'!$E$176),W130*(1+'S&S'!$E$178),W131*(1+'S&S'!$E$180),W132*(1+'S&S'!$E$182),W133*(1+'S&S'!$E$184),W134*(1+'S&S'!$E$186),W135*(1+'S&S'!$E$188),W136*(1+'S&S'!$E$190),W137*(1+'S&S'!$E$192),W138*(1+'S&S'!$E$194),W139*(1+'S&S'!$E$196),W140*(1+'S&S'!$E$198),W141*(1+'S&S'!$E$200),W142*(1+'S&S'!$E$202),W143*(1+'S&S'!$E$204),W144*(1+'S&S'!$E$206))","v":0},{"$f":"-X$190*(1+'S&S'!$E$164)+X$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-X$218*(1+'S&S'!$E$166)+X233*(1+'S&S'!$E$208)+X234*(1+'S&S'!$E$210)+SUM(X125*(1+'S&S'!$E$168),X126*(1+'S&S'!$E$170),X127*(1+'S&S'!$E$172),X128*(1+'S&S'!$E$174),X129*(1+'S&S'!$E$176),X130*(1+'S&S'!$E$178),X131*(1+'S&S'!$E$180),X132*(1+'S&S'!$E$182),X133*(1+'S&S'!$E$184),X134*(1+'S&S'!$E$186),X135*(1+'S&S'!$E$188),X136*(1+'S&S'!$E$190),X137*(1+'S&S'!$E$192),X138*(1+'S&S'!$E$194),X139*(1+'S&S'!$E$196),X140*(1+'S&S'!$E$198),X141*(1+'S&S'!$E$200),X142*(1+'S&S'!$E$202),X143*(1+'S&S'!$E$204),X144*(1+'S&S'!$E$206))","v":0},{"$f":"-Y$190*(1+'S&S'!$E$164)+Y$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-Y$218*(1+'S&S'!$E$166)+Y233*(1+'S&S'!$E$208)+Y234*(1+'S&S'!$E$210)+SUM(Y125*(1+'S&S'!$E$168),Y126*(1+'S&S'!$E$170),Y127*(1+'S&S'!$E$172),Y128*(1+'S&S'!$E$174),Y129*(1+'S&S'!$E$176),Y130*(1+'S&S'!$E$178),Y131*(1+'S&S'!$E$180),Y132*(1+'S&S'!$E$182),Y133*(1+'S&S'!$E$184),Y134*(1+'S&S'!$E$186),Y135*(1+'S&S'!$E$188),Y136*(1+'S&S'!$E$190),Y137*(1+'S&S'!$E$192),Y138*(1+'S&S'!$E$194),Y139*(1+'S&S'!$E$196),Y140*(1+'S&S'!$E$198),Y141*(1+'S&S'!$E$200),Y142*(1+'S&S'!$E$202),Y143*(1+'S&S'!$E$204),Y144*(1+'S&S'!$E$206))","v":0},{"$f":"-Z$190*(1+'S&S'!$E$164)+Z$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-Z$218*(1+'S&S'!$E$166)+Z233*(1+'S&S'!$E$208)+Z234*(1+'S&S'!$E$210)+SUM(Z125*(1+'S&S'!$E$168),Z126*(1+'S&S'!$E$170),Z127*(1+'S&S'!$E$172),Z128*(1+'S&S'!$E$174),Z129*(1+'S&S'!$E$176),Z130*(1+'S&S'!$E$178),Z131*(1+'S&S'!$E$180),Z132*(1+'S&S'!$E$182),Z133*(1+'S&S'!$E$184),Z134*(1+'S&S'!$E$186),Z135*(1+'S&S'!$E$188),Z136*(1+'S&S'!$E$190),Z137*(1+'S&S'!$E$192),Z138*(1+'S&S'!$E$194),Z139*(1+'S&S'!$E$196),Z140*(1+'S&S'!$E$198),Z141*(1+'S&S'!$E$200),Z142*(1+'S&S'!$E$202),Z143*(1+'S&S'!$E$204),Z144*(1+'S&S'!$E$206))","v":0},{"$f":"-AA$190*(1+'S&S'!$E$164)+AA$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AA$218*(1+'S&S'!$E$166)+AA233*(1+'S&S'!$E$208)+AA234*(1+'S&S'!$E$210)+SUM(AA125*(1+'S&S'!$E$168),AA126*(1+'S&S'!$E$170),AA127*(1+'S&S'!$E$172),AA128*(1+'S&S'!$E$174),AA129*(1+'S&S'!$E$176),AA130*(1+'S&S'!$E$178),AA131*(1+'S&S'!$E$180),AA132*(1+'S&S'!$E$182),AA133*(1+'S&S'!$E$184),AA134*(1+'S&S'!$E$186),AA135*(1+'S&S'!$E$188),AA136*(1+'S&S'!$E$190),AA137*(1+'S&S'!$E$192),AA138*(1+'S&S'!$E$194),AA139*(1+'S&S'!$E$196),AA140*(1+'S&S'!$E$198),AA141*(1+'S&S'!$E$200),AA142*(1+'S&S'!$E$202),AA143*(1+'S&S'!$E$204),AA144*(1+'S&S'!$E$206))","v":0},{"$f":"-AB$190*(1+'S&S'!$E$164)+AB$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AB$218*(1+'S&S'!$E$166)+AB233*(1+'S&S'!$E$208)+AB234*(1+'S&S'!$E$210)+SUM(AB125*(1+'S&S'!$E$168),AB126*(1+'S&S'!$E$170),AB127*(1+'S&S'!$E$172),AB128*(1+'S&S'!$E$174),AB129*(1+'S&S'!$E$176),AB130*(1+'S&S'!$E$178),AB131*(1+'S&S'!$E$180),AB132*(1+'S&S'!$E$182),AB133*(1+'S&S'!$E$184),AB134*(1+'S&S'!$E$186),AB135*(1+'S&S'!$E$188),AB136*(1+'S&S'!$E$190),AB137*(1+'S&S'!$E$192),AB138*(1+'S&S'!$E$194),AB139*(1+'S&S'!$E$196),AB140*(1+'S&S'!$E$198),AB141*(1+'S&S'!$E$200),AB142*(1+'S&S'!$E$202),AB143*(1+'S&S'!$E$204),AB144*(1+'S&S'!$E$206))","v":0},{"$f":"-AC$190*(1+'S&S'!$E$164)+AC$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AC$218*(1+'S&S'!$E$166)+AC233*(1+'S&S'!$E$208)+AC234*(1+'S&S'!$E$210)+SUM(AC125*(1+'S&S'!$E$168),AC126*(1+'S&S'!$E$170),AC127*(1+'S&S'!$E$172),AC128*(1+'S&S'!$E$174),AC129*(1+'S&S'!$E$176),AC130*(1+'S&S'!$E$178),AC131*(1+'S&S'!$E$180),AC132*(1+'S&S'!$E$182),AC133*(1+'S&S'!$E$184),AC134*(1+'S&S'!$E$186),AC135*(1+'S&S'!$E$188),AC136*(1+'S&S'!$E$190),AC137*(1+'S&S'!$E$192),AC138*(1+'S&S'!$E$194),AC139*(1+'S&S'!$E$196),AC140*(1+'S&S'!$E$198),AC141*(1+'S&S'!$E$200),AC142*(1+'S&S'!$E$202),AC143*(1+'S&S'!$E$204),AC144*(1+'S&S'!$E$206))","v":0},{"$f":"-AD$190*(1+'S&S'!$E$164)+AD$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AD$218*(1+'S&S'!$E$166)+AD233*(1+'S&S'!$E$208)+AD234*(1+'S&S'!$E$210)+SUM(AD125*(1+'S&S'!$E$168),AD126*(1+'S&S'!$E$170),AD127*(1+'S&S'!$E$172),AD128*(1+'S&S'!$E$174),AD129*(1+'S&S'!$E$176),AD130*(1+'S&S'!$E$178),AD131*(1+'S&S'!$E$180),AD132*(1+'S&S'!$E$182),AD133*(1+'S&S'!$E$184),AD134*(1+'S&S'!$E$186),AD135*(1+'S&S'!$E$188),AD136*(1+'S&S'!$E$190),AD137*(1+'S&S'!$E$192),AD138*(1+'S&S'!$E$194),AD139*(1+'S&S'!$E$196),AD140*(1+'S&S'!$E$198),AD141*(1+'S&S'!$E$200),AD142*(1+'S&S'!$E$202),AD143*(1+'S&S'!$E$204),AD144*(1+'S&S'!$E$206))","v":0},{"$f":"-AE$190*(1+'S&S'!$E$164)+AE$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AE$218*(1+'S&S'!$E$166)+AE233*(1+'S&S'!$E$208)+AE234*(1+'S&S'!$E$210)+SUM(AE125*(1+'S&S'!$E$168),AE126*(1+'S&S'!$E$170),AE127*(1+'S&S'!$E$172),AE128*(1+'S&S'!$E$174),AE129*(1+'S&S'!$E$176),AE130*(1+'S&S'!$E$178),AE131*(1+'S&S'!$E$180),AE132*(1+'S&S'!$E$182),AE133*(1+'S&S'!$E$184),AE134*(1+'S&S'!$E$186),AE135*(1+'S&S'!$E$188),AE136*(1+'S&S'!$E$190),AE137*(1+'S&S'!$E$192),AE138*(1+'S&S'!$E$194),AE139*(1+'S&S'!$E$196),AE140*(1+'S&S'!$E$198),AE141*(1+'S&S'!$E$200),AE142*(1+'S&S'!$E$202),AE143*(1+'S&S'!$E$204),AE144*(1+'S&S'!$E$206))","v":0},{"$f":"-AF$190*(1+'S&S'!$E$164)+AF$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AF$218*(1+'S&S'!$E$166)+AF233*(1+'S&S'!$E$208)+AF234*(1+'S&S'!$E$210)+SUM(AF125*(1+'S&S'!$E$168),AF126*(1+'S&S'!$E$170),AF127*(1+'S&S'!$E$172),AF128*(1+'S&S'!$E$174),AF129*(1+'S&S'!$E$176),AF130*(1+'S&S'!$E$178),AF131*(1+'S&S'!$E$180),AF132*(1+'S&S'!$E$182),AF133*(1+'S&S'!$E$184),AF134*(1+'S&S'!$E$186),AF135*(1+'S&S'!$E$188),AF136*(1+'S&S'!$E$190),AF137*(1+'S&S'!$E$192),AF138*(1+'S&S'!$E$194),AF139*(1+'S&S'!$E$196),AF140*(1+'S&S'!$E$198),AF141*(1+'S&S'!$E$200),AF142*(1+'S&S'!$E$202),AF143*(1+'S&S'!$E$204),AF144*(1+'S&S'!$E$206))","v":0},{"$f":"-AG$190*(1+'S&S'!$E$164)+AG$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AG$218*(1+'S&S'!$E$166)+AG233*(1+'S&S'!$E$208)+AG234*(1+'S&S'!$E$210)+SUM(AG125*(1+'S&S'!$E$168),AG126*(1+'S&S'!$E$170),AG127*(1+'S&S'!$E$172),AG128*(1+'S&S'!$E$174),AG129*(1+'S&S'!$E$176),AG130*(1+'S&S'!$E$178),AG131*(1+'S&S'!$E$180),AG132*(1+'S&S'!$E$182),AG133*(1+'S&S'!$E$184),AG134*(1+'S&S'!$E$186),AG135*(1+'S&S'!$E$188),AG136*(1+'S&S'!$E$190),AG137*(1+'S&S'!$E$192),AG138*(1+'S&S'!$E$194),AG139*(1+'S&S'!$E$196),AG140*(1+'S&S'!$E$198),AG141*(1+'S&S'!$E$200),AG142*(1+'S&S'!$E$202),AG143*(1+'S&S'!$E$204),AG144*(1+'S&S'!$E$206))","v":0},{"$f":"-AH$190*(1+'S&S'!$E$164)+AH$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AH$218*(1+'S&S'!$E$166)+AH233*(1+'S&S'!$E$208)+AH234*(1+'S&S'!$E$210)+SUM(AH125*(1+'S&S'!$E$168),AH126*(1+'S&S'!$E$170),AH127*(1+'S&S'!$E$172),AH128*(1+'S&S'!$E$174),AH129*(1+'S&S'!$E$176),AH130*(1+'S&S'!$E$178),AH131*(1+'S&S'!$E$180),AH132*(1+'S&S'!$E$182),AH133*(1+'S&S'!$E$184),AH134*(1+'S&S'!$E$186),AH135*(1+'S&S'!$E$188),AH136*(1+'S&S'!$E$190),AH137*(1+'S&S'!$E$192),AH138*(1+'S&S'!$E$194),AH139*(1+'S&S'!$E$196),AH140*(1+'S&S'!$E$198),AH141*(1+'S&S'!$E$200),AH142*(1+'S&S'!$E$202),AH143*(1+'S&S'!$E$204),AH144*(1+'S&S'!$E$206))","v":0},{"$f":"-AI$190*(1+'S&S'!$E$164)+AI$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AI$218*(1+'S&S'!$E$166)+AI233*(1+'S&S'!$E$208)+AI234*(1+'S&S'!$E$210)+SUM(AI125*(1+'S&S'!$E$168),AI126*(1+'S&S'!$E$170),AI127*(1+'S&S'!$E$172),AI128*(1+'S&S'!$E$174),AI129*(1+'S&S'!$E$176),AI130*(1+'S&S'!$E$178),AI131*(1+'S&S'!$E$180),AI132*(1+'S&S'!$E$182),AI133*(1+'S&S'!$E$184),AI134*(1+'S&S'!$E$186),AI135*(1+'S&S'!$E$188),AI136*(1+'S&S'!$E$190),AI137*(1+'S&S'!$E$192),AI138*(1+'S&S'!$E$194),AI139*(1+'S&S'!$E$196),AI140*(1+'S&S'!$E$198),AI141*(1+'S&S'!$E$200),AI142*(1+'S&S'!$E$202),AI143*(1+'S&S'!$E$204),AI144*(1+'S&S'!$E$206))","v":0},{"$f":"-AJ$190*(1+'S&S'!$E$164)+AJ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AJ$218*(1+'S&S'!$E$166)+AJ233*(1+'S&S'!$E$208)+AJ234*(1+'S&S'!$E$210)+SUM(AJ125*(1+'S&S'!$E$168),AJ126*(1+'S&S'!$E$170),AJ127*(1+'S&S'!$E$172),AJ128*(1+'S&S'!$E$174),AJ129*(1+'S&S'!$E$176),AJ130*(1+'S&S'!$E$178),AJ131*(1+'S&S'!$E$180),AJ132*(1+'S&S'!$E$182),AJ133*(1+'S&S'!$E$184),AJ134*(1+'S&S'!$E$186),AJ135*(1+'S&S'!$E$188),AJ136*(1+'S&S'!$E$190),AJ137*(1+'S&S'!$E$192),AJ138*(1+'S&S'!$E$194),AJ139*(1+'S&S'!$E$196),AJ140*(1+'S&S'!$E$198),AJ141*(1+'S&S'!$E$200),AJ142*(1+'S&S'!$E$202),AJ143*(1+'S&S'!$E$204),AJ144*(1+'S&S'!$E$206))","v":0},{"$f":"-AK$190*(1+'S&S'!$E$164)+AK$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AK$218*(1+'S&S'!$E$166)+AK233*(1+'S&S'!$E$208)+AK234*(1+'S&S'!$E$210)+SUM(AK125*(1+'S&S'!$E$168),AK126*(1+'S&S'!$E$170),AK127*(1+'S&S'!$E$172),AK128*(1+'S&S'!$E$174),AK129*(1+'S&S'!$E$176),AK130*(1+'S&S'!$E$178),AK131*(1+'S&S'!$E$180),AK132*(1+'S&S'!$E$182),AK133*(1+'S&S'!$E$184),AK134*(1+'S&S'!$E$186),AK135*(1+'S&S'!$E$188),AK136*(1+'S&S'!$E$190),AK137*(1+'S&S'!$E$192),AK138*(1+'S&S'!$E$194),AK139*(1+'S&S'!$E$196),AK140*(1+'S&S'!$E$198),AK141*(1+'S&S'!$E$200),AK142*(1+'S&S'!$E$202),AK143*(1+'S&S'!$E$204),AK144*(1+'S&S'!$E$206))","v":0},{"$f":"-AL$190*(1+'S&S'!$E$164)+AL$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AL$218*(1+'S&S'!$E$166)+AL233*(1+'S&S'!$E$208)+AL234*(1+'S&S'!$E$210)+SUM(AL125*(1+'S&S'!$E$168),AL126*(1+'S&S'!$E$170),AL127*(1+'S&S'!$E$172),AL128*(1+'S&S'!$E$174),AL129*(1+'S&S'!$E$176),AL130*(1+'S&S'!$E$178),AL131*(1+'S&S'!$E$180),AL132*(1+'S&S'!$E$182),AL133*(1+'S&S'!$E$184),AL134*(1+'S&S'!$E$186),AL135*(1+'S&S'!$E$188),AL136*(1+'S&S'!$E$190),AL137*(1+'S&S'!$E$192),AL138*(1+'S&S'!$E$194),AL139*(1+'S&S'!$E$196),AL140*(1+'S&S'!$E$198),AL141*(1+'S&S'!$E$200),AL142*(1+'S&S'!$E$202),AL143*(1+'S&S'!$E$204),AL144*(1+'S&S'!$E$206))","v":0},{"$f":"-AM$190*(1+'S&S'!$E$164)+AM$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AM$218*(1+'S&S'!$E$166)+AM233*(1+'S&S'!$E$208)+AM234*(1+'S&S'!$E$210)+SUM(AM125*(1+'S&S'!$E$168),AM126*(1+'S&S'!$E$170),AM127*(1+'S&S'!$E$172),AM128*(1+'S&S'!$E$174),AM129*(1+'S&S'!$E$176),AM130*(1+'S&S'!$E$178),AM131*(1+'S&S'!$E$180),AM132*(1+'S&S'!$E$182),AM133*(1+'S&S'!$E$184),AM134*(1+'S&S'!$E$186),AM135*(1+'S&S'!$E$188),AM136*(1+'S&S'!$E$190),AM137*(1+'S&S'!$E$192),AM138*(1+'S&S'!$E$194),AM139*(1+'S&S'!$E$196),AM140*(1+'S&S'!$E$198),AM141*(1+'S&S'!$E$200),AM142*(1+'S&S'!$E$202),AM143*(1+'S&S'!$E$204),AM144*(1+'S&S'!$E$206))","v":0},{"$f":"-AN$190*(1+'S&S'!$E$164)+AN$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AN$218*(1+'S&S'!$E$166)+AN233*(1+'S&S'!$E$208)+AN234*(1+'S&S'!$E$210)+SUM(AN125*(1+'S&S'!$E$168),AN126*(1+'S&S'!$E$170),AN127*(1+'S&S'!$E$172),AN128*(1+'S&S'!$E$174),AN129*(1+'S&S'!$E$176),AN130*(1+'S&S'!$E$178),AN131*(1+'S&S'!$E$180),AN132*(1+'S&S'!$E$182),AN133*(1+'S&S'!$E$184),AN134*(1+'S&S'!$E$186),AN135*(1+'S&S'!$E$188),AN136*(1+'S&S'!$E$190),AN137*(1+'S&S'!$E$192),AN138*(1+'S&S'!$E$194),AN139*(1+'S&S'!$E$196),AN140*(1+'S&S'!$E$198),AN141*(1+'S&S'!$E$200),AN142*(1+'S&S'!$E$202),AN143*(1+'S&S'!$E$204),AN144*(1+'S&S'!$E$206))","v":0},{"$f":"-AO$190*(1+'S&S'!$E$164)+AO$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AO$218*(1+'S&S'!$E$166)+AO233*(1+'S&S'!$E$208)+AO234*(1+'S&S'!$E$210)+SUM(AO125*(1+'S&S'!$E$168),AO126*(1+'S&S'!$E$170),AO127*(1+'S&S'!$E$172),AO128*(1+'S&S'!$E$174),AO129*(1+'S&S'!$E$176),AO130*(1+'S&S'!$E$178),AO131*(1+'S&S'!$E$180),AO132*(1+'S&S'!$E$182),AO133*(1+'S&S'!$E$184),AO134*(1+'S&S'!$E$186),AO135*(1+'S&S'!$E$188),AO136*(1+'S&S'!$E$190),AO137*(1+'S&S'!$E$192),AO138*(1+'S&S'!$E$194),AO139*(1+'S&S'!$E$196),AO140*(1+'S&S'!$E$198),AO141*(1+'S&S'!$E$200),AO142*(1+'S&S'!$E$202),AO143*(1+'S&S'!$E$204),AO144*(1+'S&S'!$E$206))","v":0},{"$f":"-AP$190*(1+'S&S'!$E$164)+AP$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AP$218*(1+'S&S'!$E$166)+AP233*(1+'S&S'!$E$208)+AP234*(1+'S&S'!$E$210)+SUM(AP125*(1+'S&S'!$E$168),AP126*(1+'S&S'!$E$170),AP127*(1+'S&S'!$E$172),AP128*(1+'S&S'!$E$174),AP129*(1+'S&S'!$E$176),AP130*(1+'S&S'!$E$178),AP131*(1+'S&S'!$E$180),AP132*(1+'S&S'!$E$182),AP133*(1+'S&S'!$E$184),AP134*(1+'S&S'!$E$186),AP135*(1+'S&S'!$E$188),AP136*(1+'S&S'!$E$190),AP137*(1+'S&S'!$E$192),AP138*(1+'S&S'!$E$194),AP139*(1+'S&S'!$E$196),AP140*(1+'S&S'!$E$198),AP141*(1+'S&S'!$E$200),AP142*(1+'S&S'!$E$202),AP143*(1+'S&S'!$E$204),AP144*(1+'S&S'!$E$206))","v":0},{"$f":"-AQ$190*(1+'S&S'!$E$164)+AQ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AQ$218*(1+'S&S'!$E$166)+AQ233*(1+'S&S'!$E$208)+AQ234*(1+'S&S'!$E$210)+SUM(AQ125*(1+'S&S'!$E$168),AQ126*(1+'S&S'!$E$170),AQ127*(1+'S&S'!$E$172),AQ128*(1+'S&S'!$E$174),AQ129*(1+'S&S'!$E$176),AQ130*(1+'S&S'!$E$178),AQ131*(1+'S&S'!$E$180),AQ132*(1+'S&S'!$E$182),AQ133*(1+'S&S'!$E$184),AQ134*(1+'S&S'!$E$186),AQ135*(1+'S&S'!$E$188),AQ136*(1+'S&S'!$E$190),AQ137*(1+'S&S'!$E$192),AQ138*(1+'S&S'!$E$194),AQ139*(1+'S&S'!$E$196),AQ140*(1+'S&S'!$E$198),AQ141*(1+'S&S'!$E$200),AQ142*(1+'S&S'!$E$202),AQ143*(1+'S&S'!$E$204),AQ144*(1+'S&S'!$E$206))","v":0},{"$f":"-AR$190*(1+'S&S'!$E$164)+AR$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AR$218*(1+'S&S'!$E$166)+AR233*(1+'S&S'!$E$208)+AR234*(1+'S&S'!$E$210)+SUM(AR125*(1+'S&S'!$E$168),AR126*(1+'S&S'!$E$170),AR127*(1+'S&S'!$E$172),AR128*(1+'S&S'!$E$174),AR129*(1+'S&S'!$E$176),AR130*(1+'S&S'!$E$178),AR131*(1+'S&S'!$E$180),AR132*(1+'S&S'!$E$182),AR133*(1+'S&S'!$E$184),AR134*(1+'S&S'!$E$186),AR135*(1+'S&S'!$E$188),AR136*(1+'S&S'!$E$190),AR137*(1+'S&S'!$E$192),AR138*(1+'S&S'!$E$194),AR139*(1+'S&S'!$E$196),AR140*(1+'S&S'!$E$198),AR141*(1+'S&S'!$E$200),AR142*(1+'S&S'!$E$202),AR143*(1+'S&S'!$E$204),AR144*(1+'S&S'!$E$206))","v":0},{"$f":"-AS$190*(1+'S&S'!$E$164)+AS$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AS$218*(1+'S&S'!$E$166)+AS233*(1+'S&S'!$E$208)+AS234*(1+'S&S'!$E$210)+SUM(AS125*(1+'S&S'!$E$168),AS126*(1+'S&S'!$E$170),AS127*(1+'S&S'!$E$172),AS128*(1+'S&S'!$E$174),AS129*(1+'S&S'!$E$176),AS130*(1+'S&S'!$E$178),AS131*(1+'S&S'!$E$180),AS132*(1+'S&S'!$E$182),AS133*(1+'S&S'!$E$184),AS134*(1+'S&S'!$E$186),AS135*(1+'S&S'!$E$188),AS136*(1+'S&S'!$E$190),AS137*(1+'S&S'!$E$192),AS138*(1+'S&S'!$E$194),AS139*(1+'S&S'!$E$196),AS140*(1+'S&S'!$E$198),AS141*(1+'S&S'!$E$200),AS142*(1+'S&S'!$E$202),AS143*(1+'S&S'!$E$204),AS144*(1+'S&S'!$E$206))","v":0},{"$f":"-AT$190*(1+'S&S'!$E$164)+AT$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AT$218*(1+'S&S'!$E$166)+AT233*(1+'S&S'!$E$208)+AT234*(1+'S&S'!$E$210)+SUM(AT125*(1+'S&S'!$E$168),AT126*(1+'S&S'!$E$170),AT127*(1+'S&S'!$E$172),AT128*(1+'S&S'!$E$174),AT129*(1+'S&S'!$E$176),AT130*(1+'S&S'!$E$178),AT131*(1+'S&S'!$E$180),AT132*(1+'S&S'!$E$182),AT133*(1+'S&S'!$E$184),AT134*(1+'S&S'!$E$186),AT135*(1+'S&S'!$E$188),AT136*(1+'S&S'!$E$190),AT137*(1+'S&S'!$E$192),AT138*(1+'S&S'!$E$194),AT139*(1+'S&S'!$E$196),AT140*(1+'S&S'!$E$198),AT141*(1+'S&S'!$E$200),AT142*(1+'S&S'!$E$202),AT143*(1+'S&S'!$E$204),AT144*(1+'S&S'!$E$206))","v":0},{"$f":"-AU$190*(1+'S&S'!$E$164)+AU$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AU$218*(1+'S&S'!$E$166)+AU233*(1+'S&S'!$E$208)+AU234*(1+'S&S'!$E$210)+SUM(AU125*(1+'S&S'!$E$168),AU126*(1+'S&S'!$E$170),AU127*(1+'S&S'!$E$172),AU128*(1+'S&S'!$E$174),AU129*(1+'S&S'!$E$176),AU130*(1+'S&S'!$E$178),AU131*(1+'S&S'!$E$180),AU132*(1+'S&S'!$E$182),AU133*(1+'S&S'!$E$184),AU134*(1+'S&S'!$E$186),AU135*(1+'S&S'!$E$188),AU136*(1+'S&S'!$E$190),AU137*(1+'S&S'!$E$192),AU138*(1+'S&S'!$E$194),AU139*(1+'S&S'!$E$196),AU140*(1+'S&S'!$E$198),AU141*(1+'S&S'!$E$200),AU142*(1+'S&S'!$E$202),AU143*(1+'S&S'!$E$204),AU144*(1+'S&S'!$E$206))","v":0},{"$f":"-AV$190*(1+'S&S'!$E$164)+AV$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AV$218*(1+'S&S'!$E$166)+AV233*(1+'S&S'!$E$208)+AV234*(1+'S&S'!$E$210)+SUM(AV125*(1+'S&S'!$E$168),AV126*(1+'S&S'!$E$170),AV127*(1+'S&S'!$E$172),AV128*(1+'S&S'!$E$174),AV129*(1+'S&S'!$E$176),AV130*(1+'S&S'!$E$178),AV131*(1+'S&S'!$E$180),AV132*(1+'S&S'!$E$182),AV133*(1+'S&S'!$E$184),AV134*(1+'S&S'!$E$186),AV135*(1+'S&S'!$E$188),AV136*(1+'S&S'!$E$190),AV137*(1+'S&S'!$E$192),AV138*(1+'S&S'!$E$194),AV139*(1+'S&S'!$E$196),AV140*(1+'S&S'!$E$198),AV141*(1+'S&S'!$E$200),AV142*(1+'S&S'!$E$202),AV143*(1+'S&S'!$E$204),AV144*(1+'S&S'!$E$206))","v":0},{"$f":"-AW$190*(1+'S&S'!$E$164)+AW$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AW$218*(1+'S&S'!$E$166)+AW233*(1+'S&S'!$E$208)+AW234*(1+'S&S'!$E$210)+SUM(AW125*(1+'S&S'!$E$168),AW126*(1+'S&S'!$E$170),AW127*(1+'S&S'!$E$172),AW128*(1+'S&S'!$E$174),AW129*(1+'S&S'!$E$176),AW130*(1+'S&S'!$E$178),AW131*(1+'S&S'!$E$180),AW132*(1+'S&S'!$E$182),AW133*(1+'S&S'!$E$184),AW134*(1+'S&S'!$E$186),AW135*(1+'S&S'!$E$188),AW136*(1+'S&S'!$E$190),AW137*(1+'S&S'!$E$192),AW138*(1+'S&S'!$E$194),AW139*(1+'S&S'!$E$196),AW140*(1+'S&S'!$E$198),AW141*(1+'S&S'!$E$200),AW142*(1+'S&S'!$E$202),AW143*(1+'S&S'!$E$204),AW144*(1+'S&S'!$E$206))","v":0},{"$f":"-AX$190*(1+'S&S'!$E$164)+AX$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AX$218*(1+'S&S'!$E$166)+AX233*(1+'S&S'!$E$208)+AX234*(1+'S&S'!$E$210)+SUM(AX125*(1+'S&S'!$E$168),AX126*(1+'S&S'!$E$170),AX127*(1+'S&S'!$E$172),AX128*(1+'S&S'!$E$174),AX129*(1+'S&S'!$E$176),AX130*(1+'S&S'!$E$178),AX131*(1+'S&S'!$E$180),AX132*(1+'S&S'!$E$182),AX133*(1+'S&S'!$E$184),AX134*(1+'S&S'!$E$186),AX135*(1+'S&S'!$E$188),AX136*(1+'S&S'!$E$190),AX137*(1+'S&S'!$E$192),AX138*(1+'S&S'!$E$194),AX139*(1+'S&S'!$E$196),AX140*(1+'S&S'!$E$198),AX141*(1+'S&S'!$E$200),AX142*(1+'S&S'!$E$202),AX143*(1+'S&S'!$E$204),AX144*(1+'S&S'!$E$206))","v":0},{"$f":"-AY$190*(1+'S&S'!$E$164)+AY$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AY$218*(1+'S&S'!$E$166)+AY233*(1+'S&S'!$E$208)+AY234*(1+'S&S'!$E$210)+SUM(AY125*(1+'S&S'!$E$168),AY126*(1+'S&S'!$E$170),AY127*(1+'S&S'!$E$172),AY128*(1+'S&S'!$E$174),AY129*(1+'S&S'!$E$176),AY130*(1+'S&S'!$E$178),AY131*(1+'S&S'!$E$180),AY132*(1+'S&S'!$E$182),AY133*(1+'S&S'!$E$184),AY134*(1+'S&S'!$E$186),AY135*(1+'S&S'!$E$188),AY136*(1+'S&S'!$E$190),AY137*(1+'S&S'!$E$192),AY138*(1+'S&S'!$E$194),AY139*(1+'S&S'!$E$196),AY140*(1+'S&S'!$E$198),AY141*(1+'S&S'!$E$200),AY142*(1+'S&S'!$E$202),AY143*(1+'S&S'!$E$204),AY144*(1+'S&S'!$E$206))","v":0},{"$f":"-AZ$190*(1+'S&S'!$E$164)+AZ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AZ$218*(1+'S&S'!$E$166)+AZ233*(1+'S&S'!$E$208)+AZ234*(1+'S&S'!$E$210)+SUM(AZ125*(1+'S&S'!$E$168),AZ126*(1+'S&S'!$E$170),AZ127*(1+'S&S'!$E$172),AZ128*(1+'S&S'!$E$174),AZ129*(1+'S&S'!$E$176),AZ130*(1+'S&S'!$E$178),AZ131*(1+'S&S'!$E$180),AZ132*(1+'S&S'!$E$182),AZ133*(1+'S&S'!$E$184),AZ134*(1+'S&S'!$E$186),AZ135*(1+'S&S'!$E$188),AZ136*(1+'S&S'!$E$190),AZ137*(1+'S&S'!$E$192),AZ138*(1+'S&S'!$E$194),AZ139*(1+'S&S'!$E$196),AZ140*(1+'S&S'!$E$198),AZ141*(1+'S&S'!$E$200),AZ142*(1+'S&S'!$E$202),AZ143*(1+'S&S'!$E$204),AZ144*(1+'S&S'!$E$206))","v":0},{"$f":"-BA$190*(1+'S&S'!$E$164)+BA$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BA$218*(1+'S&S'!$E$166)+BA233*(1+'S&S'!$E$208)+BA234*(1+'S&S'!$E$210)+SUM(BA125*(1+'S&S'!$E$168),BA126*(1+'S&S'!$E$170),BA127*(1+'S&S'!$E$172),BA128*(1+'S&S'!$E$174),BA129*(1+'S&S'!$E$176),BA130*(1+'S&S'!$E$178),BA131*(1+'S&S'!$E$180),BA132*(1+'S&S'!$E$182),BA133*(1+'S&S'!$E$184),BA134*(1+'S&S'!$E$186),BA135*(1+'S&S'!$E$188),BA136*(1+'S&S'!$E$190),BA137*(1+'S&S'!$E$192),BA138*(1+'S&S'!$E$194),BA139*(1+'S&S'!$E$196),BA140*(1+'S&S'!$E$198),BA141*(1+'S&S'!$E$200),BA142*(1+'S&S'!$E$202),BA143*(1+'S&S'!$E$204),BA144*(1+'S&S'!$E$206))","v":0},{"$f":"-BB$190*(1+'S&S'!$E$164)+BB$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BB$218*(1+'S&S'!$E$166)+BB233*(1+'S&S'!$E$208)+BB234*(1+'S&S'!$E$210)+SUM(BB125*(1+'S&S'!$E$168),BB126*(1+'S&S'!$E$170),BB127*(1+'S&S'!$E$172),BB128*(1+'S&S'!$E$174),BB129*(1+'S&S'!$E$176),BB130*(1+'S&S'!$E$178),BB131*(1+'S&S'!$E$180),BB132*(1+'S&S'!$E$182),BB133*(1+'S&S'!$E$184),BB134*(1+'S&S'!$E$186),BB135*(1+'S&S'!$E$188),BB136*(1+'S&S'!$E$190),BB137*(1+'S&S'!$E$192),BB138*(1+'S&S'!$E$194),BB139*(1+'S&S'!$E$196),BB140*(1+'S&S'!$E$198),BB141*(1+'S&S'!$E$200),BB142*(1+'S&S'!$E$202),BB143*(1+'S&S'!$E$204),BB144*(1+'S&S'!$E$206))","v":0},{"$f":"-BC$190*(1+'S&S'!$E$164)+BC$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BC$218*(1+'S&S'!$E$166)+BC233*(1+'S&S'!$E$208)+BC234*(1+'S&S'!$E$210)+SUM(BC125*(1+'S&S'!$E$168),BC126*(1+'S&S'!$E$170),BC127*(1+'S&S'!$E$172),BC128*(1+'S&S'!$E$174),BC129*(1+'S&S'!$E$176),BC130*(1+'S&S'!$E$178),BC131*(1+'S&S'!$E$180),BC132*(1+'S&S'!$E$182),BC133*(1+'S&S'!$E$184),BC134*(1+'S&S'!$E$186),BC135*(1+'S&S'!$E$188),BC136*(1+'S&S'!$E$190),BC137*(1+'S&S'!$E$192),BC138*(1+'S&S'!$E$194),BC139*(1+'S&S'!$E$196),BC140*(1+'S&S'!$E$198),BC141*(1+'S&S'!$E$200),BC142*(1+'S&S'!$E$202),BC143*(1+'S&S'!$E$204),BC144*(1+'S&S'!$E$206))","v":0},{"$f":"-BD$190*(1+'S&S'!$E$164)+BD$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BD$218*(1+'S&S'!$E$166)+BD233*(1+'S&S'!$E$208)+BD234*(1+'S&S'!$E$210)+SUM(BD125*(1+'S&S'!$E$168),BD126*(1+'S&S'!$E$170),BD127*(1+'S&S'!$E$172),BD128*(1+'S&S'!$E$174),BD129*(1+'S&S'!$E$176),BD130*(1+'S&S'!$E$178),BD131*(1+'S&S'!$E$180),BD132*(1+'S&S'!$E$182),BD133*(1+'S&S'!$E$184),BD134*(1+'S&S'!$E$186),BD135*(1+'S&S'!$E$188),BD136*(1+'S&S'!$E$190),BD137*(1+'S&S'!$E$192),BD138*(1+'S&S'!$E$194),BD139*(1+'S&S'!$E$196),BD140*(1+'S&S'!$E$198),BD141*(1+'S&S'!$E$200),BD142*(1+'S&S'!$E$202),BD143*(1+'S&S'!$E$204),BD144*(1+'S&S'!$E$206))","v":0},{"$f":"-BE$190*(1+'S&S'!$E$164)+BE$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BE$218*(1+'S&S'!$E$166)+BE233*(1+'S&S'!$E$208)+BE234*(1+'S&S'!$E$210)+SUM(BE125*(1+'S&S'!$E$168),BE126*(1+'S&S'!$E$170),BE127*(1+'S&S'!$E$172),BE128*(1+'S&S'!$E$174),BE129*(1+'S&S'!$E$176),BE130*(1+'S&S'!$E$178),BE131*(1+'S&S'!$E$180),BE132*(1+'S&S'!$E$182),BE133*(1+'S&S'!$E$184),BE134*(1+'S&S'!$E$186),BE135*(1+'S&S'!$E$188),BE136*(1+'S&S'!$E$190),BE137*(1+'S&S'!$E$192),BE138*(1+'S&S'!$E$194),BE139*(1+'S&S'!$E$196),BE140*(1+'S&S'!$E$198),BE141*(1+'S&S'!$E$200),BE142*(1+'S&S'!$E$202),BE143*(1+'S&S'!$E$204),BE144*(1+'S&S'!$E$206))","v":0},{"$f":"-BF$190*(1+'S&S'!$E$164)+BF$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BF$218*(1+'S&S'!$E$166)+BF233*(1+'S&S'!$E$208)+BF234*(1+'S&S'!$E$210)+SUM(BF125*(1+'S&S'!$E$168),BF126*(1+'S&S'!$E$170),BF127*(1+'S&S'!$E$172),BF128*(1+'S&S'!$E$174),BF129*(1+'S&S'!$E$176),BF130*(1+'S&S'!$E$178),BF131*(1+'S&S'!$E$180),BF132*(1+'S&S'!$E$182),BF133*(1+'S&S'!$E$184),BF134*(1+'S&S'!$E$186),BF135*(1+'S&S'!$E$188),BF136*(1+'S&S'!$E$190),BF137*(1+'S&S'!$E$192),BF138*(1+'S&S'!$E$194),BF139*(1+'S&S'!$E$196),BF140*(1+'S&S'!$E$198),BF141*(1+'S&S'!$E$200),BF142*(1+'S&S'!$E$202),BF143*(1+'S&S'!$E$204),BF144*(1+'S&S'!$E$206))","v":0},{"$f":"-BG$190*(1+'S&S'!$E$164)+BG$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BG$218*(1+'S&S'!$E$166)+BG233*(1+'S&S'!$E$208)+BG234*(1+'S&S'!$E$210)+SUM(BG125*(1+'S&S'!$E$168),BG126*(1+'S&S'!$E$170),BG127*(1+'S&S'!$E$172),BG128*(1+'S&S'!$E$174),BG129*(1+'S&S'!$E$176),BG130*(1+'S&S'!$E$178),BG131*(1+'S&S'!$E$180),BG132*(1+'S&S'!$E$182),BG133*(1+'S&S'!$E$184),BG134*(1+'S&S'!$E$186),BG135*(1+'S&S'!$E$188),BG136*(1+'S&S'!$E$190),BG137*(1+'S&S'!$E$192),BG138*(1+'S&S'!$E$194),BG139*(1+'S&S'!$E$196),BG140*(1+'S&S'!$E$198),BG141*(1+'S&S'!$E$200),BG142*(1+'S&S'!$E$202),BG143*(1+'S&S'!$E$204),BG144*(1+'S&S'!$E$206))","v":0},{"$f":"-BH$190*(1+'S&S'!$E$164)+BH$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BH$218*(1+'S&S'!$E$166)+BH233*(1+'S&S'!$E$208)+BH234*(1+'S&S'!$E$210)+SUM(BH125*(1+'S&S'!$E$168),BH126*(1+'S&S'!$E$170),BH127*(1+'S&S'!$E$172),BH128*(1+'S&S'!$E$174),BH129*(1+'S&S'!$E$176),BH130*(1+'S&S'!$E$178),BH131*(1+'S&S'!$E$180),BH132*(1+'S&S'!$E$182),BH133*(1+'S&S'!$E$184),BH134*(1+'S&S'!$E$186),BH135*(1+'S&S'!$E$188),BH136*(1+'S&S'!$E$190),BH137*(1+'S&S'!$E$192),BH138*(1+'S&S'!$E$194),BH139*(1+'S&S'!$E$196),BH140*(1+'S&S'!$E$198),BH141*(1+'S&S'!$E$200),BH142*(1+'S&S'!$E$202),BH143*(1+'S&S'!$E$204),BH144*(1+'S&S'!$E$206))","v":0},{"$f":"-BI$190*(1+'S&S'!$E$164)+BI$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BI$218*(1+'S&S'!$E$166)+BI233*(1+'S&S'!$E$208)+BI234*(1+'S&S'!$E$210)+SUM(BI125*(1+'S&S'!$E$168),BI126*(1+'S&S'!$E$170),BI127*(1+'S&S'!$E$172),BI128*(1+'S&S'!$E$174),BI129*(1+'S&S'!$E$176),BI130*(1+'S&S'!$E$178),BI131*(1+'S&S'!$E$180),BI132*(1+'S&S'!$E$182),BI133*(1+'S&S'!$E$184),BI134*(1+'S&S'!$E$186),BI135*(1+'S&S'!$E$188),BI136*(1+'S&S'!$E$190),BI137*(1+'S&S'!$E$192),BI138*(1+'S&S'!$E$194),BI139*(1+'S&S'!$E$196),BI140*(1+'S&S'!$E$198),BI141*(1+'S&S'!$E$200),BI142*(1+'S&S'!$E$202),BI143*(1+'S&S'!$E$204),BI144*(1+'S&S'!$E$206))","v":0},{"$f":"-BJ$190*(1+'S&S'!$E$164)+BJ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BJ$218*(1+'S&S'!$E$166)+BJ233*(1+'S&S'!$E$208)+BJ234*(1+'S&S'!$E$210)+SUM(BJ125*(1+'S&S'!$E$168),BJ126*(1+'S&S'!$E$170),BJ127*(1+'S&S'!$E$172),BJ128*(1+'S&S'!$E$174),BJ129*(1+'S&S'!$E$176),BJ130*(1+'S&S'!$E$178),BJ131*(1+'S&S'!$E$180),BJ132*(1+'S&S'!$E$182),BJ133*(1+'S&S'!$E$184),BJ134*(1+'S&S'!$E$186),BJ135*(1+'S&S'!$E$188),BJ136*(1+'S&S'!$E$190),BJ137*(1+'S&S'!$E$192),BJ138*(1+'S&S'!$E$194),BJ139*(1+'S&S'!$E$196),BJ140*(1+'S&S'!$E$198),BJ141*(1+'S&S'!$E$200),BJ142*(1+'S&S'!$E$202),BJ143*(1+'S&S'!$E$204),BJ144*(1+'S&S'!$E$206))","v":0},{"$f":"-BK$190*(1+'S&S'!$E$164)+BK$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BK$218*(1+'S&S'!$E$166)+BK233*(1+'S&S'!$E$208)+BK234*(1+'S&S'!$E$210)+SUM(BK125*(1+'S&S'!$E$168),BK126*(1+'S&S'!$E$170),BK127*(1+'S&S'!$E$172),BK128*(1+'S&S'!$E$174),BK129*(1+'S&S'!$E$176),BK130*(1+'S&S'!$E$178),BK131*(1+'S&S'!$E$180),BK132*(1+'S&S'!$E$182),BK133*(1+'S&S'!$E$184),BK134*(1+'S&S'!$E$186),BK135*(1+'S&S'!$E$188),BK136*(1+'S&S'!$E$190),BK137*(1+'S&S'!$E$192),BK138*(1+'S&S'!$E$194),BK139*(1+'S&S'!$E$196),BK140*(1+'S&S'!$E$198),BK141*(1+'S&S'!$E$200),BK142*(1+'S&S'!$E$202),BK143*(1+'S&S'!$E$204),BK144*(1+'S&S'!$E$206))","v":0},{"$f":"-BL$190*(1+'S&S'!$E$164)+BL$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BL$218*(1+'S&S'!$E$166)+BL233*(1+'S&S'!$E$208)+BL234*(1+'S&S'!$E$210)+SUM(BL125*(1+'S&S'!$E$168),BL126*(1+'S&S'!$E$170),BL127*(1+'S&S'!$E$172),BL128*(1+'S&S'!$E$174),BL129*(1+'S&S'!$E$176),BL130*(1+'S&S'!$E$178),BL131*(1+'S&S'!$E$180),BL132*(1+'S&S'!$E$182),BL133*(1+'S&S'!$E$184),BL134*(1+'S&S'!$E$186),BL135*(1+'S&S'!$E$188),BL136*(1+'S&S'!$E$190),BL137*(1+'S&S'!$E$192),BL138*(1+'S&S'!$E$194),BL139*(1+'S&S'!$E$196),BL140*(1+'S&S'!$E$198),BL141*(1+'S&S'!$E$200),BL142*(1+'S&S'!$E$202),BL143*(1+'S&S'!$E$204),BL144*(1+'S&S'!$E$206))","v":0},{"$f":"-BM$190*(1+'S&S'!$E$164)+BM$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BM$218*(1+'S&S'!$E$166)+BM233*(1+'S&S'!$E$208)+BM234*(1+'S&S'!$E$210)+SUM(BM125*(1+'S&S'!$E$168),BM126*(1+'S&S'!$E$170),BM127*(1+'S&S'!$E$172),BM128*(1+'S&S'!$E$174),BM129*(1+'S&S'!$E$176),BM130*(1+'S&S'!$E$178),BM131*(1+'S&S'!$E$180),BM132*(1+'S&S'!$E$182),BM133*(1+'S&S'!$E$184),BM134*(1+'S&S'!$E$186),BM135*(1+'S&S'!$E$188),BM136*(1+'S&S'!$E$190),BM137*(1+'S&S'!$E$192),BM138*(1+'S&S'!$E$194),BM139*(1+'S&S'!$E$196),BM140*(1+'S&S'!$E$198),BM141*(1+'S&S'!$E$200),BM142*(1+'S&S'!$E$202),BM143*(1+'S&S'!$E$204),BM144*(1+'S&S'!$E$206))","v":0},{"$f":"-BN$190*(1+'S&S'!$E$164)+BN$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BN$218*(1+'S&S'!$E$166)+BN233*(1+'S&S'!$E$208)+BN234*(1+'S&S'!$E$210)+SUM(BN125*(1+'S&S'!$E$168),BN126*(1+'S&S'!$E$170),BN127*(1+'S&S'!$E$172),BN128*(1+'S&S'!$E$174),BN129*(1+'S&S'!$E$176),BN130*(1+'S&S'!$E$178),BN131*(1+'S&S'!$E$180),BN132*(1+'S&S'!$E$182),BN133*(1+'S&S'!$E$184),BN134*(1+'S&S'!$E$186),BN135*(1+'S&S'!$E$188),BN136*(1+'S&S'!$E$190),BN137*(1+'S&S'!$E$192),BN138*(1+'S&S'!$E$194),BN139*(1+'S&S'!$E$196),BN140*(1+'S&S'!$E$198),BN141*(1+'S&S'!$E$200),BN142*(1+'S&S'!$E$202),BN143*(1+'S&S'!$E$204),BN144*(1+'S&S'!$E$206))","v":0},{"$f":"-BO$190*(1+'S&S'!$E$164)+BO$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BO$218*(1+'S&S'!$E$166)+BO233*(1+'S&S'!$E$208)+BO234*(1+'S&S'!$E$210)+SUM(BO125*(1+'S&S'!$E$168),BO126*(1+'S&S'!$E$170),BO127*(1+'S&S'!$E$172),BO128*(1+'S&S'!$E$174),BO129*(1+'S&S'!$E$176),BO130*(1+'S&S'!$E$178),BO131*(1+'S&S'!$E$180),BO132*(1+'S&S'!$E$182),BO133*(1+'S&S'!$E$184),BO134*(1+'S&S'!$E$186),BO135*(1+'S&S'!$E$188),BO136*(1+'S&S'!$E$190),BO137*(1+'S&S'!$E$192),BO138*(1+'S&S'!$E$194),BO139*(1+'S&S'!$E$196),BO140*(1+'S&S'!$E$198),BO141*(1+'S&S'!$E$200),BO142*(1+'S&S'!$E$202),BO143*(1+'S&S'!$E$204),BO144*(1+'S&S'!$E$206))","v":0},{"$f":"-BP$190*(1+'S&S'!$E$164)+BP$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BP$218*(1+'S&S'!$E$166)+BP233*(1+'S&S'!$E$208)+BP234*(1+'S&S'!$E$210)+SUM(BP125*(1+'S&S'!$E$168),BP126*(1+'S&S'!$E$170),BP127*(1+'S&S'!$E$172),BP128*(1+'S&S'!$E$174),BP129*(1+'S&S'!$E$176),BP130*(1+'S&S'!$E$178),BP131*(1+'S&S'!$E$180),BP132*(1+'S&S'!$E$182),BP133*(1+'S&S'!$E$184),BP134*(1+'S&S'!$E$186),BP135*(1+'S&S'!$E$188),BP136*(1+'S&S'!$E$190),BP137*(1+'S&S'!$E$192),BP138*(1+'S&S'!$E$194),BP139*(1+'S&S'!$E$196),BP140*(1+'S&S'!$E$198),BP141*(1+'S&S'!$E$200),BP142*(1+'S&S'!$E$202),BP143*(1+'S&S'!$E$204),BP144*(1+'S&S'!$E$206))","v":0},{"$f":"-BQ$190*(1+'S&S'!$E$164)+BQ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BQ$218*(1+'S&S'!$E$166)+BQ233*(1+'S&S'!$E$208)+BQ234*(1+'S&S'!$E$210)+SUM(BQ125*(1+'S&S'!$E$168),BQ126*(1+'S&S'!$E$170),BQ127*(1+'S&S'!$E$172),BQ128*(1+'S&S'!$E$174),BQ129*(1+'S&S'!$E$176),BQ130*(1+'S&S'!$E$178),BQ131*(1+'S&S'!$E$180),BQ132*(1+'S&S'!$E$182),BQ133*(1+'S&S'!$E$184),BQ134*(1+'S&S'!$E$186),BQ135*(1+'S&S'!$E$188),BQ136*(1+'S&S'!$E$190),BQ137*(1+'S&S'!$E$192),BQ138*(1+'S&S'!$E$194),BQ139*(1+'S&S'!$E$196),BQ140*(1+'S&S'!$E$198),BQ141*(1+'S&S'!$E$200),BQ142*(1+'S&S'!$E$202),BQ143*(1+'S&S'!$E$204),BQ144*(1+'S&S'!$E$206))","v":0},{"$f":"-BR$190*(1+'S&S'!$E$164)+BR$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BR$218*(1+'S&S'!$E$166)+BR233*(1+'S&S'!$E$208)+BR234*(1+'S&S'!$E$210)+SUM(BR125*(1+'S&S'!$E$168),BR126*(1+'S&S'!$E$170),BR127*(1+'S&S'!$E$172),BR128*(1+'S&S'!$E$174),BR129*(1+'S&S'!$E$176),BR130*(1+'S&S'!$E$178),BR131*(1+'S&S'!$E$180),BR132*(1+'S&S'!$E$182),BR133*(1+'S&S'!$E$184),BR134*(1+'S&S'!$E$186),BR135*(1+'S&S'!$E$188),BR136*(1+'S&S'!$E$190),BR137*(1+'S&S'!$E$192),BR138*(1+'S&S'!$E$194),BR139*(1+'S&S'!$E$196),BR140*(1+'S&S'!$E$198),BR141*(1+'S&S'!$E$200),BR142*(1+'S&S'!$E$202),BR143*(1+'S&S'!$E$204),BR144*(1+'S&S'!$E$206))","v":0},{"$f":"-BS$190*(1+'S&S'!$E$164)+BS$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BS$218*(1+'S&S'!$E$166)+BS233*(1+'S&S'!$E$208)+BS234*(1+'S&S'!$E$210)+SUM(BS125*(1+'S&S'!$E$168),BS126*(1+'S&S'!$E$170),BS127*(1+'S&S'!$E$172),BS128*(1+'S&S'!$E$174),BS129*(1+'S&S'!$E$176),BS130*(1+'S&S'!$E$178),BS131*(1+'S&S'!$E$180),BS132*(1+'S&S'!$E$182),BS133*(1+'S&S'!$E$184),BS134*(1+'S&S'!$E$186),BS135*(1+'S&S'!$E$188),BS136*(1+'S&S'!$E$190),BS137*(1+'S&S'!$E$192),BS138*(1+'S&S'!$E$194),BS139*(1+'S&S'!$E$196),BS140*(1+'S&S'!$E$198),BS141*(1+'S&S'!$E$200),BS142*(1+'S&S'!$E$202),BS143*(1+'S&S'!$E$204),BS144*(1+'S&S'!$E$206))","v":0},{"$f":"-BT$190*(1+'S&S'!$E$164)+BT$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BT$218*(1+'S&S'!$E$166)+BT233*(1+'S&S'!$E$208)+BT234*(1+'S&S'!$E$210)+SUM(BT125*(1+'S&S'!$E$168),BT126*(1+'S&S'!$E$170),BT127*(1+'S&S'!$E$172),BT128*(1+'S&S'!$E$174),BT129*(1+'S&S'!$E$176),BT130*(1+'S&S'!$E$178),BT131*(1+'S&S'!$E$180),BT132*(1+'S&S'!$E$182),BT133*(1+'S&S'!$E$184),BT134*(1+'S&S'!$E$186),BT135*(1+'S&S'!$E$188),BT136*(1+'S&S'!$E$190),BT137*(1+'S&S'!$E$192),BT138*(1+'S&S'!$E$194),BT139*(1+'S&S'!$E$196),BT140*(1+'S&S'!$E$198),BT141*(1+'S&S'!$E$200),BT142*(1+'S&S'!$E$202),BT143*(1+'S&S'!$E$204),BT144*(1+'S&S'!$E$206))","v":0},{"$f":"-BU$190*(1+'S&S'!$E$164)+BU$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BU$218*(1+'S&S'!$E$166)+BU233*(1+'S&S'!$E$208)+BU234*(1+'S&S'!$E$210)+SUM(BU125*(1+'S&S'!$E$168),BU126*(1+'S&S'!$E$170),BU127*(1+'S&S'!$E$172),BU128*(1+'S&S'!$E$174),BU129*(1+'S&S'!$E$176),BU130*(1+'S&S'!$E$178),BU131*(1+'S&S'!$E$180),BU132*(1+'S&S'!$E$182),BU133*(1+'S&S'!$E$184),BU134*(1+'S&S'!$E$186),BU135*(1+'S&S'!$E$188),BU136*(1+'S&S'!$E$190),BU137*(1+'S&S'!$E$192),BU138*(1+'S&S'!$E$194),BU139*(1+'S&S'!$E$196),BU140*(1+'S&S'!$E$198),BU141*(1+'S&S'!$E$200),BU142*(1+'S&S'!$E$202),BU143*(1+'S&S'!$E$204),BU144*(1+'S&S'!$E$206))","v":0},{"$f":"-BV$190*(1+'S&S'!$E$164)+BV$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BV$218*(1+'S&S'!$E$166)+BV233*(1+'S&S'!$E$208)+BV234*(1+'S&S'!$E$210)+SUM(BV125*(1+'S&S'!$E$168),BV126*(1+'S&S'!$E$170),BV127*(1+'S&S'!$E$172),BV128*(1+'S&S'!$E$174),BV129*(1+'S&S'!$E$176),BV130*(1+'S&S'!$E$178),BV131*(1+'S&S'!$E$180),BV132*(1+'S&S'!$E$182),BV133*(1+'S&S'!$E$184),BV134*(1+'S&S'!$E$186),BV135*(1+'S&S'!$E$188),BV136*(1+'S&S'!$E$190),BV137*(1+'S&S'!$E$192),BV138*(1+'S&S'!$E$194),BV139*(1+'S&S'!$E$196),BV140*(1+'S&S'!$E$198),BV141*(1+'S&S'!$E$200),BV142*(1+'S&S'!$E$202),BV143*(1+'S&S'!$E$204),BV144*(1+'S&S'!$E$206))","v":0},{"$f":"-BW$190*(1+'S&S'!$E$164)+BW$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BW$218*(1+'S&S'!$E$166)+BW233*(1+'S&S'!$E$208)+BW234*(1+'S&S'!$E$210)+SUM(BW125*(1+'S&S'!$E$168),BW126*(1+'S&S'!$E$170),BW127*(1+'S&S'!$E$172),BW128*(1+'S&S'!$E$174),BW129*(1+'S&S'!$E$176),BW130*(1+'S&S'!$E$178),BW131*(1+'S&S'!$E$180),BW132*(1+'S&S'!$E$182),BW133*(1+'S&S'!$E$184),BW134*(1+'S&S'!$E$186),BW135*(1+'S&S'!$E$188),BW136*(1+'S&S'!$E$190),BW137*(1+'S&S'!$E$192),BW138*(1+'S&S'!$E$194),BW139*(1+'S&S'!$E$196),BW140*(1+'S&S'!$E$198),BW141*(1+'S&S'!$E$200),BW142*(1+'S&S'!$E$202),BW143*(1+'S&S'!$E$204),BW144*(1+'S&S'!$E$206))","v":0},{"$f":"-BX$190*(1+'S&S'!$E$164)+BX$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BX$218*(1+'S&S'!$E$166)+BX233*(1+'S&S'!$E$208)+BX234*(1+'S&S'!$E$210)+SUM(BX125*(1+'S&S'!$E$168),BX126*(1+'S&S'!$E$170),BX127*(1+'S&S'!$E$172),BX128*(1+'S&S'!$E$174),BX129*(1+'S&S'!$E$176),BX130*(1+'S&S'!$E$178),BX131*(1+'S&S'!$E$180),BX132*(1+'S&S'!$E$182),BX133*(1+'S&S'!$E$184),BX134*(1+'S&S'!$E$186),BX135*(1+'S&S'!$E$188),BX136*(1+'S&S'!$E$190),BX137*(1+'S&S'!$E$192),BX138*(1+'S&S'!$E$194),BX139*(1+'S&S'!$E$196),BX140*(1+'S&S'!$E$198),BX141*(1+'S&S'!$E$200),BX142*(1+'S&S'!$E$202),BX143*(1+'S&S'!$E$204),BX144*(1+'S&S'!$E$206))","v":0},{"$f":"-BY$190*(1+'S&S'!$E$164)+BY$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BY$218*(1+'S&S'!$E$166)+BY233*(1+'S&S'!$E$208)+BY234*(1+'S&S'!$E$210)+SUM(BY125*(1+'S&S'!$E$168),BY126*(1+'S&S'!$E$170),BY127*(1+'S&S'!$E$172),BY128*(1+'S&S'!$E$174),BY129*(1+'S&S'!$E$176),BY130*(1+'S&S'!$E$178),BY131*(1+'S&S'!$E$180),BY132*(1+'S&S'!$E$182),BY133*(1+'S&S'!$E$184),BY134*(1+'S&S'!$E$186),BY135*(1+'S&S'!$E$188),BY136*(1+'S&S'!$E$190),BY137*(1+'S&S'!$E$192),BY138*(1+'S&S'!$E$194),BY139*(1+'S&S'!$E$196),BY140*(1+'S&S'!$E$198),BY141*(1+'S&S'!$E$200),BY142*(1+'S&S'!$E$202),BY143*(1+'S&S'!$E$204),BY144*(1+'S&S'!$E$206))","v":0},{"$f":"-BZ$190*(1+'S&S'!$E$164)+BZ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BZ$218*(1+'S&S'!$E$166)+BZ233*(1+'S&S'!$E$208)+BZ234*(1+'S&S'!$E$210)+SUM(BZ125*(1+'S&S'!$E$168),BZ126*(1+'S&S'!$E$170),BZ127*(1+'S&S'!$E$172),BZ128*(1+'S&S'!$E$174),BZ129*(1+'S&S'!$E$176),BZ130*(1+'S&S'!$E$178),BZ131*(1+'S&S'!$E$180),BZ132*(1+'S&S'!$E$182),BZ133*(1+'S&S'!$E$184),BZ134*(1+'S&S'!$E$186),BZ135*(1+'S&S'!$E$188),BZ136*(1+'S&S'!$E$190),BZ137*(1+'S&S'!$E$192),BZ138*(1+'S&S'!$E$194),BZ139*(1+'S&S'!$E$196),BZ140*(1+'S&S'!$E$198),BZ141*(1+'S&S'!$E$200),BZ142*(1+'S&S'!$E$202),BZ143*(1+'S&S'!$E$204),BZ144*(1+'S&S'!$E$206))","v":0},{"$f":"-CA$190*(1+'S&S'!$E$164)+CA$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CA$218*(1+'S&S'!$E$166)+CA233*(1+'S&S'!$E$208)+CA234*(1+'S&S'!$E$210)+SUM(CA125*(1+'S&S'!$E$168),CA126*(1+'S&S'!$E$170),CA127*(1+'S&S'!$E$172),CA128*(1+'S&S'!$E$174),CA129*(1+'S&S'!$E$176),CA130*(1+'S&S'!$E$178),CA131*(1+'S&S'!$E$180),CA132*(1+'S&S'!$E$182),CA133*(1+'S&S'!$E$184),CA134*(1+'S&S'!$E$186),CA135*(1+'S&S'!$E$188),CA136*(1+'S&S'!$E$190),CA137*(1+'S&S'!$E$192),CA138*(1+'S&S'!$E$194),CA139*(1+'S&S'!$E$196),CA140*(1+'S&S'!$E$198),CA141*(1+'S&S'!$E$200),CA142*(1+'S&S'!$E$202),CA143*(1+'S&S'!$E$204),CA144*(1+'S&S'!$E$206))","v":0},{"$f":"-CB$190*(1+'S&S'!$E$164)+CB$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CB$218*(1+'S&S'!$E$166)+CB233*(1+'S&S'!$E$208)+CB234*(1+'S&S'!$E$210)+SUM(CB125*(1+'S&S'!$E$168),CB126*(1+'S&S'!$E$170),CB127*(1+'S&S'!$E$172),CB128*(1+'S&S'!$E$174),CB129*(1+'S&S'!$E$176),CB130*(1+'S&S'!$E$178),CB131*(1+'S&S'!$E$180),CB132*(1+'S&S'!$E$182),CB133*(1+'S&S'!$E$184),CB134*(1+'S&S'!$E$186),CB135*(1+'S&S'!$E$188),CB136*(1+'S&S'!$E$190),CB137*(1+'S&S'!$E$192),CB138*(1+'S&S'!$E$194),CB139*(1+'S&S'!$E$196),CB140*(1+'S&S'!$E$198),CB141*(1+'S&S'!$E$200),CB142*(1+'S&S'!$E$202),CB143*(1+'S&S'!$E$204),CB144*(1+'S&S'!$E$206))","v":0},{"$f":"-CC$190*(1+'S&S'!$E$164)+CC$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CC$218*(1+'S&S'!$E$166)+CC233*(1+'S&S'!$E$208)+CC234*(1+'S&S'!$E$210)+SUM(CC125*(1+'S&S'!$E$168),CC126*(1+'S&S'!$E$170),CC127*(1+'S&S'!$E$172),CC128*(1+'S&S'!$E$174),CC129*(1+'S&S'!$E$176),CC130*(1+'S&S'!$E$178),CC131*(1+'S&S'!$E$180),CC132*(1+'S&S'!$E$182),CC133*(1+'S&S'!$E$184),CC134*(1+'S&S'!$E$186),CC135*(1+'S&S'!$E$188),CC136*(1+'S&S'!$E$190),CC137*(1+'S&S'!$E$192),CC138*(1+'S&S'!$E$194),CC139*(1+'S&S'!$E$196),CC140*(1+'S&S'!$E$198),CC141*(1+'S&S'!$E$200),CC142*(1+'S&S'!$E$202),CC143*(1+'S&S'!$E$204),CC144*(1+'S&S'!$E$206))","v":0},{"$f":"-CD$190*(1+'S&S'!$E$164)+CD$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CD$218*(1+'S&S'!$E$166)+CD233*(1+'S&S'!$E$208)+CD234*(1+'S&S'!$E$210)+SUM(CD125*(1+'S&S'!$E$168),CD126*(1+'S&S'!$E$170),CD127*(1+'S&S'!$E$172),CD128*(1+'S&S'!$E$174),CD129*(1+'S&S'!$E$176),CD130*(1+'S&S'!$E$178),CD131*(1+'S&S'!$E$180),CD132*(1+'S&S'!$E$182),CD133*(1+'S&S'!$E$184),CD134*(1+'S&S'!$E$186),CD135*(1+'S&S'!$E$188),CD136*(1+'S&S'!$E$190),CD137*(1+'S&S'!$E$192),CD138*(1+'S&S'!$E$194),CD139*(1+'S&S'!$E$196),CD140*(1+'S&S'!$E$198),CD141*(1+'S&S'!$E$200),CD142*(1+'S&S'!$E$202),CD143*(1+'S&S'!$E$204),CD144*(1+'S&S'!$E$206))","v":0},{"$f":"-CE$190*(1+'S&S'!$E$164)+CE$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CE$218*(1+'S&S'!$E$166)+CE233*(1+'S&S'!$E$208)+CE234*(1+'S&S'!$E$210)+SUM(CE125*(1+'S&S'!$E$168),CE126*(1+'S&S'!$E$170),CE127*(1+'S&S'!$E$172),CE128*(1+'S&S'!$E$174),CE129*(1+'S&S'!$E$176),CE130*(1+'S&S'!$E$178),CE131*(1+'S&S'!$E$180),CE132*(1+'S&S'!$E$182),CE133*(1+'S&S'!$E$184),CE134*(1+'S&S'!$E$186),CE135*(1+'S&S'!$E$188),CE136*(1+'S&S'!$E$190),CE137*(1+'S&S'!$E$192),CE138*(1+'S&S'!$E$194),CE139*(1+'S&S'!$E$196),CE140*(1+'S&S'!$E$198),CE141*(1+'S&S'!$E$200),CE142*(1+'S&S'!$E$202),CE143*(1+'S&S'!$E$204),CE144*(1+'S&S'!$E$206))","v":0},{"$f":"-CF$190*(1+'S&S'!$E$164)+CF$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CF$218*(1+'S&S'!$E$166)+CF233*(1+'S&S'!$E$208)+CF234*(1+'S&S'!$E$210)+SUM(CF125*(1+'S&S'!$E$168),CF126*(1+'S&S'!$E$170),CF127*(1+'S&S'!$E$172),CF128*(1+'S&S'!$E$174),CF129*(1+'S&S'!$E$176),CF130*(1+'S&S'!$E$178),CF131*(1+'S&S'!$E$180),CF132*(1+'S&S'!$E$182),CF133*(1+'S&S'!$E$184),CF134*(1+'S&S'!$E$186),CF135*(1+'S&S'!$E$188),CF136*(1+'S&S'!$E$190),CF137*(1+'S&S'!$E$192),CF138*(1+'S&S'!$E$194),CF139*(1+'S&S'!$E$196),CF140*(1+'S&S'!$E$198),CF141*(1+'S&S'!$E$200),CF142*(1+'S&S'!$E$202),CF143*(1+'S&S'!$E$204),CF144*(1+'S&S'!$E$206))","v":0},{"$f":"-CG$190*(1+'S&S'!$E$164)+CG$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CG$218*(1+'S&S'!$E$166)+CG233*(1+'S&S'!$E$208)+CG234*(1+'S&S'!$E$210)+SUM(CG125*(1+'S&S'!$E$168),CG126*(1+'S&S'!$E$170),CG127*(1+'S&S'!$E$172),CG128*(1+'S&S'!$E$174),CG129*(1+'S&S'!$E$176),CG130*(1+'S&S'!$E$178),CG131*(1+'S&S'!$E$180),CG132*(1+'S&S'!$E$182),CG133*(1+'S&S'!$E$184),CG134*(1+'S&S'!$E$186),CG135*(1+'S&S'!$E$188),CG136*(1+'S&S'!$E$190),CG137*(1+'S&S'!$E$192),CG138*(1+'S&S'!$E$194),CG139*(1+'S&S'!$E$196),CG140*(1+'S&S'!$E$198),CG141*(1+'S&S'!$E$200),CG142*(1+'S&S'!$E$202),CG143*(1+'S&S'!$E$204),CG144*(1+'S&S'!$E$206))","v":0},{"$f":"-CH$190*(1+'S&S'!$E$164)+CH$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CH$218*(1+'S&S'!$E$166)+CH233*(1+'S&S'!$E$208)+CH234*(1+'S&S'!$E$210)+SUM(CH125*(1+'S&S'!$E$168),CH126*(1+'S&S'!$E$170),CH127*(1+'S&S'!$E$172),CH128*(1+'S&S'!$E$174),CH129*(1+'S&S'!$E$176),CH130*(1+'S&S'!$E$178),CH131*(1+'S&S'!$E$180),CH132*(1+'S&S'!$E$182),CH133*(1+'S&S'!$E$184),CH134*(1+'S&S'!$E$186),CH135*(1+'S&S'!$E$188),CH136*(1+'S&S'!$E$190),CH137*(1+'S&S'!$E$192),CH138*(1+'S&S'!$E$194),CH139*(1+'S&S'!$E$196),CH140*(1+'S&S'!$E$198),CH141*(1+'S&S'!$E$200),CH142*(1+'S&S'!$E$202),CH143*(1+'S&S'!$E$204),CH144*(1+'S&S'!$E$206))","v":0},{"$f":"-CI$190*(1+'S&S'!$E$164)+CI$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CI$218*(1+'S&S'!$E$166)+CI233*(1+'S&S'!$E$208)+CI234*(1+'S&S'!$E$210)+SUM(CI125*(1+'S&S'!$E$168),CI126*(1+'S&S'!$E$170),CI127*(1+'S&S'!$E$172),CI128*(1+'S&S'!$E$174),CI129*(1+'S&S'!$E$176),CI130*(1+'S&S'!$E$178),CI131*(1+'S&S'!$E$180),CI132*(1+'S&S'!$E$182),CI133*(1+'S&S'!$E$184),CI134*(1+'S&S'!$E$186),CI135*(1+'S&S'!$E$188),CI136*(1+'S&S'!$E$190),CI137*(1+'S&S'!$E$192),CI138*(1+'S&S'!$E$194),CI139*(1+'S&S'!$E$196),CI140*(1+'S&S'!$E$198),CI141*(1+'S&S'!$E$200),CI142*(1+'S&S'!$E$202),CI143*(1+'S&S'!$E$204),CI144*(1+'S&S'!$E$206))","v":0},{"$f":"-CJ$190*(1+'S&S'!$E$164)+CJ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CJ$218*(1+'S&S'!$E$166)+CJ233*(1+'S&S'!$E$208)+CJ234*(1+'S&S'!$E$210)+SUM(CJ125*(1+'S&S'!$E$168),CJ126*(1+'S&S'!$E$170),CJ127*(1+'S&S'!$E$172),CJ128*(1+'S&S'!$E$174),CJ129*(1+'S&S'!$E$176),CJ130*(1+'S&S'!$E$178),CJ131*(1+'S&S'!$E$180),CJ132*(1+'S&S'!$E$182),CJ133*(1+'S&S'!$E$184),CJ134*(1+'S&S'!$E$186),CJ135*(1+'S&S'!$E$188),CJ136*(1+'S&S'!$E$190),CJ137*(1+'S&S'!$E$192),CJ138*(1+'S&S'!$E$194),CJ139*(1+'S&S'!$E$196),CJ140*(1+'S&S'!$E$198),CJ141*(1+'S&S'!$E$200),CJ142*(1+'S&S'!$E$202),CJ143*(1+'S&S'!$E$204),CJ144*(1+'S&S'!$E$206))","v":0},{"$f":"-CK$190*(1+'S&S'!$E$164)+CK$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CK$218*(1+'S&S'!$E$166)+CK233*(1+'S&S'!$E$208)+CK234*(1+'S&S'!$E$210)+SUM(CK125*(1+'S&S'!$E$168),CK126*(1+'S&S'!$E$170),CK127*(1+'S&S'!$E$172),CK128*(1+'S&S'!$E$174),CK129*(1+'S&S'!$E$176),CK130*(1+'S&S'!$E$178),CK131*(1+'S&S'!$E$180),CK132*(1+'S&S'!$E$182),CK133*(1+'S&S'!$E$184),CK134*(1+'S&S'!$E$186),CK135*(1+'S&S'!$E$188),CK136*(1+'S&S'!$E$190),CK137*(1+'S&S'!$E$192),CK138*(1+'S&S'!$E$194),CK139*(1+'S&S'!$E$196),CK140*(1+'S&S'!$E$198),CK141*(1+'S&S'!$E$200),CK142*(1+'S&S'!$E$202),CK143*(1+'S&S'!$E$204),CK144*(1+'S&S'!$E$206))","v":0},{"$f":"-CL$190*(1+'S&S'!$E$164)+CL$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CL$218*(1+'S&S'!$E$166)+CL233*(1+'S&S'!$E$208)+CL234*(1+'S&S'!$E$210)+SUM(CL125*(1+'S&S'!$E$168),CL126*(1+'S&S'!$E$170),CL127*(1+'S&S'!$E$172),CL128*(1+'S&S'!$E$174),CL129*(1+'S&S'!$E$176),CL130*(1+'S&S'!$E$178),CL131*(1+'S&S'!$E$180),CL132*(1+'S&S'!$E$182),CL133*(1+'S&S'!$E$184),CL134*(1+'S&S'!$E$186),CL135*(1+'S&S'!$E$188),CL136*(1+'S&S'!$E$190),CL137*(1+'S&S'!$E$192),CL138*(1+'S&S'!$E$194),CL139*(1+'S&S'!$E$196),CL140*(1+'S&S'!$E$198),CL141*(1+'S&S'!$E$200),CL142*(1+'S&S'!$E$202),CL143*(1+'S&S'!$E$204),CL144*(1+'S&S'!$E$206))","v":0},{"$f":"-CM$190*(1+'S&S'!$E$164)+CM$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CM$218*(1+'S&S'!$E$166)+CM233*(1+'S&S'!$E$208)+CM234*(1+'S&S'!$E$210)+SUM(CM125*(1+'S&S'!$E$168),CM126*(1+'S&S'!$E$170),CM127*(1+'S&S'!$E$172),CM128*(1+'S&S'!$E$174),CM129*(1+'S&S'!$E$176),CM130*(1+'S&S'!$E$178),CM131*(1+'S&S'!$E$180),CM132*(1+'S&S'!$E$182),CM133*(1+'S&S'!$E$184),CM134*(1+'S&S'!$E$186),CM135*(1+'S&S'!$E$188),CM136*(1+'S&S'!$E$190),CM137*(1+'S&S'!$E$192),CM138*(1+'S&S'!$E$194),CM139*(1+'S&S'!$E$196),CM140*(1+'S&S'!$E$198),CM141*(1+'S&S'!$E$200),CM142*(1+'S&S'!$E$202),CM143*(1+'S&S'!$E$204),CM144*(1+'S&S'!$E$206))","v":0},{"$f":"-CN$190*(1+'S&S'!$E$164)+CN$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CN$218*(1+'S&S'!$E$166)+CN233*(1+'S&S'!$E$208)+CN234*(1+'S&S'!$E$210)+SUM(CN125*(1+'S&S'!$E$168),CN126*(1+'S&S'!$E$170),CN127*(1+'S&S'!$E$172),CN128*(1+'S&S'!$E$174),CN129*(1+'S&S'!$E$176),CN130*(1+'S&S'!$E$178),CN131*(1+'S&S'!$E$180),CN132*(1+'S&S'!$E$182),CN133*(1+'S&S'!$E$184),CN134*(1+'S&S'!$E$186),CN135*(1+'S&S'!$E$188),CN136*(1+'S&S'!$E$190),CN137*(1+'S&S'!$E$192),CN138*(1+'S&S'!$E$194),CN139*(1+'S&S'!$E$196),CN140*(1+'S&S'!$E$198),CN141*(1+'S&S'!$E$200),CN142*(1+'S&S'!$E$202),CN143*(1+'S&S'!$E$204),CN144*(1+'S&S'!$E$206))","v":0},{"$f":"-CO$190*(1+'S&S'!$E$164)+CO$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CO$218*(1+'S&S'!$E$166)+CO233*(1+'S&S'!$E$208)+CO234*(1+'S&S'!$E$210)+SUM(CO125*(1+'S&S'!$E$168),CO126*(1+'S&S'!$E$170),CO127*(1+'S&S'!$E$172),CO128*(1+'S&S'!$E$174),CO129*(1+'S&S'!$E$176),CO130*(1+'S&S'!$E$178),CO131*(1+'S&S'!$E$180),CO132*(1+'S&S'!$E$182),CO133*(1+'S&S'!$E$184),CO134*(1+'S&S'!$E$186),CO135*(1+'S&S'!$E$188),CO136*(1+'S&S'!$E$190),CO137*(1+'S&S'!$E$192),CO138*(1+'S&S'!$E$194),CO139*(1+'S&S'!$E$196),CO140*(1+'S&S'!$E$198),CO141*(1+'S&S'!$E$200),CO142*(1+'S&S'!$E$202),CO143*(1+'S&S'!$E$204),CO144*(1+'S&S'!$E$206))","v":0},{"$f":"-CP$190*(1+'S&S'!$E$164)+CP$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CP$218*(1+'S&S'!$E$166)+CP233*(1+'S&S'!$E$208)+CP234*(1+'S&S'!$E$210)+SUM(CP125*(1+'S&S'!$E$168),CP126*(1+'S&S'!$E$170),CP127*(1+'S&S'!$E$172),CP128*(1+'S&S'!$E$174),CP129*(1+'S&S'!$E$176),CP130*(1+'S&S'!$E$178),CP131*(1+'S&S'!$E$180),CP132*(1+'S&S'!$E$182),CP133*(1+'S&S'!$E$184),CP134*(1+'S&S'!$E$186),CP135*(1+'S&S'!$E$188),CP136*(1+'S&S'!$E$190),CP137*(1+'S&S'!$E$192),CP138*(1+'S&S'!$E$194),CP139*(1+'S&S'!$E$196),CP140*(1+'S&S'!$E$198),CP141*(1+'S&S'!$E$200),CP142*(1+'S&S'!$E$202),CP143*(1+'S&S'!$E$204),CP144*(1+'S&S'!$E$206))","v":0},{"$f":"-CQ$190*(1+'S&S'!$E$164)+CQ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CQ$218*(1+'S&S'!$E$166)+CQ233*(1+'S&S'!$E$208)+CQ234*(1+'S&S'!$E$210)+SUM(CQ125*(1+'S&S'!$E$168),CQ126*(1+'S&S'!$E$170),CQ127*(1+'S&S'!$E$172),CQ128*(1+'S&S'!$E$174),CQ129*(1+'S&S'!$E$176),CQ130*(1+'S&S'!$E$178),CQ131*(1+'S&S'!$E$180),CQ132*(1+'S&S'!$E$182),CQ133*(1+'S&S'!$E$184),CQ134*(1+'S&S'!$E$186),CQ135*(1+'S&S'!$E$188),CQ136*(1+'S&S'!$E$190),CQ137*(1+'S&S'!$E$192),CQ138*(1+'S&S'!$E$194),CQ139*(1+'S&S'!$E$196),CQ140*(1+'S&S'!$E$198),CQ141*(1+'S&S'!$E$200),CQ142*(1+'S&S'!$E$202),CQ143*(1+'S&S'!$E$204),CQ144*(1+'S&S'!$E$206))","v":0},{"$f":"-CR$190*(1+'S&S'!$E$164)+CR$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CR$218*(1+'S&S'!$E$166)+CR233*(1+'S&S'!$E$208)+CR234*(1+'S&S'!$E$210)+SUM(CR125*(1+'S&S'!$E$168),CR126*(1+'S&S'!$E$170),CR127*(1+'S&S'!$E$172),CR128*(1+'S&S'!$E$174),CR129*(1+'S&S'!$E$176),CR130*(1+'S&S'!$E$178),CR131*(1+'S&S'!$E$180),CR132*(1+'S&S'!$E$182),CR133*(1+'S&S'!$E$184),CR134*(1+'S&S'!$E$186),CR135*(1+'S&S'!$E$188),CR136*(1+'S&S'!$E$190),CR137*(1+'S&S'!$E$192),CR138*(1+'S&S'!$E$194),CR139*(1+'S&S'!$E$196),CR140*(1+'S&S'!$E$198),CR141*(1+'S&S'!$E$200),CR142*(1+'S&S'!$E$202),CR143*(1+'S&S'!$E$204),CR144*(1+'S&S'!$E$206))","v":0},{"$f":"-CS$190*(1+'S&S'!$E$164)+CS$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CS$218*(1+'S&S'!$E$166)+CS233*(1+'S&S'!$E$208)+CS234*(1+'S&S'!$E$210)+SUM(CS125*(1+'S&S'!$E$168),CS126*(1+'S&S'!$E$170),CS127*(1+'S&S'!$E$172),CS128*(1+'S&S'!$E$174),CS129*(1+'S&S'!$E$176),CS130*(1+'S&S'!$E$178),CS131*(1+'S&S'!$E$180),CS132*(1+'S&S'!$E$182),CS133*(1+'S&S'!$E$184),CS134*(1+'S&S'!$E$186),CS135*(1+'S&S'!$E$188),CS136*(1+'S&S'!$E$190),CS137*(1+'S&S'!$E$192),CS138*(1+'S&S'!$E$194),CS139*(1+'S&S'!$E$196),CS140*(1+'S&S'!$E$198),CS141*(1+'S&S'!$E$200),CS142*(1+'S&S'!$E$202),CS143*(1+'S&S'!$E$204),CS144*(1+'S&S'!$E$206))","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G362+NPV(G.Asm!$F$40,H362:INDEX(H362:CS362,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G362:CS362)","v":0},{"$f":"-G$190*(1+'S&S'!$G$164)+G$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-G$218*(1+'S&S'!$G$166)+G233*(1+'S&S'!$G$208)+G234*(1+'S&S'!$G$210)+SUM(G125*(1+'S&S'!$G$168),G126*(1+'S&S'!$G$170),G127*(1+'S&S'!$G$172),G128*(1+'S&S'!$G$174),G129*(1+'S&S'!$G$176),G130*(1+'S&S'!$G$178),G131*(1+'S&S'!$G$180),G132*(1+'S&S'!$G$182),G133*(1+'S&S'!$G$184),G134*(1+'S&S'!$G$186),G135*(1+'S&S'!$G$188),G136*(1+'S&S'!$G$190),G137*(1+'S&S'!$G$192),G138*(1+'S&S'!$G$194),G139*(1+'S&S'!$G$196),G140*(1+'S&S'!$G$198),G141*(1+'S&S'!$G$200),G142*(1+'S&S'!$G$202),G143*(1+'S&S'!$G$204),G144*(1+'S&S'!$G$206))","v":0},{"$f":"-H$190*(1+'S&S'!$G$164)+H$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-H$218*(1+'S&S'!$G$166)+H233*(1+'S&S'!$G$208)+H234*(1+'S&S'!$G$210)+SUM(H125*(1+'S&S'!$G$168),H126*(1+'S&S'!$G$170),H127*(1+'S&S'!$G$172),H128*(1+'S&S'!$G$174),H129*(1+'S&S'!$G$176),H130*(1+'S&S'!$G$178),H131*(1+'S&S'!$G$180),H132*(1+'S&S'!$G$182),H133*(1+'S&S'!$G$184),H134*(1+'S&S'!$G$186),H135*(1+'S&S'!$G$188),H136*(1+'S&S'!$G$190),H137*(1+'S&S'!$G$192),H138*(1+'S&S'!$G$194),H139*(1+'S&S'!$G$196),H140*(1+'S&S'!$G$198),H141*(1+'S&S'!$G$200),H142*(1+'S&S'!$G$202),H143*(1+'S&S'!$G$204),H144*(1+'S&S'!$G$206))","v":0},{"$f":"-I$190*(1+'S&S'!$G$164)+I$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-I$218*(1+'S&S'!$G$166)+I233*(1+'S&S'!$G$208)+I234*(1+'S&S'!$G$210)+SUM(I125*(1+'S&S'!$G$168),I126*(1+'S&S'!$G$170),I127*(1+'S&S'!$G$172),I128*(1+'S&S'!$G$174),I129*(1+'S&S'!$G$176),I130*(1+'S&S'!$G$178),I131*(1+'S&S'!$G$180),I132*(1+'S&S'!$G$182),I133*(1+'S&S'!$G$184),I134*(1+'S&S'!$G$186),I135*(1+'S&S'!$G$188),I136*(1+'S&S'!$G$190),I137*(1+'S&S'!$G$192),I138*(1+'S&S'!$G$194),I139*(1+'S&S'!$G$196),I140*(1+'S&S'!$G$198),I141*(1+'S&S'!$G$200),I142*(1+'S&S'!$G$202),I143*(1+'S&S'!$G$204),I144*(1+'S&S'!$G$206))","v":0},{"$f":"-J$190*(1+'S&S'!$G$164)+J$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-J$218*(1+'S&S'!$G$166)+J233*(1+'S&S'!$G$208)+J234*(1+'S&S'!$G$210)+SUM(J125*(1+'S&S'!$G$168),J126*(1+'S&S'!$G$170),J127*(1+'S&S'!$G$172),J128*(1+'S&S'!$G$174),J129*(1+'S&S'!$G$176),J130*(1+'S&S'!$G$178),J131*(1+'S&S'!$G$180),J132*(1+'S&S'!$G$182),J133*(1+'S&S'!$G$184),J134*(1+'S&S'!$G$186),J135*(1+'S&S'!$G$188),J136*(1+'S&S'!$G$190),J137*(1+'S&S'!$G$192),J138*(1+'S&S'!$G$194),J139*(1+'S&S'!$G$196),J140*(1+'S&S'!$G$198),J141*(1+'S&S'!$G$200),J142*(1+'S&S'!$G$202),J143*(1+'S&S'!$G$204),J144*(1+'S&S'!$G$206))","v":0},{"$f":"-K$190*(1+'S&S'!$G$164)+K$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-K$218*(1+'S&S'!$G$166)+K233*(1+'S&S'!$G$208)+K234*(1+'S&S'!$G$210)+SUM(K125*(1+'S&S'!$G$168),K126*(1+'S&S'!$G$170),K127*(1+'S&S'!$G$172),K128*(1+'S&S'!$G$174),K129*(1+'S&S'!$G$176),K130*(1+'S&S'!$G$178),K131*(1+'S&S'!$G$180),K132*(1+'S&S'!$G$182),K133*(1+'S&S'!$G$184),K134*(1+'S&S'!$G$186),K135*(1+'S&S'!$G$188),K136*(1+'S&S'!$G$190),K137*(1+'S&S'!$G$192),K138*(1+'S&S'!$G$194),K139*(1+'S&S'!$G$196),K140*(1+'S&S'!$G$198),K141*(1+'S&S'!$G$200),K142*(1+'S&S'!$G$202),K143*(1+'S&S'!$G$204),K144*(1+'S&S'!$G$206))","v":0},{"$f":"-L$190*(1+'S&S'!$G$164)+L$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-L$218*(1+'S&S'!$G$166)+L233*(1+'S&S'!$G$208)+L234*(1+'S&S'!$G$210)+SUM(L125*(1+'S&S'!$G$168),L126*(1+'S&S'!$G$170),L127*(1+'S&S'!$G$172),L128*(1+'S&S'!$G$174),L129*(1+'S&S'!$G$176),L130*(1+'S&S'!$G$178),L131*(1+'S&S'!$G$180),L132*(1+'S&S'!$G$182),L133*(1+'S&S'!$G$184),L134*(1+'S&S'!$G$186),L135*(1+'S&S'!$G$188),L136*(1+'S&S'!$G$190),L137*(1+'S&S'!$G$192),L138*(1+'S&S'!$G$194),L139*(1+'S&S'!$G$196),L140*(1+'S&S'!$G$198),L141*(1+'S&S'!$G$200),L142*(1+'S&S'!$G$202),L143*(1+'S&S'!$G$204),L144*(1+'S&S'!$G$206))","v":0},{"$f":"-M$190*(1+'S&S'!$G$164)+M$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-M$218*(1+'S&S'!$G$166)+M233*(1+'S&S'!$G$208)+M234*(1+'S&S'!$G$210)+SUM(M125*(1+'S&S'!$G$168),M126*(1+'S&S'!$G$170),M127*(1+'S&S'!$G$172),M128*(1+'S&S'!$G$174),M129*(1+'S&S'!$G$176),M130*(1+'S&S'!$G$178),M131*(1+'S&S'!$G$180),M132*(1+'S&S'!$G$182),M133*(1+'S&S'!$G$184),M134*(1+'S&S'!$G$186),M135*(1+'S&S'!$G$188),M136*(1+'S&S'!$G$190),M137*(1+'S&S'!$G$192),M138*(1+'S&S'!$G$194),M139*(1+'S&S'!$G$196),M140*(1+'S&S'!$G$198),M141*(1+'S&S'!$G$200),M142*(1+'S&S'!$G$202),M143*(1+'S&S'!$G$204),M144*(1+'S&S'!$G$206))","v":0},{"$f":"-N$190*(1+'S&S'!$G$164)+N$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-N$218*(1+'S&S'!$G$166)+N233*(1+'S&S'!$G$208)+N234*(1+'S&S'!$G$210)+SUM(N125*(1+'S&S'!$G$168),N126*(1+'S&S'!$G$170),N127*(1+'S&S'!$G$172),N128*(1+'S&S'!$G$174),N129*(1+'S&S'!$G$176),N130*(1+'S&S'!$G$178),N131*(1+'S&S'!$G$180),N132*(1+'S&S'!$G$182),N133*(1+'S&S'!$G$184),N134*(1+'S&S'!$G$186),N135*(1+'S&S'!$G$188),N136*(1+'S&S'!$G$190),N137*(1+'S&S'!$G$192),N138*(1+'S&S'!$G$194),N139*(1+'S&S'!$G$196),N140*(1+'S&S'!$G$198),N141*(1+'S&S'!$G$200),N142*(1+'S&S'!$G$202),N143*(1+'S&S'!$G$204),N144*(1+'S&S'!$G$206))","v":0},{"$f":"-O$190*(1+'S&S'!$G$164)+O$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-O$218*(1+'S&S'!$G$166)+O233*(1+'S&S'!$G$208)+O234*(1+'S&S'!$G$210)+SUM(O125*(1+'S&S'!$G$168),O126*(1+'S&S'!$G$170),O127*(1+'S&S'!$G$172),O128*(1+'S&S'!$G$174),O129*(1+'S&S'!$G$176),O130*(1+'S&S'!$G$178),O131*(1+'S&S'!$G$180),O132*(1+'S&S'!$G$182),O133*(1+'S&S'!$G$184),O134*(1+'S&S'!$G$186),O135*(1+'S&S'!$G$188),O136*(1+'S&S'!$G$190),O137*(1+'S&S'!$G$192),O138*(1+'S&S'!$G$194),O139*(1+'S&S'!$G$196),O140*(1+'S&S'!$G$198),O141*(1+'S&S'!$G$200),O142*(1+'S&S'!$G$202),O143*(1+'S&S'!$G$204),O144*(1+'S&S'!$G$206))","v":0},{"$f":"-P$190*(1+'S&S'!$G$164)+P$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-P$218*(1+'S&S'!$G$166)+P233*(1+'S&S'!$G$208)+P234*(1+'S&S'!$G$210)+SUM(P125*(1+'S&S'!$G$168),P126*(1+'S&S'!$G$170),P127*(1+'S&S'!$G$172),P128*(1+'S&S'!$G$174),P129*(1+'S&S'!$G$176),P130*(1+'S&S'!$G$178),P131*(1+'S&S'!$G$180),P132*(1+'S&S'!$G$182),P133*(1+'S&S'!$G$184),P134*(1+'S&S'!$G$186),P135*(1+'S&S'!$G$188),P136*(1+'S&S'!$G$190),P137*(1+'S&S'!$G$192),P138*(1+'S&S'!$G$194),P139*(1+'S&S'!$G$196),P140*(1+'S&S'!$G$198),P141*(1+'S&S'!$G$200),P142*(1+'S&S'!$G$202),P143*(1+'S&S'!$G$204),P144*(1+'S&S'!$G$206))","v":0},{"$f":"-Q$190*(1+'S&S'!$G$164)+Q$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-Q$218*(1+'S&S'!$G$166)+Q233*(1+'S&S'!$G$208)+Q234*(1+'S&S'!$G$210)+SUM(Q125*(1+'S&S'!$G$168),Q126*(1+'S&S'!$G$170),Q127*(1+'S&S'!$G$172),Q128*(1+'S&S'!$G$174),Q129*(1+'S&S'!$G$176),Q130*(1+'S&S'!$G$178),Q131*(1+'S&S'!$G$180),Q132*(1+'S&S'!$G$182),Q133*(1+'S&S'!$G$184),Q134*(1+'S&S'!$G$186),Q135*(1+'S&S'!$G$188),Q136*(1+'S&S'!$G$190),Q137*(1+'S&S'!$G$192),Q138*(1+'S&S'!$G$194),Q139*(1+'S&S'!$G$196),Q140*(1+'S&S'!$G$198),Q141*(1+'S&S'!$G$200),Q142*(1+'S&S'!$G$202),Q143*(1+'S&S'!$G$204),Q144*(1+'S&S'!$G$206))","v":0},{"$f":"-R$190*(1+'S&S'!$G$164)+R$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-R$218*(1+'S&S'!$G$166)+R233*(1+'S&S'!$G$208)+R234*(1+'S&S'!$G$210)+SUM(R125*(1+'S&S'!$G$168),R126*(1+'S&S'!$G$170),R127*(1+'S&S'!$G$172),R128*(1+'S&S'!$G$174),R129*(1+'S&S'!$G$176),R130*(1+'S&S'!$G$178),R131*(1+'S&S'!$G$180),R132*(1+'S&S'!$G$182),R133*(1+'S&S'!$G$184),R134*(1+'S&S'!$G$186),R135*(1+'S&S'!$G$188),R136*(1+'S&S'!$G$190),R137*(1+'S&S'!$G$192),R138*(1+'S&S'!$G$194),R139*(1+'S&S'!$G$196),R140*(1+'S&S'!$G$198),R141*(1+'S&S'!$G$200),R142*(1+'S&S'!$G$202),R143*(1+'S&S'!$G$204),R144*(1+'S&S'!$G$206))","v":0},{"$f":"-S$190*(1+'S&S'!$G$164)+S$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-S$218*(1+'S&S'!$G$166)+S233*(1+'S&S'!$G$208)+S234*(1+'S&S'!$G$210)+SUM(S125*(1+'S&S'!$G$168),S126*(1+'S&S'!$G$170),S127*(1+'S&S'!$G$172),S128*(1+'S&S'!$G$174),S129*(1+'S&S'!$G$176),S130*(1+'S&S'!$G$178),S131*(1+'S&S'!$G$180),S132*(1+'S&S'!$G$182),S133*(1+'S&S'!$G$184),S134*(1+'S&S'!$G$186),S135*(1+'S&S'!$G$188),S136*(1+'S&S'!$G$190),S137*(1+'S&S'!$G$192),S138*(1+'S&S'!$G$194),S139*(1+'S&S'!$G$196),S140*(1+'S&S'!$G$198),S141*(1+'S&S'!$G$200),S142*(1+'S&S'!$G$202),S143*(1+'S&S'!$G$204),S144*(1+'S&S'!$G$206))","v":0},{"$f":"-T$190*(1+'S&S'!$G$164)+T$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-T$218*(1+'S&S'!$G$166)+T233*(1+'S&S'!$G$208)+T234*(1+'S&S'!$G$210)+SUM(T125*(1+'S&S'!$G$168),T126*(1+'S&S'!$G$170),T127*(1+'S&S'!$G$172),T128*(1+'S&S'!$G$174),T129*(1+'S&S'!$G$176),T130*(1+'S&S'!$G$178),T131*(1+'S&S'!$G$180),T132*(1+'S&S'!$G$182),T133*(1+'S&S'!$G$184),T134*(1+'S&S'!$G$186),T135*(1+'S&S'!$G$188),T136*(1+'S&S'!$G$190),T137*(1+'S&S'!$G$192),T138*(1+'S&S'!$G$194),T139*(1+'S&S'!$G$196),T140*(1+'S&S'!$G$198),T141*(1+'S&S'!$G$200),T142*(1+'S&S'!$G$202),T143*(1+'S&S'!$G$204),T144*(1+'S&S'!$G$206))","v":0},{"$f":"-U$190*(1+'S&S'!$G$164)+U$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-U$218*(1+'S&S'!$G$166)+U233*(1+'S&S'!$G$208)+U234*(1+'S&S'!$G$210)+SUM(U125*(1+'S&S'!$G$168),U126*(1+'S&S'!$G$170),U127*(1+'S&S'!$G$172),U128*(1+'S&S'!$G$174),U129*(1+'S&S'!$G$176),U130*(1+'S&S'!$G$178),U131*(1+'S&S'!$G$180),U132*(1+'S&S'!$G$182),U133*(1+'S&S'!$G$184),U134*(1+'S&S'!$G$186),U135*(1+'S&S'!$G$188),U136*(1+'S&S'!$G$190),U137*(1+'S&S'!$G$192),U138*(1+'S&S'!$G$194),U139*(1+'S&S'!$G$196),U140*(1+'S&S'!$G$198),U141*(1+'S&S'!$G$200),U142*(1+'S&S'!$G$202),U143*(1+'S&S'!$G$204),U144*(1+'S&S'!$G$206))","v":0},{"$f":"-V$190*(1+'S&S'!$G$164)+V$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-V$218*(1+'S&S'!$G$166)+V233*(1+'S&S'!$G$208)+V234*(1+'S&S'!$G$210)+SUM(V125*(1+'S&S'!$G$168),V126*(1+'S&S'!$G$170),V127*(1+'S&S'!$G$172),V128*(1+'S&S'!$G$174),V129*(1+'S&S'!$G$176),V130*(1+'S&S'!$G$178),V131*(1+'S&S'!$G$180),V132*(1+'S&S'!$G$182),V133*(1+'S&S'!$G$184),V134*(1+'S&S'!$G$186),V135*(1+'S&S'!$G$188),V136*(1+'S&S'!$G$190),V137*(1+'S&S'!$G$192),V138*(1+'S&S'!$G$194),V139*(1+'S&S'!$G$196),V140*(1+'S&S'!$G$198),V141*(1+'S&S'!$G$200),V142*(1+'S&S'!$G$202),V143*(1+'S&S'!$G$204),V144*(1+'S&S'!$G$206))","v":0},{"$f":"-W$190*(1+'S&S'!$G$164)+W$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-W$218*(1+'S&S'!$G$166)+W233*(1+'S&S'!$G$208)+W234*(1+'S&S'!$G$210)+SUM(W125*(1+'S&S'!$G$168),W126*(1+'S&S'!$G$170),W127*(1+'S&S'!$G$172),W128*(1+'S&S'!$G$174),W129*(1+'S&S'!$G$176),W130*(1+'S&S'!$G$178),W131*(1+'S&S'!$G$180),W132*(1+'S&S'!$G$182),W133*(1+'S&S'!$G$184),W134*(1+'S&S'!$G$186),W135*(1+'S&S'!$G$188),W136*(1+'S&S'!$G$190),W137*(1+'S&S'!$G$192),W138*(1+'S&S'!$G$194),W139*(1+'S&S'!$G$196),W140*(1+'S&S'!$G$198),W141*(1+'S&S'!$G$200),W142*(1+'S&S'!$G$202),W143*(1+'S&S'!$G$204),W144*(1+'S&S'!$G$206))","v":0},{"$f":"-X$190*(1+'S&S'!$G$164)+X$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-X$218*(1+'S&S'!$G$166)+X233*(1+'S&S'!$G$208)+X234*(1+'S&S'!$G$210)+SUM(X125*(1+'S&S'!$G$168),X126*(1+'S&S'!$G$170),X127*(1+'S&S'!$G$172),X128*(1+'S&S'!$G$174),X129*(1+'S&S'!$G$176),X130*(1+'S&S'!$G$178),X131*(1+'S&S'!$G$180),X132*(1+'S&S'!$G$182),X133*(1+'S&S'!$G$184),X134*(1+'S&S'!$G$186),X135*(1+'S&S'!$G$188),X136*(1+'S&S'!$G$190),X137*(1+'S&S'!$G$192),X138*(1+'S&S'!$G$194),X139*(1+'S&S'!$G$196),X140*(1+'S&S'!$G$198),X141*(1+'S&S'!$G$200),X142*(1+'S&S'!$G$202),X143*(1+'S&S'!$G$204),X144*(1+'S&S'!$G$206))","v":0},{"$f":"-Y$190*(1+'S&S'!$G$164)+Y$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-Y$218*(1+'S&S'!$G$166)+Y233*(1+'S&S'!$G$208)+Y234*(1+'S&S'!$G$210)+SUM(Y125*(1+'S&S'!$G$168),Y126*(1+'S&S'!$G$170),Y127*(1+'S&S'!$G$172),Y128*(1+'S&S'!$G$174),Y129*(1+'S&S'!$G$176),Y130*(1+'S&S'!$G$178),Y131*(1+'S&S'!$G$180),Y132*(1+'S&S'!$G$182),Y133*(1+'S&S'!$G$184),Y134*(1+'S&S'!$G$186),Y135*(1+'S&S'!$G$188),Y136*(1+'S&S'!$G$190),Y137*(1+'S&S'!$G$192),Y138*(1+'S&S'!$G$194),Y139*(1+'S&S'!$G$196),Y140*(1+'S&S'!$G$198),Y141*(1+'S&S'!$G$200),Y142*(1+'S&S'!$G$202),Y143*(1+'S&S'!$G$204),Y144*(1+'S&S'!$G$206))","v":0},{"$f":"-Z$190*(1+'S&S'!$G$164)+Z$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-Z$218*(1+'S&S'!$G$166)+Z233*(1+'S&S'!$G$208)+Z234*(1+'S&S'!$G$210)+SUM(Z125*(1+'S&S'!$G$168),Z126*(1+'S&S'!$G$170),Z127*(1+'S&S'!$G$172),Z128*(1+'S&S'!$G$174),Z129*(1+'S&S'!$G$176),Z130*(1+'S&S'!$G$178),Z131*(1+'S&S'!$G$180),Z132*(1+'S&S'!$G$182),Z133*(1+'S&S'!$G$184),Z134*(1+'S&S'!$G$186),Z135*(1+'S&S'!$G$188),Z136*(1+'S&S'!$G$190),Z137*(1+'S&S'!$G$192),Z138*(1+'S&S'!$G$194),Z139*(1+'S&S'!$G$196),Z140*(1+'S&S'!$G$198),Z141*(1+'S&S'!$G$200),Z142*(1+'S&S'!$G$202),Z143*(1+'S&S'!$G$204),Z144*(1+'S&S'!$G$206))","v":0},{"$f":"-AA$190*(1+'S&S'!$G$164)+AA$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AA$218*(1+'S&S'!$G$166)+AA233*(1+'S&S'!$G$208)+AA234*(1+'S&S'!$G$210)+SUM(AA125*(1+'S&S'!$G$168),AA126*(1+'S&S'!$G$170),AA127*(1+'S&S'!$G$172),AA128*(1+'S&S'!$G$174),AA129*(1+'S&S'!$G$176),AA130*(1+'S&S'!$G$178),AA131*(1+'S&S'!$G$180),AA132*(1+'S&S'!$G$182),AA133*(1+'S&S'!$G$184),AA134*(1+'S&S'!$G$186),AA135*(1+'S&S'!$G$188),AA136*(1+'S&S'!$G$190),AA137*(1+'S&S'!$G$192),AA138*(1+'S&S'!$G$194),AA139*(1+'S&S'!$G$196),AA140*(1+'S&S'!$G$198),AA141*(1+'S&S'!$G$200),AA142*(1+'S&S'!$G$202),AA143*(1+'S&S'!$G$204),AA144*(1+'S&S'!$G$206))","v":0},{"$f":"-AB$190*(1+'S&S'!$G$164)+AB$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AB$218*(1+'S&S'!$G$166)+AB233*(1+'S&S'!$G$208)+AB234*(1+'S&S'!$G$210)+SUM(AB125*(1+'S&S'!$G$168),AB126*(1+'S&S'!$G$170),AB127*(1+'S&S'!$G$172),AB128*(1+'S&S'!$G$174),AB129*(1+'S&S'!$G$176),AB130*(1+'S&S'!$G$178),AB131*(1+'S&S'!$G$180),AB132*(1+'S&S'!$G$182),AB133*(1+'S&S'!$G$184),AB134*(1+'S&S'!$G$186),AB135*(1+'S&S'!$G$188),AB136*(1+'S&S'!$G$190),AB137*(1+'S&S'!$G$192),AB138*(1+'S&S'!$G$194),AB139*(1+'S&S'!$G$196),AB140*(1+'S&S'!$G$198),AB141*(1+'S&S'!$G$200),AB142*(1+'S&S'!$G$202),AB143*(1+'S&S'!$G$204),AB144*(1+'S&S'!$G$206))","v":0},{"$f":"-AC$190*(1+'S&S'!$G$164)+AC$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AC$218*(1+'S&S'!$G$166)+AC233*(1+'S&S'!$G$208)+AC234*(1+'S&S'!$G$210)+SUM(AC125*(1+'S&S'!$G$168),AC126*(1+'S&S'!$G$170),AC127*(1+'S&S'!$G$172),AC128*(1+'S&S'!$G$174),AC129*(1+'S&S'!$G$176),AC130*(1+'S&S'!$G$178),AC131*(1+'S&S'!$G$180),AC132*(1+'S&S'!$G$182),AC133*(1+'S&S'!$G$184),AC134*(1+'S&S'!$G$186),AC135*(1+'S&S'!$G$188),AC136*(1+'S&S'!$G$190),AC137*(1+'S&S'!$G$192),AC138*(1+'S&S'!$G$194),AC139*(1+'S&S'!$G$196),AC140*(1+'S&S'!$G$198),AC141*(1+'S&S'!$G$200),AC142*(1+'S&S'!$G$202),AC143*(1+'S&S'!$G$204),AC144*(1+'S&S'!$G$206))","v":0},{"$f":"-AD$190*(1+'S&S'!$G$164)+AD$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AD$218*(1+'S&S'!$G$166)+AD233*(1+'S&S'!$G$208)+AD234*(1+'S&S'!$G$210)+SUM(AD125*(1+'S&S'!$G$168),AD126*(1+'S&S'!$G$170),AD127*(1+'S&S'!$G$172),AD128*(1+'S&S'!$G$174),AD129*(1+'S&S'!$G$176),AD130*(1+'S&S'!$G$178),AD131*(1+'S&S'!$G$180),AD132*(1+'S&S'!$G$182),AD133*(1+'S&S'!$G$184),AD134*(1+'S&S'!$G$186),AD135*(1+'S&S'!$G$188),AD136*(1+'S&S'!$G$190),AD137*(1+'S&S'!$G$192),AD138*(1+'S&S'!$G$194),AD139*(1+'S&S'!$G$196),AD140*(1+'S&S'!$G$198),AD141*(1+'S&S'!$G$200),AD142*(1+'S&S'!$G$202),AD143*(1+'S&S'!$G$204),AD144*(1+'S&S'!$G$206))","v":0},{"$f":"-AE$190*(1+'S&S'!$G$164)+AE$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AE$218*(1+'S&S'!$G$166)+AE233*(1+'S&S'!$G$208)+AE234*(1+'S&S'!$G$210)+SUM(AE125*(1+'S&S'!$G$168),AE126*(1+'S&S'!$G$170),AE127*(1+'S&S'!$G$172),AE128*(1+'S&S'!$G$174),AE129*(1+'S&S'!$G$176),AE130*(1+'S&S'!$G$178),AE131*(1+'S&S'!$G$180),AE132*(1+'S&S'!$G$182),AE133*(1+'S&S'!$G$184),AE134*(1+'S&S'!$G$186),AE135*(1+'S&S'!$G$188),AE136*(1+'S&S'!$G$190),AE137*(1+'S&S'!$G$192),AE138*(1+'S&S'!$G$194),AE139*(1+'S&S'!$G$196),AE140*(1+'S&S'!$G$198),AE141*(1+'S&S'!$G$200),AE142*(1+'S&S'!$G$202),AE143*(1+'S&S'!$G$204),AE144*(1+'S&S'!$G$206))","v":0},{"$f":"-AF$190*(1+'S&S'!$G$164)+AF$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AF$218*(1+'S&S'!$G$166)+AF233*(1+'S&S'!$G$208)+AF234*(1+'S&S'!$G$210)+SUM(AF125*(1+'S&S'!$G$168),AF126*(1+'S&S'!$G$170),AF127*(1+'S&S'!$G$172),AF128*(1+'S&S'!$G$174),AF129*(1+'S&S'!$G$176),AF130*(1+'S&S'!$G$178),AF131*(1+'S&S'!$G$180),AF132*(1+'S&S'!$G$182),AF133*(1+'S&S'!$G$184),AF134*(1+'S&S'!$G$186),AF135*(1+'S&S'!$G$188),AF136*(1+'S&S'!$G$190),AF137*(1+'S&S'!$G$192),AF138*(1+'S&S'!$G$194),AF139*(1+'S&S'!$G$196),AF140*(1+'S&S'!$G$198),AF141*(1+'S&S'!$G$200),AF142*(1+'S&S'!$G$202),AF143*(1+'S&S'!$G$204),AF144*(1+'S&S'!$G$206))","v":0},{"$f":"-AG$190*(1+'S&S'!$G$164)+AG$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AG$218*(1+'S&S'!$G$166)+AG233*(1+'S&S'!$G$208)+AG234*(1+'S&S'!$G$210)+SUM(AG125*(1+'S&S'!$G$168),AG126*(1+'S&S'!$G$170),AG127*(1+'S&S'!$G$172),AG128*(1+'S&S'!$G$174),AG129*(1+'S&S'!$G$176),AG130*(1+'S&S'!$G$178),AG131*(1+'S&S'!$G$180),AG132*(1+'S&S'!$G$182),AG133*(1+'S&S'!$G$184),AG134*(1+'S&S'!$G$186),AG135*(1+'S&S'!$G$188),AG136*(1+'S&S'!$G$190),AG137*(1+'S&S'!$G$192),AG138*(1+'S&S'!$G$194),AG139*(1+'S&S'!$G$196),AG140*(1+'S&S'!$G$198),AG141*(1+'S&S'!$G$200),AG142*(1+'S&S'!$G$202),AG143*(1+'S&S'!$G$204),AG144*(1+'S&S'!$G$206))","v":0},{"$f":"-AH$190*(1+'S&S'!$G$164)+AH$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AH$218*(1+'S&S'!$G$166)+AH233*(1+'S&S'!$G$208)+AH234*(1+'S&S'!$G$210)+SUM(AH125*(1+'S&S'!$G$168),AH126*(1+'S&S'!$G$170),AH127*(1+'S&S'!$G$172),AH128*(1+'S&S'!$G$174),AH129*(1+'S&S'!$G$176),AH130*(1+'S&S'!$G$178),AH131*(1+'S&S'!$G$180),AH132*(1+'S&S'!$G$182),AH133*(1+'S&S'!$G$184),AH134*(1+'S&S'!$G$186),AH135*(1+'S&S'!$G$188),AH136*(1+'S&S'!$G$190),AH137*(1+'S&S'!$G$192),AH138*(1+'S&S'!$G$194),AH139*(1+'S&S'!$G$196),AH140*(1+'S&S'!$G$198),AH141*(1+'S&S'!$G$200),AH142*(1+'S&S'!$G$202),AH143*(1+'S&S'!$G$204),AH144*(1+'S&S'!$G$206))","v":0},{"$f":"-AI$190*(1+'S&S'!$G$164)+AI$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AI$218*(1+'S&S'!$G$166)+AI233*(1+'S&S'!$G$208)+AI234*(1+'S&S'!$G$210)+SUM(AI125*(1+'S&S'!$G$168),AI126*(1+'S&S'!$G$170),AI127*(1+'S&S'!$G$172),AI128*(1+'S&S'!$G$174),AI129*(1+'S&S'!$G$176),AI130*(1+'S&S'!$G$178),AI131*(1+'S&S'!$G$180),AI132*(1+'S&S'!$G$182),AI133*(1+'S&S'!$G$184),AI134*(1+'S&S'!$G$186),AI135*(1+'S&S'!$G$188),AI136*(1+'S&S'!$G$190),AI137*(1+'S&S'!$G$192),AI138*(1+'S&S'!$G$194),AI139*(1+'S&S'!$G$196),AI140*(1+'S&S'!$G$198),AI141*(1+'S&S'!$G$200),AI142*(1+'S&S'!$G$202),AI143*(1+'S&S'!$G$204),AI144*(1+'S&S'!$G$206))","v":0},{"$f":"-AJ$190*(1+'S&S'!$G$164)+AJ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AJ$218*(1+'S&S'!$G$166)+AJ233*(1+'S&S'!$G$208)+AJ234*(1+'S&S'!$G$210)+SUM(AJ125*(1+'S&S'!$G$168),AJ126*(1+'S&S'!$G$170),AJ127*(1+'S&S'!$G$172),AJ128*(1+'S&S'!$G$174),AJ129*(1+'S&S'!$G$176),AJ130*(1+'S&S'!$G$178),AJ131*(1+'S&S'!$G$180),AJ132*(1+'S&S'!$G$182),AJ133*(1+'S&S'!$G$184),AJ134*(1+'S&S'!$G$186),AJ135*(1+'S&S'!$G$188),AJ136*(1+'S&S'!$G$190),AJ137*(1+'S&S'!$G$192),AJ138*(1+'S&S'!$G$194),AJ139*(1+'S&S'!$G$196),AJ140*(1+'S&S'!$G$198),AJ141*(1+'S&S'!$G$200),AJ142*(1+'S&S'!$G$202),AJ143*(1+'S&S'!$G$204),AJ144*(1+'S&S'!$G$206))","v":0},{"$f":"-AK$190*(1+'S&S'!$G$164)+AK$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AK$218*(1+'S&S'!$G$166)+AK233*(1+'S&S'!$G$208)+AK234*(1+'S&S'!$G$210)+SUM(AK125*(1+'S&S'!$G$168),AK126*(1+'S&S'!$G$170),AK127*(1+'S&S'!$G$172),AK128*(1+'S&S'!$G$174),AK129*(1+'S&S'!$G$176),AK130*(1+'S&S'!$G$178),AK131*(1+'S&S'!$G$180),AK132*(1+'S&S'!$G$182),AK133*(1+'S&S'!$G$184),AK134*(1+'S&S'!$G$186),AK135*(1+'S&S'!$G$188),AK136*(1+'S&S'!$G$190),AK137*(1+'S&S'!$G$192),AK138*(1+'S&S'!$G$194),AK139*(1+'S&S'!$G$196),AK140*(1+'S&S'!$G$198),AK141*(1+'S&S'!$G$200),AK142*(1+'S&S'!$G$202),AK143*(1+'S&S'!$G$204),AK144*(1+'S&S'!$G$206))","v":0},{"$f":"-AL$190*(1+'S&S'!$G$164)+AL$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AL$218*(1+'S&S'!$G$166)+AL233*(1+'S&S'!$G$208)+AL234*(1+'S&S'!$G$210)+SUM(AL125*(1+'S&S'!$G$168),AL126*(1+'S&S'!$G$170),AL127*(1+'S&S'!$G$172),AL128*(1+'S&S'!$G$174),AL129*(1+'S&S'!$G$176),AL130*(1+'S&S'!$G$178),AL131*(1+'S&S'!$G$180),AL132*(1+'S&S'!$G$182),AL133*(1+'S&S'!$G$184),AL134*(1+'S&S'!$G$186),AL135*(1+'S&S'!$G$188),AL136*(1+'S&S'!$G$190),AL137*(1+'S&S'!$G$192),AL138*(1+'S&S'!$G$194),AL139*(1+'S&S'!$G$196),AL140*(1+'S&S'!$G$198),AL141*(1+'S&S'!$G$200),AL142*(1+'S&S'!$G$202),AL143*(1+'S&S'!$G$204),AL144*(1+'S&S'!$G$206))","v":0},{"$f":"-AM$190*(1+'S&S'!$G$164)+AM$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AM$218*(1+'S&S'!$G$166)+AM233*(1+'S&S'!$G$208)+AM234*(1+'S&S'!$G$210)+SUM(AM125*(1+'S&S'!$G$168),AM126*(1+'S&S'!$G$170),AM127*(1+'S&S'!$G$172),AM128*(1+'S&S'!$G$174),AM129*(1+'S&S'!$G$176),AM130*(1+'S&S'!$G$178),AM131*(1+'S&S'!$G$180),AM132*(1+'S&S'!$G$182),AM133*(1+'S&S'!$G$184),AM134*(1+'S&S'!$G$186),AM135*(1+'S&S'!$G$188),AM136*(1+'S&S'!$G$190),AM137*(1+'S&S'!$G$192),AM138*(1+'S&S'!$G$194),AM139*(1+'S&S'!$G$196),AM140*(1+'S&S'!$G$198),AM141*(1+'S&S'!$G$200),AM142*(1+'S&S'!$G$202),AM143*(1+'S&S'!$G$204),AM144*(1+'S&S'!$G$206))","v":0},{"$f":"-AN$190*(1+'S&S'!$G$164)+AN$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AN$218*(1+'S&S'!$G$166)+AN233*(1+'S&S'!$G$208)+AN234*(1+'S&S'!$G$210)+SUM(AN125*(1+'S&S'!$G$168),AN126*(1+'S&S'!$G$170),AN127*(1+'S&S'!$G$172),AN128*(1+'S&S'!$G$174),AN129*(1+'S&S'!$G$176),AN130*(1+'S&S'!$G$178),AN131*(1+'S&S'!$G$180),AN132*(1+'S&S'!$G$182),AN133*(1+'S&S'!$G$184),AN134*(1+'S&S'!$G$186),AN135*(1+'S&S'!$G$188),AN136*(1+'S&S'!$G$190),AN137*(1+'S&S'!$G$192),AN138*(1+'S&S'!$G$194),AN139*(1+'S&S'!$G$196),AN140*(1+'S&S'!$G$198),AN141*(1+'S&S'!$G$200),AN142*(1+'S&S'!$G$202),AN143*(1+'S&S'!$G$204),AN144*(1+'S&S'!$G$206))","v":0},{"$f":"-AO$190*(1+'S&S'!$G$164)+AO$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AO$218*(1+'S&S'!$G$166)+AO233*(1+'S&S'!$G$208)+AO234*(1+'S&S'!$G$210)+SUM(AO125*(1+'S&S'!$G$168),AO126*(1+'S&S'!$G$170),AO127*(1+'S&S'!$G$172),AO128*(1+'S&S'!$G$174),AO129*(1+'S&S'!$G$176),AO130*(1+'S&S'!$G$178),AO131*(1+'S&S'!$G$180),AO132*(1+'S&S'!$G$182),AO133*(1+'S&S'!$G$184),AO134*(1+'S&S'!$G$186),AO135*(1+'S&S'!$G$188),AO136*(1+'S&S'!$G$190),AO137*(1+'S&S'!$G$192),AO138*(1+'S&S'!$G$194),AO139*(1+'S&S'!$G$196),AO140*(1+'S&S'!$G$198),AO141*(1+'S&S'!$G$200),AO142*(1+'S&S'!$G$202),AO143*(1+'S&S'!$G$204),AO144*(1+'S&S'!$G$206))","v":0},{"$f":"-AP$190*(1+'S&S'!$G$164)+AP$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AP$218*(1+'S&S'!$G$166)+AP233*(1+'S&S'!$G$208)+AP234*(1+'S&S'!$G$210)+SUM(AP125*(1+'S&S'!$G$168),AP126*(1+'S&S'!$G$170),AP127*(1+'S&S'!$G$172),AP128*(1+'S&S'!$G$174),AP129*(1+'S&S'!$G$176),AP130*(1+'S&S'!$G$178),AP131*(1+'S&S'!$G$180),AP132*(1+'S&S'!$G$182),AP133*(1+'S&S'!$G$184),AP134*(1+'S&S'!$G$186),AP135*(1+'S&S'!$G$188),AP136*(1+'S&S'!$G$190),AP137*(1+'S&S'!$G$192),AP138*(1+'S&S'!$G$194),AP139*(1+'S&S'!$G$196),AP140*(1+'S&S'!$G$198),AP141*(1+'S&S'!$G$200),AP142*(1+'S&S'!$G$202),AP143*(1+'S&S'!$G$204),AP144*(1+'S&S'!$G$206))","v":0},{"$f":"-AQ$190*(1+'S&S'!$G$164)+AQ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AQ$218*(1+'S&S'!$G$166)+AQ233*(1+'S&S'!$G$208)+AQ234*(1+'S&S'!$G$210)+SUM(AQ125*(1+'S&S'!$G$168),AQ126*(1+'S&S'!$G$170),AQ127*(1+'S&S'!$G$172),AQ128*(1+'S&S'!$G$174),AQ129*(1+'S&S'!$G$176),AQ130*(1+'S&S'!$G$178),AQ131*(1+'S&S'!$G$180),AQ132*(1+'S&S'!$G$182),AQ133*(1+'S&S'!$G$184),AQ134*(1+'S&S'!$G$186),AQ135*(1+'S&S'!$G$188),AQ136*(1+'S&S'!$G$190),AQ137*(1+'S&S'!$G$192),AQ138*(1+'S&S'!$G$194),AQ139*(1+'S&S'!$G$196),AQ140*(1+'S&S'!$G$198),AQ141*(1+'S&S'!$G$200),AQ142*(1+'S&S'!$G$202),AQ143*(1+'S&S'!$G$204),AQ144*(1+'S&S'!$G$206))","v":0},{"$f":"-AR$190*(1+'S&S'!$G$164)+AR$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AR$218*(1+'S&S'!$G$166)+AR233*(1+'S&S'!$G$208)+AR234*(1+'S&S'!$G$210)+SUM(AR125*(1+'S&S'!$G$168),AR126*(1+'S&S'!$G$170),AR127*(1+'S&S'!$G$172),AR128*(1+'S&S'!$G$174),AR129*(1+'S&S'!$G$176),AR130*(1+'S&S'!$G$178),AR131*(1+'S&S'!$G$180),AR132*(1+'S&S'!$G$182),AR133*(1+'S&S'!$G$184),AR134*(1+'S&S'!$G$186),AR135*(1+'S&S'!$G$188),AR136*(1+'S&S'!$G$190),AR137*(1+'S&S'!$G$192),AR138*(1+'S&S'!$G$194),AR139*(1+'S&S'!$G$196),AR140*(1+'S&S'!$G$198),AR141*(1+'S&S'!$G$200),AR142*(1+'S&S'!$G$202),AR143*(1+'S&S'!$G$204),AR144*(1+'S&S'!$G$206))","v":0},{"$f":"-AS$190*(1+'S&S'!$G$164)+AS$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AS$218*(1+'S&S'!$G$166)+AS233*(1+'S&S'!$G$208)+AS234*(1+'S&S'!$G$210)+SUM(AS125*(1+'S&S'!$G$168),AS126*(1+'S&S'!$G$170),AS127*(1+'S&S'!$G$172),AS128*(1+'S&S'!$G$174),AS129*(1+'S&S'!$G$176),AS130*(1+'S&S'!$G$178),AS131*(1+'S&S'!$G$180),AS132*(1+'S&S'!$G$182),AS133*(1+'S&S'!$G$184),AS134*(1+'S&S'!$G$186),AS135*(1+'S&S'!$G$188),AS136*(1+'S&S'!$G$190),AS137*(1+'S&S'!$G$192),AS138*(1+'S&S'!$G$194),AS139*(1+'S&S'!$G$196),AS140*(1+'S&S'!$G$198),AS141*(1+'S&S'!$G$200),AS142*(1+'S&S'!$G$202),AS143*(1+'S&S'!$G$204),AS144*(1+'S&S'!$G$206))","v":0},{"$f":"-AT$190*(1+'S&S'!$G$164)+AT$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AT$218*(1+'S&S'!$G$166)+AT233*(1+'S&S'!$G$208)+AT234*(1+'S&S'!$G$210)+SUM(AT125*(1+'S&S'!$G$168),AT126*(1+'S&S'!$G$170),AT127*(1+'S&S'!$G$172),AT128*(1+'S&S'!$G$174),AT129*(1+'S&S'!$G$176),AT130*(1+'S&S'!$G$178),AT131*(1+'S&S'!$G$180),AT132*(1+'S&S'!$G$182),AT133*(1+'S&S'!$G$184),AT134*(1+'S&S'!$G$186),AT135*(1+'S&S'!$G$188),AT136*(1+'S&S'!$G$190),AT137*(1+'S&S'!$G$192),AT138*(1+'S&S'!$G$194),AT139*(1+'S&S'!$G$196),AT140*(1+'S&S'!$G$198),AT141*(1+'S&S'!$G$200),AT142*(1+'S&S'!$G$202),AT143*(1+'S&S'!$G$204),AT144*(1+'S&S'!$G$206))","v":0},{"$f":"-AU$190*(1+'S&S'!$G$164)+AU$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AU$218*(1+'S&S'!$G$166)+AU233*(1+'S&S'!$G$208)+AU234*(1+'S&S'!$G$210)+SUM(AU125*(1+'S&S'!$G$168),AU126*(1+'S&S'!$G$170),AU127*(1+'S&S'!$G$172),AU128*(1+'S&S'!$G$174),AU129*(1+'S&S'!$G$176),AU130*(1+'S&S'!$G$178),AU131*(1+'S&S'!$G$180),AU132*(1+'S&S'!$G$182),AU133*(1+'S&S'!$G$184),AU134*(1+'S&S'!$G$186),AU135*(1+'S&S'!$G$188),AU136*(1+'S&S'!$G$190),AU137*(1+'S&S'!$G$192),AU138*(1+'S&S'!$G$194),AU139*(1+'S&S'!$G$196),AU140*(1+'S&S'!$G$198),AU141*(1+'S&S'!$G$200),AU142*(1+'S&S'!$G$202),AU143*(1+'S&S'!$G$204),AU144*(1+'S&S'!$G$206))","v":0},{"$f":"-AV$190*(1+'S&S'!$G$164)+AV$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AV$218*(1+'S&S'!$G$166)+AV233*(1+'S&S'!$G$208)+AV234*(1+'S&S'!$G$210)+SUM(AV125*(1+'S&S'!$G$168),AV126*(1+'S&S'!$G$170),AV127*(1+'S&S'!$G$172),AV128*(1+'S&S'!$G$174),AV129*(1+'S&S'!$G$176),AV130*(1+'S&S'!$G$178),AV131*(1+'S&S'!$G$180),AV132*(1+'S&S'!$G$182),AV133*(1+'S&S'!$G$184),AV134*(1+'S&S'!$G$186),AV135*(1+'S&S'!$G$188),AV136*(1+'S&S'!$G$190),AV137*(1+'S&S'!$G$192),AV138*(1+'S&S'!$G$194),AV139*(1+'S&S'!$G$196),AV140*(1+'S&S'!$G$198),AV141*(1+'S&S'!$G$200),AV142*(1+'S&S'!$G$202),AV143*(1+'S&S'!$G$204),AV144*(1+'S&S'!$G$206))","v":0},{"$f":"-AW$190*(1+'S&S'!$G$164)+AW$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AW$218*(1+'S&S'!$G$166)+AW233*(1+'S&S'!$G$208)+AW234*(1+'S&S'!$G$210)+SUM(AW125*(1+'S&S'!$G$168),AW126*(1+'S&S'!$G$170),AW127*(1+'S&S'!$G$172),AW128*(1+'S&S'!$G$174),AW129*(1+'S&S'!$G$176),AW130*(1+'S&S'!$G$178),AW131*(1+'S&S'!$G$180),AW132*(1+'S&S'!$G$182),AW133*(1+'S&S'!$G$184),AW134*(1+'S&S'!$G$186),AW135*(1+'S&S'!$G$188),AW136*(1+'S&S'!$G$190),AW137*(1+'S&S'!$G$192),AW138*(1+'S&S'!$G$194),AW139*(1+'S&S'!$G$196),AW140*(1+'S&S'!$G$198),AW141*(1+'S&S'!$G$200),AW142*(1+'S&S'!$G$202),AW143*(1+'S&S'!$G$204),AW144*(1+'S&S'!$G$206))","v":0},{"$f":"-AX$190*(1+'S&S'!$G$164)+AX$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AX$218*(1+'S&S'!$G$166)+AX233*(1+'S&S'!$G$208)+AX234*(1+'S&S'!$G$210)+SUM(AX125*(1+'S&S'!$G$168),AX126*(1+'S&S'!$G$170),AX127*(1+'S&S'!$G$172),AX128*(1+'S&S'!$G$174),AX129*(1+'S&S'!$G$176),AX130*(1+'S&S'!$G$178),AX131*(1+'S&S'!$G$180),AX132*(1+'S&S'!$G$182),AX133*(1+'S&S'!$G$184),AX134*(1+'S&S'!$G$186),AX135*(1+'S&S'!$G$188),AX136*(1+'S&S'!$G$190),AX137*(1+'S&S'!$G$192),AX138*(1+'S&S'!$G$194),AX139*(1+'S&S'!$G$196),AX140*(1+'S&S'!$G$198),AX141*(1+'S&S'!$G$200),AX142*(1+'S&S'!$G$202),AX143*(1+'S&S'!$G$204),AX144*(1+'S&S'!$G$206))","v":0},{"$f":"-AY$190*(1+'S&S'!$G$164)+AY$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AY$218*(1+'S&S'!$G$166)+AY233*(1+'S&S'!$G$208)+AY234*(1+'S&S'!$G$210)+SUM(AY125*(1+'S&S'!$G$168),AY126*(1+'S&S'!$G$170),AY127*(1+'S&S'!$G$172),AY128*(1+'S&S'!$G$174),AY129*(1+'S&S'!$G$176),AY130*(1+'S&S'!$G$178),AY131*(1+'S&S'!$G$180),AY132*(1+'S&S'!$G$182),AY133*(1+'S&S'!$G$184),AY134*(1+'S&S'!$G$186),AY135*(1+'S&S'!$G$188),AY136*(1+'S&S'!$G$190),AY137*(1+'S&S'!$G$192),AY138*(1+'S&S'!$G$194),AY139*(1+'S&S'!$G$196),AY140*(1+'S&S'!$G$198),AY141*(1+'S&S'!$G$200),AY142*(1+'S&S'!$G$202),AY143*(1+'S&S'!$G$204),AY144*(1+'S&S'!$G$206))","v":0},{"$f":"-AZ$190*(1+'S&S'!$G$164)+AZ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AZ$218*(1+'S&S'!$G$166)+AZ233*(1+'S&S'!$G$208)+AZ234*(1+'S&S'!$G$210)+SUM(AZ125*(1+'S&S'!$G$168),AZ126*(1+'S&S'!$G$170),AZ127*(1+'S&S'!$G$172),AZ128*(1+'S&S'!$G$174),AZ129*(1+'S&S'!$G$176),AZ130*(1+'S&S'!$G$178),AZ131*(1+'S&S'!$G$180),AZ132*(1+'S&S'!$G$182),AZ133*(1+'S&S'!$G$184),AZ134*(1+'S&S'!$G$186),AZ135*(1+'S&S'!$G$188),AZ136*(1+'S&S'!$G$190),AZ137*(1+'S&S'!$G$192),AZ138*(1+'S&S'!$G$194),AZ139*(1+'S&S'!$G$196),AZ140*(1+'S&S'!$G$198),AZ141*(1+'S&S'!$G$200),AZ142*(1+'S&S'!$G$202),AZ143*(1+'S&S'!$G$204),AZ144*(1+'S&S'!$G$206))","v":0},{"$f":"-BA$190*(1+'S&S'!$G$164)+BA$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BA$218*(1+'S&S'!$G$166)+BA233*(1+'S&S'!$G$208)+BA234*(1+'S&S'!$G$210)+SUM(BA125*(1+'S&S'!$G$168),BA126*(1+'S&S'!$G$170),BA127*(1+'S&S'!$G$172),BA128*(1+'S&S'!$G$174),BA129*(1+'S&S'!$G$176),BA130*(1+'S&S'!$G$178),BA131*(1+'S&S'!$G$180),BA132*(1+'S&S'!$G$182),BA133*(1+'S&S'!$G$184),BA134*(1+'S&S'!$G$186),BA135*(1+'S&S'!$G$188),BA136*(1+'S&S'!$G$190),BA137*(1+'S&S'!$G$192),BA138*(1+'S&S'!$G$194),BA139*(1+'S&S'!$G$196),BA140*(1+'S&S'!$G$198),BA141*(1+'S&S'!$G$200),BA142*(1+'S&S'!$G$202),BA143*(1+'S&S'!$G$204),BA144*(1+'S&S'!$G$206))","v":0},{"$f":"-BB$190*(1+'S&S'!$G$164)+BB$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BB$218*(1+'S&S'!$G$166)+BB233*(1+'S&S'!$G$208)+BB234*(1+'S&S'!$G$210)+SUM(BB125*(1+'S&S'!$G$168),BB126*(1+'S&S'!$G$170),BB127*(1+'S&S'!$G$172),BB128*(1+'S&S'!$G$174),BB129*(1+'S&S'!$G$176),BB130*(1+'S&S'!$G$178),BB131*(1+'S&S'!$G$180),BB132*(1+'S&S'!$G$182),BB133*(1+'S&S'!$G$184),BB134*(1+'S&S'!$G$186),BB135*(1+'S&S'!$G$188),BB136*(1+'S&S'!$G$190),BB137*(1+'S&S'!$G$192),BB138*(1+'S&S'!$G$194),BB139*(1+'S&S'!$G$196),BB140*(1+'S&S'!$G$198),BB141*(1+'S&S'!$G$200),BB142*(1+'S&S'!$G$202),BB143*(1+'S&S'!$G$204),BB144*(1+'S&S'!$G$206))","v":0},{"$f":"-BC$190*(1+'S&S'!$G$164)+BC$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BC$218*(1+'S&S'!$G$166)+BC233*(1+'S&S'!$G$208)+BC234*(1+'S&S'!$G$210)+SUM(BC125*(1+'S&S'!$G$168),BC126*(1+'S&S'!$G$170),BC127*(1+'S&S'!$G$172),BC128*(1+'S&S'!$G$174),BC129*(1+'S&S'!$G$176),BC130*(1+'S&S'!$G$178),BC131*(1+'S&S'!$G$180),BC132*(1+'S&S'!$G$182),BC133*(1+'S&S'!$G$184),BC134*(1+'S&S'!$G$186),BC135*(1+'S&S'!$G$188),BC136*(1+'S&S'!$G$190),BC137*(1+'S&S'!$G$192),BC138*(1+'S&S'!$G$194),BC139*(1+'S&S'!$G$196),BC140*(1+'S&S'!$G$198),BC141*(1+'S&S'!$G$200),BC142*(1+'S&S'!$G$202),BC143*(1+'S&S'!$G$204),BC144*(1+'S&S'!$G$206))","v":0},{"$f":"-BD$190*(1+'S&S'!$G$164)+BD$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BD$218*(1+'S&S'!$G$166)+BD233*(1+'S&S'!$G$208)+BD234*(1+'S&S'!$G$210)+SUM(BD125*(1+'S&S'!$G$168),BD126*(1+'S&S'!$G$170),BD127*(1+'S&S'!$G$172),BD128*(1+'S&S'!$G$174),BD129*(1+'S&S'!$G$176),BD130*(1+'S&S'!$G$178),BD131*(1+'S&S'!$G$180),BD132*(1+'S&S'!$G$182),BD133*(1+'S&S'!$G$184),BD134*(1+'S&S'!$G$186),BD135*(1+'S&S'!$G$188),BD136*(1+'S&S'!$G$190),BD137*(1+'S&S'!$G$192),BD138*(1+'S&S'!$G$194),BD139*(1+'S&S'!$G$196),BD140*(1+'S&S'!$G$198),BD141*(1+'S&S'!$G$200),BD142*(1+'S&S'!$G$202),BD143*(1+'S&S'!$G$204),BD144*(1+'S&S'!$G$206))","v":0},{"$f":"-BE$190*(1+'S&S'!$G$164)+BE$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BE$218*(1+'S&S'!$G$166)+BE233*(1+'S&S'!$G$208)+BE234*(1+'S&S'!$G$210)+SUM(BE125*(1+'S&S'!$G$168),BE126*(1+'S&S'!$G$170),BE127*(1+'S&S'!$G$172),BE128*(1+'S&S'!$G$174),BE129*(1+'S&S'!$G$176),BE130*(1+'S&S'!$G$178),BE131*(1+'S&S'!$G$180),BE132*(1+'S&S'!$G$182),BE133*(1+'S&S'!$G$184),BE134*(1+'S&S'!$G$186),BE135*(1+'S&S'!$G$188),BE136*(1+'S&S'!$G$190),BE137*(1+'S&S'!$G$192),BE138*(1+'S&S'!$G$194),BE139*(1+'S&S'!$G$196),BE140*(1+'S&S'!$G$198),BE141*(1+'S&S'!$G$200),BE142*(1+'S&S'!$G$202),BE143*(1+'S&S'!$G$204),BE144*(1+'S&S'!$G$206))","v":0},{"$f":"-BF$190*(1+'S&S'!$G$164)+BF$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BF$218*(1+'S&S'!$G$166)+BF233*(1+'S&S'!$G$208)+BF234*(1+'S&S'!$G$210)+SUM(BF125*(1+'S&S'!$G$168),BF126*(1+'S&S'!$G$170),BF127*(1+'S&S'!$G$172),BF128*(1+'S&S'!$G$174),BF129*(1+'S&S'!$G$176),BF130*(1+'S&S'!$G$178),BF131*(1+'S&S'!$G$180),BF132*(1+'S&S'!$G$182),BF133*(1+'S&S'!$G$184),BF134*(1+'S&S'!$G$186),BF135*(1+'S&S'!$G$188),BF136*(1+'S&S'!$G$190),BF137*(1+'S&S'!$G$192),BF138*(1+'S&S'!$G$194),BF139*(1+'S&S'!$G$196),BF140*(1+'S&S'!$G$198),BF141*(1+'S&S'!$G$200),BF142*(1+'S&S'!$G$202),BF143*(1+'S&S'!$G$204),BF144*(1+'S&S'!$G$206))","v":0},{"$f":"-BG$190*(1+'S&S'!$G$164)+BG$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BG$218*(1+'S&S'!$G$166)+BG233*(1+'S&S'!$G$208)+BG234*(1+'S&S'!$G$210)+SUM(BG125*(1+'S&S'!$G$168),BG126*(1+'S&S'!$G$170),BG127*(1+'S&S'!$G$172),BG128*(1+'S&S'!$G$174),BG129*(1+'S&S'!$G$176),BG130*(1+'S&S'!$G$178),BG131*(1+'S&S'!$G$180),BG132*(1+'S&S'!$G$182),BG133*(1+'S&S'!$G$184),BG134*(1+'S&S'!$G$186),BG135*(1+'S&S'!$G$188),BG136*(1+'S&S'!$G$190),BG137*(1+'S&S'!$G$192),BG138*(1+'S&S'!$G$194),BG139*(1+'S&S'!$G$196),BG140*(1+'S&S'!$G$198),BG141*(1+'S&S'!$G$200),BG142*(1+'S&S'!$G$202),BG143*(1+'S&S'!$G$204),BG144*(1+'S&S'!$G$206))","v":0},{"$f":"-BH$190*(1+'S&S'!$G$164)+BH$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BH$218*(1+'S&S'!$G$166)+BH233*(1+'S&S'!$G$208)+BH234*(1+'S&S'!$G$210)+SUM(BH125*(1+'S&S'!$G$168),BH126*(1+'S&S'!$G$170),BH127*(1+'S&S'!$G$172),BH128*(1+'S&S'!$G$174),BH129*(1+'S&S'!$G$176),BH130*(1+'S&S'!$G$178),BH131*(1+'S&S'!$G$180),BH132*(1+'S&S'!$G$182),BH133*(1+'S&S'!$G$184),BH134*(1+'S&S'!$G$186),BH135*(1+'S&S'!$G$188),BH136*(1+'S&S'!$G$190),BH137*(1+'S&S'!$G$192),BH138*(1+'S&S'!$G$194),BH139*(1+'S&S'!$G$196),BH140*(1+'S&S'!$G$198),BH141*(1+'S&S'!$G$200),BH142*(1+'S&S'!$G$202),BH143*(1+'S&S'!$G$204),BH144*(1+'S&S'!$G$206))","v":0},{"$f":"-BI$190*(1+'S&S'!$G$164)+BI$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BI$218*(1+'S&S'!$G$166)+BI233*(1+'S&S'!$G$208)+BI234*(1+'S&S'!$G$210)+SUM(BI125*(1+'S&S'!$G$168),BI126*(1+'S&S'!$G$170),BI127*(1+'S&S'!$G$172),BI128*(1+'S&S'!$G$174),BI129*(1+'S&S'!$G$176),BI130*(1+'S&S'!$G$178),BI131*(1+'S&S'!$G$180),BI132*(1+'S&S'!$G$182),BI133*(1+'S&S'!$G$184),BI134*(1+'S&S'!$G$186),BI135*(1+'S&S'!$G$188),BI136*(1+'S&S'!$G$190),BI137*(1+'S&S'!$G$192),BI138*(1+'S&S'!$G$194),BI139*(1+'S&S'!$G$196),BI140*(1+'S&S'!$G$198),BI141*(1+'S&S'!$G$200),BI142*(1+'S&S'!$G$202),BI143*(1+'S&S'!$G$204),BI144*(1+'S&S'!$G$206))","v":0},{"$f":"-BJ$190*(1+'S&S'!$G$164)+BJ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BJ$218*(1+'S&S'!$G$166)+BJ233*(1+'S&S'!$G$208)+BJ234*(1+'S&S'!$G$210)+SUM(BJ125*(1+'S&S'!$G$168),BJ126*(1+'S&S'!$G$170),BJ127*(1+'S&S'!$G$172),BJ128*(1+'S&S'!$G$174),BJ129*(1+'S&S'!$G$176),BJ130*(1+'S&S'!$G$178),BJ131*(1+'S&S'!$G$180),BJ132*(1+'S&S'!$G$182),BJ133*(1+'S&S'!$G$184),BJ134*(1+'S&S'!$G$186),BJ135*(1+'S&S'!$G$188),BJ136*(1+'S&S'!$G$190),BJ137*(1+'S&S'!$G$192),BJ138*(1+'S&S'!$G$194),BJ139*(1+'S&S'!$G$196),BJ140*(1+'S&S'!$G$198),BJ141*(1+'S&S'!$G$200),BJ142*(1+'S&S'!$G$202),BJ143*(1+'S&S'!$G$204),BJ144*(1+'S&S'!$G$206))","v":0},{"$f":"-BK$190*(1+'S&S'!$G$164)+BK$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BK$218*(1+'S&S'!$G$166)+BK233*(1+'S&S'!$G$208)+BK234*(1+'S&S'!$G$210)+SUM(BK125*(1+'S&S'!$G$168),BK126*(1+'S&S'!$G$170),BK127*(1+'S&S'!$G$172),BK128*(1+'S&S'!$G$174),BK129*(1+'S&S'!$G$176),BK130*(1+'S&S'!$G$178),BK131*(1+'S&S'!$G$180),BK132*(1+'S&S'!$G$182),BK133*(1+'S&S'!$G$184),BK134*(1+'S&S'!$G$186),BK135*(1+'S&S'!$G$188),BK136*(1+'S&S'!$G$190),BK137*(1+'S&S'!$G$192),BK138*(1+'S&S'!$G$194),BK139*(1+'S&S'!$G$196),BK140*(1+'S&S'!$G$198),BK141*(1+'S&S'!$G$200),BK142*(1+'S&S'!$G$202),BK143*(1+'S&S'!$G$204),BK144*(1+'S&S'!$G$206))","v":0},{"$f":"-BL$190*(1+'S&S'!$G$164)+BL$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BL$218*(1+'S&S'!$G$166)+BL233*(1+'S&S'!$G$208)+BL234*(1+'S&S'!$G$210)+SUM(BL125*(1+'S&S'!$G$168),BL126*(1+'S&S'!$G$170),BL127*(1+'S&S'!$G$172),BL128*(1+'S&S'!$G$174),BL129*(1+'S&S'!$G$176),BL130*(1+'S&S'!$G$178),BL131*(1+'S&S'!$G$180),BL132*(1+'S&S'!$G$182),BL133*(1+'S&S'!$G$184),BL134*(1+'S&S'!$G$186),BL135*(1+'S&S'!$G$188),BL136*(1+'S&S'!$G$190),BL137*(1+'S&S'!$G$192),BL138*(1+'S&S'!$G$194),BL139*(1+'S&S'!$G$196),BL140*(1+'S&S'!$G$198),BL141*(1+'S&S'!$G$200),BL142*(1+'S&S'!$G$202),BL143*(1+'S&S'!$G$204),BL144*(1+'S&S'!$G$206))","v":0},{"$f":"-BM$190*(1+'S&S'!$G$164)+BM$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BM$218*(1+'S&S'!$G$166)+BM233*(1+'S&S'!$G$208)+BM234*(1+'S&S'!$G$210)+SUM(BM125*(1+'S&S'!$G$168),BM126*(1+'S&S'!$G$170),BM127*(1+'S&S'!$G$172),BM128*(1+'S&S'!$G$174),BM129*(1+'S&S'!$G$176),BM130*(1+'S&S'!$G$178),BM131*(1+'S&S'!$G$180),BM132*(1+'S&S'!$G$182),BM133*(1+'S&S'!$G$184),BM134*(1+'S&S'!$G$186),BM135*(1+'S&S'!$G$188),BM136*(1+'S&S'!$G$190),BM137*(1+'S&S'!$G$192),BM138*(1+'S&S'!$G$194),BM139*(1+'S&S'!$G$196),BM140*(1+'S&S'!$G$198),BM141*(1+'S&S'!$G$200),BM142*(1+'S&S'!$G$202),BM143*(1+'S&S'!$G$204),BM144*(1+'S&S'!$G$206))","v":0},{"$f":"-BN$190*(1+'S&S'!$G$164)+BN$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BN$218*(1+'S&S'!$G$166)+BN233*(1+'S&S'!$G$208)+BN234*(1+'S&S'!$G$210)+SUM(BN125*(1+'S&S'!$G$168),BN126*(1+'S&S'!$G$170),BN127*(1+'S&S'!$G$172),BN128*(1+'S&S'!$G$174),BN129*(1+'S&S'!$G$176),BN130*(1+'S&S'!$G$178),BN131*(1+'S&S'!$G$180),BN132*(1+'S&S'!$G$182),BN133*(1+'S&S'!$G$184),BN134*(1+'S&S'!$G$186),BN135*(1+'S&S'!$G$188),BN136*(1+'S&S'!$G$190),BN137*(1+'S&S'!$G$192),BN138*(1+'S&S'!$G$194),BN139*(1+'S&S'!$G$196),BN140*(1+'S&S'!$G$198),BN141*(1+'S&S'!$G$200),BN142*(1+'S&S'!$G$202),BN143*(1+'S&S'!$G$204),BN144*(1+'S&S'!$G$206))","v":0},{"$f":"-BO$190*(1+'S&S'!$G$164)+BO$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BO$218*(1+'S&S'!$G$166)+BO233*(1+'S&S'!$G$208)+BO234*(1+'S&S'!$G$210)+SUM(BO125*(1+'S&S'!$G$168),BO126*(1+'S&S'!$G$170),BO127*(1+'S&S'!$G$172),BO128*(1+'S&S'!$G$174),BO129*(1+'S&S'!$G$176),BO130*(1+'S&S'!$G$178),BO131*(1+'S&S'!$G$180),BO132*(1+'S&S'!$G$182),BO133*(1+'S&S'!$G$184),BO134*(1+'S&S'!$G$186),BO135*(1+'S&S'!$G$188),BO136*(1+'S&S'!$G$190),BO137*(1+'S&S'!$G$192),BO138*(1+'S&S'!$G$194),BO139*(1+'S&S'!$G$196),BO140*(1+'S&S'!$G$198),BO141*(1+'S&S'!$G$200),BO142*(1+'S&S'!$G$202),BO143*(1+'S&S'!$G$204),BO144*(1+'S&S'!$G$206))","v":0},{"$f":"-BP$190*(1+'S&S'!$G$164)+BP$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BP$218*(1+'S&S'!$G$166)+BP233*(1+'S&S'!$G$208)+BP234*(1+'S&S'!$G$210)+SUM(BP125*(1+'S&S'!$G$168),BP126*(1+'S&S'!$G$170),BP127*(1+'S&S'!$G$172),BP128*(1+'S&S'!$G$174),BP129*(1+'S&S'!$G$176),BP130*(1+'S&S'!$G$178),BP131*(1+'S&S'!$G$180),BP132*(1+'S&S'!$G$182),BP133*(1+'S&S'!$G$184),BP134*(1+'S&S'!$G$186),BP135*(1+'S&S'!$G$188),BP136*(1+'S&S'!$G$190),BP137*(1+'S&S'!$G$192),BP138*(1+'S&S'!$G$194),BP139*(1+'S&S'!$G$196),BP140*(1+'S&S'!$G$198),BP141*(1+'S&S'!$G$200),BP142*(1+'S&S'!$G$202),BP143*(1+'S&S'!$G$204),BP144*(1+'S&S'!$G$206))","v":0},{"$f":"-BQ$190*(1+'S&S'!$G$164)+BQ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BQ$218*(1+'S&S'!$G$166)+BQ233*(1+'S&S'!$G$208)+BQ234*(1+'S&S'!$G$210)+SUM(BQ125*(1+'S&S'!$G$168),BQ126*(1+'S&S'!$G$170),BQ127*(1+'S&S'!$G$172),BQ128*(1+'S&S'!$G$174),BQ129*(1+'S&S'!$G$176),BQ130*(1+'S&S'!$G$178),BQ131*(1+'S&S'!$G$180),BQ132*(1+'S&S'!$G$182),BQ133*(1+'S&S'!$G$184),BQ134*(1+'S&S'!$G$186),BQ135*(1+'S&S'!$G$188),BQ136*(1+'S&S'!$G$190),BQ137*(1+'S&S'!$G$192),BQ138*(1+'S&S'!$G$194),BQ139*(1+'S&S'!$G$196),BQ140*(1+'S&S'!$G$198),BQ141*(1+'S&S'!$G$200),BQ142*(1+'S&S'!$G$202),BQ143*(1+'S&S'!$G$204),BQ144*(1+'S&S'!$G$206))","v":0},{"$f":"-BR$190*(1+'S&S'!$G$164)+BR$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BR$218*(1+'S&S'!$G$166)+BR233*(1+'S&S'!$G$208)+BR234*(1+'S&S'!$G$210)+SUM(BR125*(1+'S&S'!$G$168),BR126*(1+'S&S'!$G$170),BR127*(1+'S&S'!$G$172),BR128*(1+'S&S'!$G$174),BR129*(1+'S&S'!$G$176),BR130*(1+'S&S'!$G$178),BR131*(1+'S&S'!$G$180),BR132*(1+'S&S'!$G$182),BR133*(1+'S&S'!$G$184),BR134*(1+'S&S'!$G$186),BR135*(1+'S&S'!$G$188),BR136*(1+'S&S'!$G$190),BR137*(1+'S&S'!$G$192),BR138*(1+'S&S'!$G$194),BR139*(1+'S&S'!$G$196),BR140*(1+'S&S'!$G$198),BR141*(1+'S&S'!$G$200),BR142*(1+'S&S'!$G$202),BR143*(1+'S&S'!$G$204),BR144*(1+'S&S'!$G$206))","v":0},{"$f":"-BS$190*(1+'S&S'!$G$164)+BS$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BS$218*(1+'S&S'!$G$166)+BS233*(1+'S&S'!$G$208)+BS234*(1+'S&S'!$G$210)+SUM(BS125*(1+'S&S'!$G$168),BS126*(1+'S&S'!$G$170),BS127*(1+'S&S'!$G$172),BS128*(1+'S&S'!$G$174),BS129*(1+'S&S'!$G$176),BS130*(1+'S&S'!$G$178),BS131*(1+'S&S'!$G$180),BS132*(1+'S&S'!$G$182),BS133*(1+'S&S'!$G$184),BS134*(1+'S&S'!$G$186),BS135*(1+'S&S'!$G$188),BS136*(1+'S&S'!$G$190),BS137*(1+'S&S'!$G$192),BS138*(1+'S&S'!$G$194),BS139*(1+'S&S'!$G$196),BS140*(1+'S&S'!$G$198),BS141*(1+'S&S'!$G$200),BS142*(1+'S&S'!$G$202),BS143*(1+'S&S'!$G$204),BS144*(1+'S&S'!$G$206))","v":0},{"$f":"-BT$190*(1+'S&S'!$G$164)+BT$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BT$218*(1+'S&S'!$G$166)+BT233*(1+'S&S'!$G$208)+BT234*(1+'S&S'!$G$210)+SUM(BT125*(1+'S&S'!$G$168),BT126*(1+'S&S'!$G$170),BT127*(1+'S&S'!$G$172),BT128*(1+'S&S'!$G$174),BT129*(1+'S&S'!$G$176),BT130*(1+'S&S'!$G$178),BT131*(1+'S&S'!$G$180),BT132*(1+'S&S'!$G$182),BT133*(1+'S&S'!$G$184),BT134*(1+'S&S'!$G$186),BT135*(1+'S&S'!$G$188),BT136*(1+'S&S'!$G$190),BT137*(1+'S&S'!$G$192),BT138*(1+'S&S'!$G$194),BT139*(1+'S&S'!$G$196),BT140*(1+'S&S'!$G$198),BT141*(1+'S&S'!$G$200),BT142*(1+'S&S'!$G$202),BT143*(1+'S&S'!$G$204),BT144*(1+'S&S'!$G$206))","v":0},{"$f":"-BU$190*(1+'S&S'!$G$164)+BU$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BU$218*(1+'S&S'!$G$166)+BU233*(1+'S&S'!$G$208)+BU234*(1+'S&S'!$G$210)+SUM(BU125*(1+'S&S'!$G$168),BU126*(1+'S&S'!$G$170),BU127*(1+'S&S'!$G$172),BU128*(1+'S&S'!$G$174),BU129*(1+'S&S'!$G$176),BU130*(1+'S&S'!$G$178),BU131*(1+'S&S'!$G$180),BU132*(1+'S&S'!$G$182),BU133*(1+'S&S'!$G$184),BU134*(1+'S&S'!$G$186),BU135*(1+'S&S'!$G$188),BU136*(1+'S&S'!$G$190),BU137*(1+'S&S'!$G$192),BU138*(1+'S&S'!$G$194),BU139*(1+'S&S'!$G$196),BU140*(1+'S&S'!$G$198),BU141*(1+'S&S'!$G$200),BU142*(1+'S&S'!$G$202),BU143*(1+'S&S'!$G$204),BU144*(1+'S&S'!$G$206))","v":0},{"$f":"-BV$190*(1+'S&S'!$G$164)+BV$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BV$218*(1+'S&S'!$G$166)+BV233*(1+'S&S'!$G$208)+BV234*(1+'S&S'!$G$210)+SUM(BV125*(1+'S&S'!$G$168),BV126*(1+'S&S'!$G$170),BV127*(1+'S&S'!$G$172),BV128*(1+'S&S'!$G$174),BV129*(1+'S&S'!$G$176),BV130*(1+'S&S'!$G$178),BV131*(1+'S&S'!$G$180),BV132*(1+'S&S'!$G$182),BV133*(1+'S&S'!$G$184),BV134*(1+'S&S'!$G$186),BV135*(1+'S&S'!$G$188),BV136*(1+'S&S'!$G$190),BV137*(1+'S&S'!$G$192),BV138*(1+'S&S'!$G$194),BV139*(1+'S&S'!$G$196),BV140*(1+'S&S'!$G$198),BV141*(1+'S&S'!$G$200),BV142*(1+'S&S'!$G$202),BV143*(1+'S&S'!$G$204),BV144*(1+'S&S'!$G$206))","v":0},{"$f":"-BW$190*(1+'S&S'!$G$164)+BW$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BW$218*(1+'S&S'!$G$166)+BW233*(1+'S&S'!$G$208)+BW234*(1+'S&S'!$G$210)+SUM(BW125*(1+'S&S'!$G$168),BW126*(1+'S&S'!$G$170),BW127*(1+'S&S'!$G$172),BW128*(1+'S&S'!$G$174),BW129*(1+'S&S'!$G$176),BW130*(1+'S&S'!$G$178),BW131*(1+'S&S'!$G$180),BW132*(1+'S&S'!$G$182),BW133*(1+'S&S'!$G$184),BW134*(1+'S&S'!$G$186),BW135*(1+'S&S'!$G$188),BW136*(1+'S&S'!$G$190),BW137*(1+'S&S'!$G$192),BW138*(1+'S&S'!$G$194),BW139*(1+'S&S'!$G$196),BW140*(1+'S&S'!$G$198),BW141*(1+'S&S'!$G$200),BW142*(1+'S&S'!$G$202),BW143*(1+'S&S'!$G$204),BW144*(1+'S&S'!$G$206))","v":0},{"$f":"-BX$190*(1+'S&S'!$G$164)+BX$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BX$218*(1+'S&S'!$G$166)+BX233*(1+'S&S'!$G$208)+BX234*(1+'S&S'!$G$210)+SUM(BX125*(1+'S&S'!$G$168),BX126*(1+'S&S'!$G$170),BX127*(1+'S&S'!$G$172),BX128*(1+'S&S'!$G$174),BX129*(1+'S&S'!$G$176),BX130*(1+'S&S'!$G$178),BX131*(1+'S&S'!$G$180),BX132*(1+'S&S'!$G$182),BX133*(1+'S&S'!$G$184),BX134*(1+'S&S'!$G$186),BX135*(1+'S&S'!$G$188),BX136*(1+'S&S'!$G$190),BX137*(1+'S&S'!$G$192),BX138*(1+'S&S'!$G$194),BX139*(1+'S&S'!$G$196),BX140*(1+'S&S'!$G$198),BX141*(1+'S&S'!$G$200),BX142*(1+'S&S'!$G$202),BX143*(1+'S&S'!$G$204),BX144*(1+'S&S'!$G$206))","v":0},{"$f":"-BY$190*(1+'S&S'!$G$164)+BY$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BY$218*(1+'S&S'!$G$166)+BY233*(1+'S&S'!$G$208)+BY234*(1+'S&S'!$G$210)+SUM(BY125*(1+'S&S'!$G$168),BY126*(1+'S&S'!$G$170),BY127*(1+'S&S'!$G$172),BY128*(1+'S&S'!$G$174),BY129*(1+'S&S'!$G$176),BY130*(1+'S&S'!$G$178),BY131*(1+'S&S'!$G$180),BY132*(1+'S&S'!$G$182),BY133*(1+'S&S'!$G$184),BY134*(1+'S&S'!$G$186),BY135*(1+'S&S'!$G$188),BY136*(1+'S&S'!$G$190),BY137*(1+'S&S'!$G$192),BY138*(1+'S&S'!$G$194),BY139*(1+'S&S'!$G$196),BY140*(1+'S&S'!$G$198),BY141*(1+'S&S'!$G$200),BY142*(1+'S&S'!$G$202),BY143*(1+'S&S'!$G$204),BY144*(1+'S&S'!$G$206))","v":0},{"$f":"-BZ$190*(1+'S&S'!$G$164)+BZ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BZ$218*(1+'S&S'!$G$166)+BZ233*(1+'S&S'!$G$208)+BZ234*(1+'S&S'!$G$210)+SUM(BZ125*(1+'S&S'!$G$168),BZ126*(1+'S&S'!$G$170),BZ127*(1+'S&S'!$G$172),BZ128*(1+'S&S'!$G$174),BZ129*(1+'S&S'!$G$176),BZ130*(1+'S&S'!$G$178),BZ131*(1+'S&S'!$G$180),BZ132*(1+'S&S'!$G$182),BZ133*(1+'S&S'!$G$184),BZ134*(1+'S&S'!$G$186),BZ135*(1+'S&S'!$G$188),BZ136*(1+'S&S'!$G$190),BZ137*(1+'S&S'!$G$192),BZ138*(1+'S&S'!$G$194),BZ139*(1+'S&S'!$G$196),BZ140*(1+'S&S'!$G$198),BZ141*(1+'S&S'!$G$200),BZ142*(1+'S&S'!$G$202),BZ143*(1+'S&S'!$G$204),BZ144*(1+'S&S'!$G$206))","v":0},{"$f":"-CA$190*(1+'S&S'!$G$164)+CA$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CA$218*(1+'S&S'!$G$166)+CA233*(1+'S&S'!$G$208)+CA234*(1+'S&S'!$G$210)+SUM(CA125*(1+'S&S'!$G$168),CA126*(1+'S&S'!$G$170),CA127*(1+'S&S'!$G$172),CA128*(1+'S&S'!$G$174),CA129*(1+'S&S'!$G$176),CA130*(1+'S&S'!$G$178),CA131*(1+'S&S'!$G$180),CA132*(1+'S&S'!$G$182),CA133*(1+'S&S'!$G$184),CA134*(1+'S&S'!$G$186),CA135*(1+'S&S'!$G$188),CA136*(1+'S&S'!$G$190),CA137*(1+'S&S'!$G$192),CA138*(1+'S&S'!$G$194),CA139*(1+'S&S'!$G$196),CA140*(1+'S&S'!$G$198),CA141*(1+'S&S'!$G$200),CA142*(1+'S&S'!$G$202),CA143*(1+'S&S'!$G$204),CA144*(1+'S&S'!$G$206))","v":0},{"$f":"-CB$190*(1+'S&S'!$G$164)+CB$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CB$218*(1+'S&S'!$G$166)+CB233*(1+'S&S'!$G$208)+CB234*(1+'S&S'!$G$210)+SUM(CB125*(1+'S&S'!$G$168),CB126*(1+'S&S'!$G$170),CB127*(1+'S&S'!$G$172),CB128*(1+'S&S'!$G$174),CB129*(1+'S&S'!$G$176),CB130*(1+'S&S'!$G$178),CB131*(1+'S&S'!$G$180),CB132*(1+'S&S'!$G$182),CB133*(1+'S&S'!$G$184),CB134*(1+'S&S'!$G$186),CB135*(1+'S&S'!$G$188),CB136*(1+'S&S'!$G$190),CB137*(1+'S&S'!$G$192),CB138*(1+'S&S'!$G$194),CB139*(1+'S&S'!$G$196),CB140*(1+'S&S'!$G$198),CB141*(1+'S&S'!$G$200),CB142*(1+'S&S'!$G$202),CB143*(1+'S&S'!$G$204),CB144*(1+'S&S'!$G$206))","v":0},{"$f":"-CC$190*(1+'S&S'!$G$164)+CC$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CC$218*(1+'S&S'!$G$166)+CC233*(1+'S&S'!$G$208)+CC234*(1+'S&S'!$G$210)+SUM(CC125*(1+'S&S'!$G$168),CC126*(1+'S&S'!$G$170),CC127*(1+'S&S'!$G$172),CC128*(1+'S&S'!$G$174),CC129*(1+'S&S'!$G$176),CC130*(1+'S&S'!$G$178),CC131*(1+'S&S'!$G$180),CC132*(1+'S&S'!$G$182),CC133*(1+'S&S'!$G$184),CC134*(1+'S&S'!$G$186),CC135*(1+'S&S'!$G$188),CC136*(1+'S&S'!$G$190),CC137*(1+'S&S'!$G$192),CC138*(1+'S&S'!$G$194),CC139*(1+'S&S'!$G$196),CC140*(1+'S&S'!$G$198),CC141*(1+'S&S'!$G$200),CC142*(1+'S&S'!$G$202),CC143*(1+'S&S'!$G$204),CC144*(1+'S&S'!$G$206))","v":0},{"$f":"-CD$190*(1+'S&S'!$G$164)+CD$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CD$218*(1+'S&S'!$G$166)+CD233*(1+'S&S'!$G$208)+CD234*(1+'S&S'!$G$210)+SUM(CD125*(1+'S&S'!$G$168),CD126*(1+'S&S'!$G$170),CD127*(1+'S&S'!$G$172),CD128*(1+'S&S'!$G$174),CD129*(1+'S&S'!$G$176),CD130*(1+'S&S'!$G$178),CD131*(1+'S&S'!$G$180),CD132*(1+'S&S'!$G$182),CD133*(1+'S&S'!$G$184),CD134*(1+'S&S'!$G$186),CD135*(1+'S&S'!$G$188),CD136*(1+'S&S'!$G$190),CD137*(1+'S&S'!$G$192),CD138*(1+'S&S'!$G$194),CD139*(1+'S&S'!$G$196),CD140*(1+'S&S'!$G$198),CD141*(1+'S&S'!$G$200),CD142*(1+'S&S'!$G$202),CD143*(1+'S&S'!$G$204),CD144*(1+'S&S'!$G$206))","v":0},{"$f":"-CE$190*(1+'S&S'!$G$164)+CE$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CE$218*(1+'S&S'!$G$166)+CE233*(1+'S&S'!$G$208)+CE234*(1+'S&S'!$G$210)+SUM(CE125*(1+'S&S'!$G$168),CE126*(1+'S&S'!$G$170),CE127*(1+'S&S'!$G$172),CE128*(1+'S&S'!$G$174),CE129*(1+'S&S'!$G$176),CE130*(1+'S&S'!$G$178),CE131*(1+'S&S'!$G$180),CE132*(1+'S&S'!$G$182),CE133*(1+'S&S'!$G$184),CE134*(1+'S&S'!$G$186),CE135*(1+'S&S'!$G$188),CE136*(1+'S&S'!$G$190),CE137*(1+'S&S'!$G$192),CE138*(1+'S&S'!$G$194),CE139*(1+'S&S'!$G$196),CE140*(1+'S&S'!$G$198),CE141*(1+'S&S'!$G$200),CE142*(1+'S&S'!$G$202),CE143*(1+'S&S'!$G$204),CE144*(1+'S&S'!$G$206))","v":0},{"$f":"-CF$190*(1+'S&S'!$G$164)+CF$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CF$218*(1+'S&S'!$G$166)+CF233*(1+'S&S'!$G$208)+CF234*(1+'S&S'!$G$210)+SUM(CF125*(1+'S&S'!$G$168),CF126*(1+'S&S'!$G$170),CF127*(1+'S&S'!$G$172),CF128*(1+'S&S'!$G$174),CF129*(1+'S&S'!$G$176),CF130*(1+'S&S'!$G$178),CF131*(1+'S&S'!$G$180),CF132*(1+'S&S'!$G$182),CF133*(1+'S&S'!$G$184),CF134*(1+'S&S'!$G$186),CF135*(1+'S&S'!$G$188),CF136*(1+'S&S'!$G$190),CF137*(1+'S&S'!$G$192),CF138*(1+'S&S'!$G$194),CF139*(1+'S&S'!$G$196),CF140*(1+'S&S'!$G$198),CF141*(1+'S&S'!$G$200),CF142*(1+'S&S'!$G$202),CF143*(1+'S&S'!$G$204),CF144*(1+'S&S'!$G$206))","v":0},{"$f":"-CG$190*(1+'S&S'!$G$164)+CG$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CG$218*(1+'S&S'!$G$166)+CG233*(1+'S&S'!$G$208)+CG234*(1+'S&S'!$G$210)+SUM(CG125*(1+'S&S'!$G$168),CG126*(1+'S&S'!$G$170),CG127*(1+'S&S'!$G$172),CG128*(1+'S&S'!$G$174),CG129*(1+'S&S'!$G$176),CG130*(1+'S&S'!$G$178),CG131*(1+'S&S'!$G$180),CG132*(1+'S&S'!$G$182),CG133*(1+'S&S'!$G$184),CG134*(1+'S&S'!$G$186),CG135*(1+'S&S'!$G$188),CG136*(1+'S&S'!$G$190),CG137*(1+'S&S'!$G$192),CG138*(1+'S&S'!$G$194),CG139*(1+'S&S'!$G$196),CG140*(1+'S&S'!$G$198),CG141*(1+'S&S'!$G$200),CG142*(1+'S&S'!$G$202),CG143*(1+'S&S'!$G$204),CG144*(1+'S&S'!$G$206))","v":0},{"$f":"-CH$190*(1+'S&S'!$G$164)+CH$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CH$218*(1+'S&S'!$G$166)+CH233*(1+'S&S'!$G$208)+CH234*(1+'S&S'!$G$210)+SUM(CH125*(1+'S&S'!$G$168),CH126*(1+'S&S'!$G$170),CH127*(1+'S&S'!$G$172),CH128*(1+'S&S'!$G$174),CH129*(1+'S&S'!$G$176),CH130*(1+'S&S'!$G$178),CH131*(1+'S&S'!$G$180),CH132*(1+'S&S'!$G$182),CH133*(1+'S&S'!$G$184),CH134*(1+'S&S'!$G$186),CH135*(1+'S&S'!$G$188),CH136*(1+'S&S'!$G$190),CH137*(1+'S&S'!$G$192),CH138*(1+'S&S'!$G$194),CH139*(1+'S&S'!$G$196),CH140*(1+'S&S'!$G$198),CH141*(1+'S&S'!$G$200),CH142*(1+'S&S'!$G$202),CH143*(1+'S&S'!$G$204),CH144*(1+'S&S'!$G$206))","v":0},{"$f":"-CI$190*(1+'S&S'!$G$164)+CI$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CI$218*(1+'S&S'!$G$166)+CI233*(1+'S&S'!$G$208)+CI234*(1+'S&S'!$G$210)+SUM(CI125*(1+'S&S'!$G$168),CI126*(1+'S&S'!$G$170),CI127*(1+'S&S'!$G$172),CI128*(1+'S&S'!$G$174),CI129*(1+'S&S'!$G$176),CI130*(1+'S&S'!$G$178),CI131*(1+'S&S'!$G$180),CI132*(1+'S&S'!$G$182),CI133*(1+'S&S'!$G$184),CI134*(1+'S&S'!$G$186),CI135*(1+'S&S'!$G$188),CI136*(1+'S&S'!$G$190),CI137*(1+'S&S'!$G$192),CI138*(1+'S&S'!$G$194),CI139*(1+'S&S'!$G$196),CI140*(1+'S&S'!$G$198),CI141*(1+'S&S'!$G$200),CI142*(1+'S&S'!$G$202),CI143*(1+'S&S'!$G$204),CI144*(1+'S&S'!$G$206))","v":0},{"$f":"-CJ$190*(1+'S&S'!$G$164)+CJ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CJ$218*(1+'S&S'!$G$166)+CJ233*(1+'S&S'!$G$208)+CJ234*(1+'S&S'!$G$210)+SUM(CJ125*(1+'S&S'!$G$168),CJ126*(1+'S&S'!$G$170),CJ127*(1+'S&S'!$G$172),CJ128*(1+'S&S'!$G$174),CJ129*(1+'S&S'!$G$176),CJ130*(1+'S&S'!$G$178),CJ131*(1+'S&S'!$G$180),CJ132*(1+'S&S'!$G$182),CJ133*(1+'S&S'!$G$184),CJ134*(1+'S&S'!$G$186),CJ135*(1+'S&S'!$G$188),CJ136*(1+'S&S'!$G$190),CJ137*(1+'S&S'!$G$192),CJ138*(1+'S&S'!$G$194),CJ139*(1+'S&S'!$G$196),CJ140*(1+'S&S'!$G$198),CJ141*(1+'S&S'!$G$200),CJ142*(1+'S&S'!$G$202),CJ143*(1+'S&S'!$G$204),CJ144*(1+'S&S'!$G$206))","v":0},{"$f":"-CK$190*(1+'S&S'!$G$164)+CK$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CK$218*(1+'S&S'!$G$166)+CK233*(1+'S&S'!$G$208)+CK234*(1+'S&S'!$G$210)+SUM(CK125*(1+'S&S'!$G$168),CK126*(1+'S&S'!$G$170),CK127*(1+'S&S'!$G$172),CK128*(1+'S&S'!$G$174),CK129*(1+'S&S'!$G$176),CK130*(1+'S&S'!$G$178),CK131*(1+'S&S'!$G$180),CK132*(1+'S&S'!$G$182),CK133*(1+'S&S'!$G$184),CK134*(1+'S&S'!$G$186),CK135*(1+'S&S'!$G$188),CK136*(1+'S&S'!$G$190),CK137*(1+'S&S'!$G$192),CK138*(1+'S&S'!$G$194),CK139*(1+'S&S'!$G$196),CK140*(1+'S&S'!$G$198),CK141*(1+'S&S'!$G$200),CK142*(1+'S&S'!$G$202),CK143*(1+'S&S'!$G$204),CK144*(1+'S&S'!$G$206))","v":0},{"$f":"-CL$190*(1+'S&S'!$G$164)+CL$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CL$218*(1+'S&S'!$G$166)+CL233*(1+'S&S'!$G$208)+CL234*(1+'S&S'!$G$210)+SUM(CL125*(1+'S&S'!$G$168),CL126*(1+'S&S'!$G$170),CL127*(1+'S&S'!$G$172),CL128*(1+'S&S'!$G$174),CL129*(1+'S&S'!$G$176),CL130*(1+'S&S'!$G$178),CL131*(1+'S&S'!$G$180),CL132*(1+'S&S'!$G$182),CL133*(1+'S&S'!$G$184),CL134*(1+'S&S'!$G$186),CL135*(1+'S&S'!$G$188),CL136*(1+'S&S'!$G$190),CL137*(1+'S&S'!$G$192),CL138*(1+'S&S'!$G$194),CL139*(1+'S&S'!$G$196),CL140*(1+'S&S'!$G$198),CL141*(1+'S&S'!$G$200),CL142*(1+'S&S'!$G$202),CL143*(1+'S&S'!$G$204),CL144*(1+'S&S'!$G$206))","v":0},{"$f":"-CM$190*(1+'S&S'!$G$164)+CM$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CM$218*(1+'S&S'!$G$166)+CM233*(1+'S&S'!$G$208)+CM234*(1+'S&S'!$G$210)+SUM(CM125*(1+'S&S'!$G$168),CM126*(1+'S&S'!$G$170),CM127*(1+'S&S'!$G$172),CM128*(1+'S&S'!$G$174),CM129*(1+'S&S'!$G$176),CM130*(1+'S&S'!$G$178),CM131*(1+'S&S'!$G$180),CM132*(1+'S&S'!$G$182),CM133*(1+'S&S'!$G$184),CM134*(1+'S&S'!$G$186),CM135*(1+'S&S'!$G$188),CM136*(1+'S&S'!$G$190),CM137*(1+'S&S'!$G$192),CM138*(1+'S&S'!$G$194),CM139*(1+'S&S'!$G$196),CM140*(1+'S&S'!$G$198),CM141*(1+'S&S'!$G$200),CM142*(1+'S&S'!$G$202),CM143*(1+'S&S'!$G$204),CM144*(1+'S&S'!$G$206))","v":0},{"$f":"-CN$190*(1+'S&S'!$G$164)+CN$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CN$218*(1+'S&S'!$G$166)+CN233*(1+'S&S'!$G$208)+CN234*(1+'S&S'!$G$210)+SUM(CN125*(1+'S&S'!$G$168),CN126*(1+'S&S'!$G$170),CN127*(1+'S&S'!$G$172),CN128*(1+'S&S'!$G$174),CN129*(1+'S&S'!$G$176),CN130*(1+'S&S'!$G$178),CN131*(1+'S&S'!$G$180),CN132*(1+'S&S'!$G$182),CN133*(1+'S&S'!$G$184),CN134*(1+'S&S'!$G$186),CN135*(1+'S&S'!$G$188),CN136*(1+'S&S'!$G$190),CN137*(1+'S&S'!$G$192),CN138*(1+'S&S'!$G$194),CN139*(1+'S&S'!$G$196),CN140*(1+'S&S'!$G$198),CN141*(1+'S&S'!$G$200),CN142*(1+'S&S'!$G$202),CN143*(1+'S&S'!$G$204),CN144*(1+'S&S'!$G$206))","v":0},{"$f":"-CO$190*(1+'S&S'!$G$164)+CO$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CO$218*(1+'S&S'!$G$166)+CO233*(1+'S&S'!$G$208)+CO234*(1+'S&S'!$G$210)+SUM(CO125*(1+'S&S'!$G$168),CO126*(1+'S&S'!$G$170),CO127*(1+'S&S'!$G$172),CO128*(1+'S&S'!$G$174),CO129*(1+'S&S'!$G$176),CO130*(1+'S&S'!$G$178),CO131*(1+'S&S'!$G$180),CO132*(1+'S&S'!$G$182),CO133*(1+'S&S'!$G$184),CO134*(1+'S&S'!$G$186),CO135*(1+'S&S'!$G$188),CO136*(1+'S&S'!$G$190),CO137*(1+'S&S'!$G$192),CO138*(1+'S&S'!$G$194),CO139*(1+'S&S'!$G$196),CO140*(1+'S&S'!$G$198),CO141*(1+'S&S'!$G$200),CO142*(1+'S&S'!$G$202),CO143*(1+'S&S'!$G$204),CO144*(1+'S&S'!$G$206))","v":0},{"$f":"-CP$190*(1+'S&S'!$G$164)+CP$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CP$218*(1+'S&S'!$G$166)+CP233*(1+'S&S'!$G$208)+CP234*(1+'S&S'!$G$210)+SUM(CP125*(1+'S&S'!$G$168),CP126*(1+'S&S'!$G$170),CP127*(1+'S&S'!$G$172),CP128*(1+'S&S'!$G$174),CP129*(1+'S&S'!$G$176),CP130*(1+'S&S'!$G$178),CP131*(1+'S&S'!$G$180),CP132*(1+'S&S'!$G$182),CP133*(1+'S&S'!$G$184),CP134*(1+'S&S'!$G$186),CP135*(1+'S&S'!$G$188),CP136*(1+'S&S'!$G$190),CP137*(1+'S&S'!$G$192),CP138*(1+'S&S'!$G$194),CP139*(1+'S&S'!$G$196),CP140*(1+'S&S'!$G$198),CP141*(1+'S&S'!$G$200),CP142*(1+'S&S'!$G$202),CP143*(1+'S&S'!$G$204),CP144*(1+'S&S'!$G$206))","v":0},{"$f":"-CQ$190*(1+'S&S'!$G$164)+CQ$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CQ$218*(1+'S&S'!$G$166)+CQ233*(1+'S&S'!$G$208)+CQ234*(1+'S&S'!$G$210)+SUM(CQ125*(1+'S&S'!$G$168),CQ126*(1+'S&S'!$G$170),CQ127*(1+'S&S'!$G$172),CQ128*(1+'S&S'!$G$174),CQ129*(1+'S&S'!$G$176),CQ130*(1+'S&S'!$G$178),CQ131*(1+'S&S'!$G$180),CQ132*(1+'S&S'!$G$182),CQ133*(1+'S&S'!$G$184),CQ134*(1+'S&S'!$G$186),CQ135*(1+'S&S'!$G$188),CQ136*(1+'S&S'!$G$190),CQ137*(1+'S&S'!$G$192),CQ138*(1+'S&S'!$G$194),CQ139*(1+'S&S'!$G$196),CQ140*(1+'S&S'!$G$198),CQ141*(1+'S&S'!$G$200),CQ142*(1+'S&S'!$G$202),CQ143*(1+'S&S'!$G$204),CQ144*(1+'S&S'!$G$206))","v":0},{"$f":"-CR$190*(1+'S&S'!$G$164)+CR$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CR$218*(1+'S&S'!$G$166)+CR233*(1+'S&S'!$G$208)+CR234*(1+'S&S'!$G$210)+SUM(CR125*(1+'S&S'!$G$168),CR126*(1+'S&S'!$G$170),CR127*(1+'S&S'!$G$172),CR128*(1+'S&S'!$G$174),CR129*(1+'S&S'!$G$176),CR130*(1+'S&S'!$G$178),CR131*(1+'S&S'!$G$180),CR132*(1+'S&S'!$G$182),CR133*(1+'S&S'!$G$184),CR134*(1+'S&S'!$G$186),CR135*(1+'S&S'!$G$188),CR136*(1+'S&S'!$G$190),CR137*(1+'S&S'!$G$192),CR138*(1+'S&S'!$G$194),CR139*(1+'S&S'!$G$196),CR140*(1+'S&S'!$G$198),CR141*(1+'S&S'!$G$200),CR142*(1+'S&S'!$G$202),CR143*(1+'S&S'!$G$204),CR144*(1+'S&S'!$G$206))","v":0},{"$f":"-CS$190*(1+'S&S'!$G$164)+CS$216*IF(O.1!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CS$218*(1+'S&S'!$G$166)+CS233*(1+'S&S'!$G$208)+CS234*(1+'S&S'!$G$210)+SUM(CS125*(1+'S&S'!$G$168),CS126*(1+'S&S'!$G$170),CS127*(1+'S&S'!$G$172),CS128*(1+'S&S'!$G$174),CS129*(1+'S&S'!$G$176),CS130*(1+'S&S'!$G$178),CS131*(1+'S&S'!$G$180),CS132*(1+'S&S'!$G$182),CS133*(1+'S&S'!$G$184),CS134*(1+'S&S'!$G$186),CS135*(1+'S&S'!$G$188),CS136*(1+'S&S'!$G$190),CS137*(1+'S&S'!$G$192),CS138*(1+'S&S'!$G$194),CS139*(1+'S&S'!$G$196),CS140*(1+'S&S'!$G$198),CS141*(1+'S&S'!$G$200),CS142*(1+'S&S'!$G$202),CS143*(1+'S&S'!$G$204),CS144*(1+'S&S'!$G$206))","v":0}]

{"sheet":"O.2","index":6,"n_rows":362,"n_cols":102,"rows_kept":362,"cut":false,"hidden":true,"merged":[[3,3,4,3],[3,4,3,5],[8,3,9,3],[175,4,175,5],[176,4,176,5],[0,4,1,5],[278,4,278,5],[237,4,237,5],[238,4,238,5],[239,4,239,5],[250,4,250,5],[251,4,251,5],[271,4,271,5],[272,4,272,5],[273,4,273,5],[274,4,274,5],[276,4,276,5],[277,4,277,5],[185,4,185,5]]}
[null,null,"Option 2",null,{"$f":"IF(CV10>0,CV9,IF(CW10>0,CW9,IF(CX10>0,CX9,\"\")))","v":""}]
[null,null,{"$f":"\"'\"&G.Asm!F23&\"'\"","v":"'Text'"},null,null,null,null,"Unit of numbers:",{"$f":"G.Asm!$F$17","v":"Ones"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Internal calculations for errors"]
[]
[null,null,"Project year","For economic analysis","Total",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90]
[null,null,"Calendar year",null,"NPV","Sum","Incurred",{"$f":"G.Asm!F33","v":2022},{"$f":"H5+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BT5+1","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111]
[]
[null,null,"INVESTMENTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero value checking","Residual value checking","Cash flow checking"]
[null,null,"A. Total investment costs","CF",{"$f":"SUM(E10,E26)","v":0},{"$f":"SUM(F10,F26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR10,BR26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"No empty cells can be left in a row – please fill with values or zeros instead","Residual value can be placed only in the last year of reference period","No row can be left without a name of item - please fill it from the dropdown list or type your own into the spare row"]
[null,null,"A.1. Total Initial investment costs",null,{"$f":"SUM(E11:E24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ11:BQ24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"COUNTIF($CV$11:$CV$144,\"Error\")","v":0},{"$f":"COUNTIF($CW$11:$CW$144,\"Error\")","v":0},{"$f":"COUNTIF($CX$11:$CX$144,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C11,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G11+NPV(G.Asm!$F$40,H11:INDEX(H11:CS11,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G11:CS11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G11:INDEX(G11:CS11,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C11),NOT(ISBLANK(C11)),C11=\"Spare\"),E11=0,F11=0),AND(NOT(ISBLANK(C11)),NOT(C11=\"Spare\"),NOT(E11=0),NOT(F11=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C12,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G12+NPV(G.Asm!$F$40,H12:INDEX(H12:CS12,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G12:INDEX(G12:CS12,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C12),NOT(ISBLANK(C12)),C12=\"Spare\"),E12=0,F12=0),AND(NOT(ISBLANK(C12)),NOT(C12=\"Spare\"),NOT(E12=0),NOT(F12=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C13,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G13+NPV(G.Asm!$F$40,H13:INDEX(H13:CS13,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G13:INDEX(G13:CS13,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C14,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G14+NPV(G.Asm!$F$40,H14:INDEX(H14:CS14,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G14:INDEX(G14:CS14,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C15,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G15+NPV(G.Asm!$F$40,H15:INDEX(H15:CS15,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G15:INDEX(G15:CS15,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C16,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G16+NPV(G.Asm!$F$40,H16:INDEX(H16:CS16,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G16:INDEX(G16:CS16,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C17,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G17+NPV(G.Asm!$F$40,H17:INDEX(H17:CS17,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G17:INDEX(G17:CS17,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C18,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G18+NPV(G.Asm!$F$40,H18:INDEX(H18:CS18,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G18:INDEX(G18:CS18,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C19,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G19+NPV(G.Asm!$F$40,H19:INDEX(H19:CS19,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G19:INDEX(G19:CS19,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C20=\"Spare\",ISBLANK(C20)),\"\",G.Asm!$F$55)","v":""},{"$f":"G20+NPV(G.Asm!$F$40,H20:INDEX(H20:CS20,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G20:INDEX(G20:CS20,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C20),NOT(ISBLANK(C20)),C20=\"Spare\"),E20=0,F20=0),AND(NOT(ISBLANK(C20)),NOT(C20=\"Spare\"),NOT(E20=0),NOT(F20=0))),0,\"Error\")","v":0}]
[null,null,"Spare",{"$f":"IF(OR(C21=\"Spare\",ISBLANK(C21)),\"\",G.Asm!$F$55)","v":""},{"$f":"G21+NPV(G.Asm!$F$40,H21:INDEX(H21:CS21,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G21:INDEX(G21:CS21,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C21),NOT(ISBLANK(C21)),C21=\"Spare\"),E21=0,F21=0),AND(NOT(ISBLANK(C21)),NOT(C21=\"Spare\"),NOT(E21=0),NOT(F21=0))),0,\"Error\")","v":0}]
[null,null,"Spare",{"$f":"IF(OR(C22=\"Spare\",ISBLANK(C22)),\"\",G.Asm!$F$55)","v":""},{"$f":"G22+NPV(G.Asm!$F$40,H22:INDEX(H22:CS22,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G22:INDEX(G22:CS22,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C23=\"Spare\",ISBLANK(C23)),\"\",G.Asm!$F$55)","v":""},{"$f":"G23+NPV(G.Asm!$F$40,H23:INDEX(H23:CS23,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G23:INDEX(G23:CS23,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C24=\"Spare\",ISBLANK(C24)),\"\",G.Asm!$F$55)","v":""},{"$f":"G24+NPV(G.Asm!$F$40,H24:INDEX(H24:CS24,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G24:INDEX(G24:CS24,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"A.2. Total replacement costs (reinvestment costs)","CF",{"$f":"SUM(E27:E33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ27:BQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C27,G.Asm!$C$57:$F$61,4,0),\"\")","v":""},{"$f":"G27+NPV(G.Asm!$F$40,H27:INDEX(H27:CS27,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G27:CS27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G27:INDEX(G27:CS27,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C27),NOT(ISBLANK(C27)),C27=\"Spare\"),E27=0,F27=0),AND(NOT(ISBLANK(C27)),NOT(C27=\"Spare\"),NOT(E27=0),NOT(F27=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C28,G.Asm!$C$57:$F$61,4,0),\"\")","v":""},{"$f":"G28+NPV(G.Asm!$F$40,H28:INDEX(H28:CS28,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G28:INDEX(G28:CS28,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C29=\"Spare\",ISBLANK(C29)),\"\",G.Asm!$F$71)","v":""},{"$f":"G29+NPV(G.Asm!$F$40,H29:INDEX(H29:CS29,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G29:INDEX(G29:CS29,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C30=\"Spare\",ISBLANK(C30)),\"\",G.Asm!$F$71)","v":""},{"$f":"G30+NPV(G.Asm!$F$40,H30:INDEX(H30:CS30,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G30:INDEX(G30:CS30,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C31=\"Spare\",ISBLANK(C31)),\"\",G.Asm!$F$71)","v":""},{"$f":"G31+NPV(G.Asm!$F$40,H31:INDEX(H31:CS31,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G31:INDEX(G31:CS31,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C32=\"Spare\",ISBLANK(C32)),\"\",G.Asm!$F$71)","v":""},{"$f":"G32+NPV(G.Asm!$F$40,H32:INDEX(H32:CS32,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G32:INDEX(G32:CS32,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C33=\"Spare\",ISBLANK(C33)),\"\",G.Asm!$F$71)","v":""},{"$f":"G33+NPV(G.Asm!$F$40,H33:INDEX(H33:CS33,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G33:INDEX(G33:CS33,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"RESIDUAL VALUE"]
[]
[null,null,"What approach is used to calculate a residual value?"]
[null,null,"Depreciation"]
[]
[null,null,"B. Residual value",{"$f":"AVERAGE(G.Asm!F59:F60)","v":1},{"$f":"G40+NPV(G.Asm!$F$40,H40:INDEX(H40:CS40,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G40:CS40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G40:INDEX(G40:CS40,RP+1))<>RP+1,\"Error\",0)","v":0},{"$f":"IF(OR(COUNTIF(G40:INDEX(G40:CS40,RP+1),\">0\")>1,AND(COUNTIF(G40:INDEX(G40:CS40,RP+1),\">0\")=1,OFFSET(G40,0,RP)=0)),\"Error\",0)","v":0}]
[]
[null,null,"OPERATING AND MAINTENANCE"]
[]
[null,null,"C. Total operating and maintenance costs","CF",{"$f":"SUM(E45:E56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ45:BQ56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C45,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G45+NPV(G.Asm!$F$40,H45:INDEX(H45:CS45,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G45:CS45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G45:INDEX(G45:CS45,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C45),NOT(ISBLANK(C45)),C45=\"Spare\"),E45=0,F45=0),AND(NOT(ISBLANK(C45)),NOT(C45=\"Spare\"),NOT(E45=0),NOT(F45=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C46,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G46+NPV(G.Asm!$F$40,H46:INDEX(H46:CS46,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G46:INDEX(G46:CS46,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C47,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G47+NPV(G.Asm!$F$40,H47:INDEX(H47:CS47,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G47:INDEX(G47:CS47,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C48,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G48+NPV(G.Asm!$F$40,H48:INDEX(H48:CS48,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G48:INDEX(G48:CS48,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C49,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G49+NPV(G.Asm!$F$40,H49:INDEX(H49:CS49,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G49:INDEX(G49:CS49,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C50,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G50+NPV(G.Asm!$F$40,H50:INDEX(H50:CS50,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G50:INDEX(G50:CS50,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C51,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G51+NPV(G.Asm!$F$40,H51:INDEX(H51:CS51,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G51:INDEX(G51:CS51,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C52=\"Spare\",ISBLANK(C52)),\"\",G.Asm!$F$72)","v":""},{"$f":"G52+NPV(G.Asm!$F$40,H52:INDEX(H52:CS52,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G52:INDEX(G52:CS52,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C53=\"Spare\",ISBLANK(C53)),\"\",G.Asm!$F$72)","v":""},{"$f":"G53+NPV(G.Asm!$F$40,H53:INDEX(H53:CS53,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G53:INDEX(G53:CS53,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C54=\"Spare\",ISBLANK(C54)),\"\",G.Asm!$F$72)","v":""},{"$f":"G54+NPV(G.Asm!$F$40,H54:INDEX(H54:CS54,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G54:INDEX(G54:CS54,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C55=\"Spare\",ISBLANK(C55)),\"\",G.Asm!$F$72)","v":""},{"$f":"G55+NPV(G.Asm!$F$40,H55:INDEX(H55:CS55,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G55:INDEX(G55:CS55,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C56=\"Spare\",ISBLANK(C56)),\"\",G.Asm!$F$72)","v":""},{"$f":"G56+NPV(G.Asm!$F$40,H56:INDEX(H56:CS56,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G56:INDEX(G56:CS56,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"DEBT SERVICE"]
[]
[null,null,"D. Total payment of debt service",null,{"$f":"SUM(E61:E62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ61:BQ62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal payment",null,{"$f":"G61+NPV(G.Asm!$F$40,H61:INDEX(H61:CS61,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G61:CS61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G61:INDEX(G61:CS61,RP+1))<>RP+1,\"Error\",0)","v":0}]
[null,null,"Interest",null,{"$f":"G62+NPV(G.Asm!$F$40,H62:INDEX(H62:CS62,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G62:CS62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G62:INDEX(G62:CS62,RP+1))<>RP+1,\"Error\",0)","v":0}]
[]
[null,null,"OUTPUT FROM DEMAND ANALYSIS "]
[]
[null,null,"Output name and measure of unit"]
[null,null,{"$f":"\"E. \"&G.Asm!F15 &\": \"& G.Asm!F16&\"/Year\"","v":"E. Text: Text/Year"},null,{"$f":"G67+NPV(G.Asm!$F$40,H67:INDEX(H67:CS67,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G67:CS67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G67:INDEX(G67:CS67,RP+1))<>RP+1,\"Error\",0)","v":0}]
[]
[null,null,"REVENUES"]
[]
[null,null,"F. Total revenues",null,{"$f":"SUM(E72:E91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK72:AK91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G72+NPV(G.Asm!$F$40,H72:INDEX(H72:CS72,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G72:CS72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G72:INDEX(G72:CS72,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C72),NOT(ISBLANK(C72)),C72=\"Spare\"),E72=0,F72=0),AND(NOT(ISBLANK(C72)),NOT(C72=\"Spare\"),NOT(E72=0),NOT(F72=0))),0,\"Error\")","v":0}]
[null,null,null,null,{"$f":"G73+NPV(G.Asm!$F$40,H73:INDEX(H73:CS73,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G73:INDEX(G73:CS73,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G74+NPV(G.Asm!$F$40,H74:INDEX(H74:CS74,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G74:INDEX(G74:CS74,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G75+NPV(G.Asm!$F$40,H75:INDEX(H75:CS75,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G75:INDEX(G75:CS75,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G76+NPV(G.Asm!$F$40,H76:INDEX(H76:CS76,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G76:INDEX(G76:CS76,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G77+NPV(G.Asm!$F$40,H77:INDEX(H77:CS77,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G77:INDEX(G77:CS77,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G78+NPV(G.Asm!$F$40,H78:INDEX(H78:CS78,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G78:INDEX(G78:CS78,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G79+NPV(G.Asm!$F$40,H79:INDEX(H79:CS79,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G79:INDEX(G79:CS79,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G80+NPV(G.Asm!$F$40,H80:INDEX(H80:CS80,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G80:INDEX(G80:CS80,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G81+NPV(G.Asm!$F$40,H81:INDEX(H81:CS81,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G81:INDEX(G81:CS81,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G82+NPV(G.Asm!$F$40,H82:INDEX(H82:CS82,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G82:INDEX(G82:CS82,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G83+NPV(G.Asm!$F$40,H83:INDEX(H83:CS83,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G83:INDEX(G83:CS83,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G84+NPV(G.Asm!$F$40,H84:INDEX(H84:CS84,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G84:INDEX(G84:CS84,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G85+NPV(G.Asm!$F$40,H85:INDEX(H85:CS85,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G85:INDEX(G85:CS85,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G86+NPV(G.Asm!$F$40,H86:INDEX(H86:CS86,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G86:INDEX(G86:CS86,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G87+NPV(G.Asm!$F$40,H87:INDEX(H87:CS87,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G87:INDEX(G87:CS87,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G88+NPV(G.Asm!$F$40,H88:INDEX(H88:CS88,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G88:INDEX(G88:CS88,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G89+NPV(G.Asm!$F$40,H89:INDEX(H89:CS89,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G89:INDEX(G89:CS89,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G90+NPV(G.Asm!$F$40,H90:INDEX(H90:CS90,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G90:INDEX(G90:CS90,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G91+NPV(G.Asm!$F$40,H91:INDEX(H91:CS91,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G91:INDEX(G91:CS91,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"EXTERNALITIES"]
[]
[null,null,"G. Total net value of externalities",null,{"$f":"SUM(E96:E115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK96:AK115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G96+NPV(G.Asm!$F$40,H96:INDEX(H96:CS96,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G96:CS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G96:INDEX(G96:CS96,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C96),NOT(ISBLANK(C96)),C96=\"Spare\"),E96=0,F96=0),AND(NOT(ISBLANK(C96)),NOT(C96=\"Spare\"),NOT(E96=0),NOT(F96=0))),0,\"Error\")","v":0}]
[null,null,null,null,{"$f":"G97+NPV(G.Asm!$F$40,H97:INDEX(H97:CS97,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G97:INDEX(G97:CS97,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G98+NPV(G.Asm!$F$40,H98:INDEX(H98:CS98,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G98:INDEX(G98:CS98,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G99+NPV(G.Asm!$F$40,H99:INDEX(H99:CS99,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G99:INDEX(G99:CS99,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G100+NPV(G.Asm!$F$40,H100:INDEX(H100:CS100,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G100:INDEX(G100:CS100,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G101+NPV(G.Asm!$F$40,H101:INDEX(H101:CS101,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G101:CS101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G101:INDEX(G101:CS101,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G102+NPV(G.Asm!$F$40,H102:INDEX(H102:CS102,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G102:INDEX(G102:CS102,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G103+NPV(G.Asm!$F$40,H103:INDEX(H103:CS103,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G103:INDEX(G103:CS103,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G104+NPV(G.Asm!$F$40,H104:INDEX(H104:CS104,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G104:INDEX(G104:CS104,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G105+NPV(G.Asm!$F$40,H105:INDEX(H105:CS105,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G105:INDEX(G105:CS105,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G106+NPV(G.Asm!$F$40,H106:INDEX(H106:CS106,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G106:INDEX(G106:CS106,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G107+NPV(G.Asm!$F$40,H107:INDEX(H107:CS107,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G107:INDEX(G107:CS107,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G108+NPV(G.Asm!$F$40,H108:INDEX(H108:CS108,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G108:INDEX(G108:CS108,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G109+NPV(G.Asm!$F$40,H109:INDEX(H109:CS109,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G109:INDEX(G109:CS109,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G110+NPV(G.Asm!$F$40,H110:INDEX(H110:CS110,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G110:INDEX(G110:CS110,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G111+NPV(G.Asm!$F$40,H111:INDEX(H111:CS111,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G111:INDEX(G111:CS111,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G112+NPV(G.Asm!$F$40,H112:INDEX(H112:CS112,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G112:INDEX(G112:CS112,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G113+NPV(G.Asm!$F$40,H113:INDEX(H113:CS113,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G113:INDEX(G113:CS113,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G114+NPV(G.Asm!$F$40,H114:INDEX(H114:CS114,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G114:INDEX(G114:CS114,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G115+NPV(G.Asm!$F$40,H115:INDEX(H115:CS115,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G115:INDEX(G115:CS115,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"CLIMATE CHANGE MITIGATION"]
[]
[null,null,"H. Total net value of climate change mitigation",null,{"$f":"SUM(E120:E120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK120:AK120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GHG emissions",null,{"$f":"G120+NPV(G.Asm!$F$40,H120:INDEX(H120:CS120,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G120:CS120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G120:INDEX(G120:CS120,RP+1))<>RP+1,\"Error\",0)","v":0}]
[]
[null,null,"DIRECT BENEFITS"]
[]
[null,null,"I. Total direct benefit",null,{"$f":"SUM(E125:E144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK125:AK144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G125+NPV(G.Asm!$F$40,H125:INDEX(H125:CS125,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G125:CS125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G125:INDEX(G125:CS125,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C125),NOT(ISBLANK(C125)),C125=\"Spare\"),E125=0,F125=0),AND(NOT(ISBLANK(C125)),NOT(C125=\"Spare\"),NOT(E125=0),NOT(F125=0))),0,\"Error\")","v":0}]
[null,null,null,null,{"$f":"G126+NPV(G.Asm!$F$40,H126:INDEX(H126:CS126,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G126:INDEX(G126:CS126,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G127+NPV(G.Asm!$F$40,H127:INDEX(H127:CS127,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G127:INDEX(G127:CS127,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G128+NPV(G.Asm!$F$40,H128:INDEX(H128:CS128,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G128:INDEX(G128:CS128,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G129+NPV(G.Asm!$F$40,H129:INDEX(H129:CS129,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G129:INDEX(G129:CS129,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G130+NPV(G.Asm!$F$40,H130:INDEX(H130:CS130,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G130:INDEX(G130:CS130,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G131+NPV(G.Asm!$F$40,H131:INDEX(H131:CS131,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G131:INDEX(G131:CS131,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G132+NPV(G.Asm!$F$40,H132:INDEX(H132:CS132,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G132:INDEX(G132:CS132,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G133+NPV(G.Asm!$F$40,H133:INDEX(H133:CS133,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G133:INDEX(G133:CS133,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G134+NPV(G.Asm!$F$40,H134:INDEX(H134:CS134,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G134:INDEX(G134:CS134,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G135+NPV(G.Asm!$F$40,H135:INDEX(H135:CS135,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G135:INDEX(G135:CS135,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G136+NPV(G.Asm!$F$40,H136:INDEX(H136:CS136,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G136:INDEX(G136:CS136,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G137+NPV(G.Asm!$F$40,H137:INDEX(H137:CS137,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G137:INDEX(G137:CS137,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G138+NPV(G.Asm!$F$40,H138:INDEX(H138:CS138,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G138:INDEX(G138:CS138,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G139+NPV(G.Asm!$F$40,H139:INDEX(H139:CS139,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G139:INDEX(G139:CS139,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G140+NPV(G.Asm!$F$40,H140:INDEX(H140:CS140,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G140:INDEX(G140:CS140,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G141+NPV(G.Asm!$F$40,H141:INDEX(H141:CS141,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G141:INDEX(G141:CS141,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G142+NPV(G.Asm!$F$40,H142:INDEX(H142:CS142,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G142:INDEX(G142:CS142,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G143+NPV(G.Asm!$F$40,H143:INDEX(H143:CS143,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G143:INDEX(G143:CS143,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G144+NPV(G.Asm!$F$40,H144:INDEX(H144:CS144,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G144:INDEX(G144:CS144,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[]
[]
[]
[]
[null,null,"CALCULATIONS"]
[]
[null,null,"Flags for VAT",null,null,null,{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0}]
[]
[null,null,"ANALYSIS OF FUNDING NEEDS DURING THE OPERATING PERIOD"]
[]
[null,null,{"$f":"C26","v":"A.2. Total replacement costs (reinvestment costs)"},null,{"$f":"G156+NPV(G.Asm!$F$40,H156:INDEX(H156:CS156,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G156:CS156)","v":0},{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G157+NPV(G.Asm!$F$40,H157:INDEX(H157:CS157,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G157:CS157)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G158+NPV(G.Asm!$F$40,H158:INDEX(H158:CS158,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G158:CS158)","v":0},{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C60","v":"D. Total payment of debt service"},null,{"$f":"G159+NPV(G.Asm!$F$40,H159:INDEX(H159:CS159,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G159:CS159)","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total import/purchase VAT of the operating period",null,{"$f":"G160+NPV(G.Asm!$F$40,H160:INDEX(H160:CS160,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G160:CS160)","v":0},{"$f":"SUM(G156,G157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:G$51,5+G$4,0),0)))*G.Asm!$F$38*G152","v":0},{"$f":"SUM(H156,H157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:H$51,5+H$4,0),0)))*G.Asm!$F$38*H152","v":0},{"$f":"SUM(I156,I157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:I$51,5+I$4,0),0)))*G.Asm!$F$38*I152","v":0},{"$f":"SUM(J156,J157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:J$51,5+J$4,0),0)))*G.Asm!$F$38*J152","v":0},{"$f":"SUM(K156,K157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:K$51,5+K$4,0),0)))*G.Asm!$F$38*K152","v":0},{"$f":"SUM(L156,L157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:L$51,5+L$4,0),0)))*G.Asm!$F$38*L152","v":0},{"$f":"SUM(M156,M157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:M$51,5+M$4,0),0)))*G.Asm!$F$38*M152","v":0},{"$f":"SUM(N156,N157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:N$51,5+N$4,0),0)))*G.Asm!$F$38*N152","v":0},{"$f":"SUM(O156,O157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:O$51,5+O$4,0),0)))*G.Asm!$F$38*O152","v":0},{"$f":"SUM(P156,P157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:P$51,5+P$4,0),0)))*G.Asm!$F$38*P152","v":0},{"$f":"SUM(Q156,Q157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Q$51,5+Q$4,0),0)))*G.Asm!$F$38*Q152","v":0},{"$f":"SUM(R156,R157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:R$51,5+R$4,0),0)))*G.Asm!$F$38*R152","v":0},{"$f":"SUM(S156,S157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:S$51,5+S$4,0),0)))*G.Asm!$F$38*S152","v":0},{"$f":"SUM(T156,T157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:T$51,5+T$4,0),0)))*G.Asm!$F$38*T152","v":0},{"$f":"SUM(U156,U157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:U$51,5+U$4,0),0)))*G.Asm!$F$38*U152","v":0},{"$f":"SUM(V156,V157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:V$51,5+V$4,0),0)))*G.Asm!$F$38*V152","v":0},{"$f":"SUM(W156,W157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:W$51,5+W$4,0),0)))*G.Asm!$F$38*W152","v":0},{"$f":"SUM(X156,X157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:X$51,5+X$4,0),0)))*G.Asm!$F$38*X152","v":0},{"$f":"SUM(Y156,Y157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Y$51,5+Y$4,0),0)))*G.Asm!$F$38*Y152","v":0},{"$f":"SUM(Z156,Z157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Z$51,5+Z$4,0),0)))*G.Asm!$F$38*Z152","v":0},{"$f":"SUM(AA156,AA157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AA$51,5+AA$4,0),0)))*G.Asm!$F$38*AA152","v":0},{"$f":"SUM(AB156,AB157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AB$51,5+AB$4,0),0)))*G.Asm!$F$38*AB152","v":0},{"$f":"SUM(AC156,AC157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AC$51,5+AC$4,0),0)))*G.Asm!$F$38*AC152","v":0},{"$f":"SUM(AD156,AD157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AD$51,5+AD$4,0),0)))*G.Asm!$F$38*AD152","v":0},{"$f":"SUM(AE156,AE157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AE$51,5+AE$4,0),0)))*G.Asm!$F$38*AE152","v":0},{"$f":"SUM(AF156,AF157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AF$51,5+AF$4,0),0)))*G.Asm!$F$38*AF152","v":0},{"$f":"SUM(AG156,AG157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AG$51,5+AG$4,0),0)))*G.Asm!$F$38*AG152","v":0},{"$f":"SUM(AH156,AH157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AH$51,5+AH$4,0),0)))*G.Asm!$F$38*AH152","v":0},{"$f":"SUM(AI156,AI157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AI$51,5+AI$4,0),0)))*G.Asm!$F$38*AI152","v":0},{"$f":"SUM(AJ156,AJ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AJ$51,5+AJ$4,0),0)))*G.Asm!$F$38*AJ152","v":0},{"$f":"SUM(AK156,AK157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AK$51,5+AK$4,0),0)))*G.Asm!$F$38*AK152","v":0},{"$f":"SUM(AL156,AL157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AL$51,5+AL$4,0),0)))*G.Asm!$F$38*AL152","v":0},{"$f":"SUM(AM156,AM157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AM$51,5+AM$4,0),0)))*G.Asm!$F$38*AM152","v":0},{"$f":"SUM(AN156,AN157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AN$51,5+AN$4,0),0)))*G.Asm!$F$38*AN152","v":0},{"$f":"SUM(AO156,AO157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AO$51,5+AO$4,0),0)))*G.Asm!$F$38*AO152","v":0},{"$f":"SUM(AP156,AP157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AP$51,5+AP$4,0),0)))*G.Asm!$F$38*AP152","v":0},{"$f":"SUM(AQ156,AQ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AQ$51,5+AQ$4,0),0)))*G.Asm!$F$38*AQ152","v":0},{"$f":"SUM(AR156,AR157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AR$51,5+AR$4,0),0)))*G.Asm!$F$38*AR152","v":0},{"$f":"SUM(AS156,AS157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AS$51,5+AS$4,0),0)))*G.Asm!$F$38*AS152","v":0},{"$f":"SUM(AT156,AT157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AT$51,5+AT$4,0),0)))*G.Asm!$F$38*AT152","v":0},{"$f":"SUM(AU156,AU157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AU$51,5+AU$4,0),0)))*G.Asm!$F$38*AU152","v":0},{"$f":"SUM(AV156,AV157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AV$51,5+AV$4,0),0)))*G.Asm!$F$38*AV152","v":0},{"$f":"SUM(AW156,AW157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AW$51,5+AW$4,0),0)))*G.Asm!$F$38*AW152","v":0},{"$f":"SUM(AX156,AX157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AX$51,5+AX$4,0),0)))*G.Asm!$F$38*AX152","v":0},{"$f":"SUM(AY156,AY157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AY$51,5+AY$4,0),0)))*G.Asm!$F$38*AY152","v":0},{"$f":"SUM(AZ156,AZ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AZ$51,5+AZ$4,0),0)))*G.Asm!$F$38*AZ152","v":0},{"$f":"SUM(BA156,BA157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BA$51,5+BA$4,0),0)))*G.Asm!$F$38*BA152","v":0},{"$f":"SUM(BB156,BB157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BB$51,5+BB$4,0),0)))*G.Asm!$F$38*BB152","v":0},{"$f":"SUM(BC156,BC157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BC$51,5+BC$4,0),0)))*G.Asm!$F$38*BC152","v":0},{"$f":"SUM(BD156,BD157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BD$51,5+BD$4,0),0)))*G.Asm!$F$38*BD152","v":0},{"$f":"SUM(BE156,BE157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BE$51,5+BE$4,0),0)))*G.Asm!$F$38*BE152","v":0},{"$f":"SUM(BF156,BF157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BF$51,5+BF$4,0),0)))*G.Asm!$F$38*BF152","v":0},{"$f":"SUM(BG156,BG157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BG$51,5+BG$4,0),0)))*G.Asm!$F$38*BG152","v":0},{"$f":"SUM(BH156,BH157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BH$51,5+BH$4,0),0)))*G.Asm!$F$38*BH152","v":0},{"$f":"SUM(BI156,BI157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BI$51,5+BI$4,0),0)))*G.Asm!$F$38*BI152","v":0},{"$f":"SUM(BJ156,BJ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BJ$51,5+BJ$4,0),0)))*G.Asm!$F$38*BJ152","v":0},{"$f":"SUM(BK156,BK157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BK$51,5+BK$4,0),0)))*G.Asm!$F$38*BK152","v":0},{"$f":"SUM(BL156,BL157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BL$51,5+BL$4,0),0)))*G.Asm!$F$38*BL152","v":0},{"$f":"SUM(BM156,BM157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BM$51,5+BM$4,0),0)))*G.Asm!$F$38*BM152","v":0},{"$f":"SUM(BN156,BN157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BN$51,5+BN$4,0),0)))*G.Asm!$F$38*BN152","v":0},{"$f":"SUM(BO156,BO157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BO$51,5+BO$4,0),0)))*G.Asm!$F$38*BO152","v":0},{"$f":"SUM(BP156,BP157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BP$51,5+BP$4,0),0)))*G.Asm!$F$38*BP152","v":0},{"$f":"SUM(BQ156,BQ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BQ$51,5+BQ$4,0),0)))*G.Asm!$F$38*BQ152","v":0},{"$f":"SUM(BR156,BR157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BR$51,5+BR$4,0),0)))*G.Asm!$F$38*BR152","v":0},{"$f":"SUM(BS156,BS157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BS$51,5+BS$4,0),0)))*G.Asm!$F$38*BS152","v":0},{"$f":"SUM(BT156,BT157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BT$51,5+BT$4,0),0)))*G.Asm!$F$38*BT152","v":0},{"$f":"SUM(BU156,BU157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BU$51,5+BU$4,0),0)))*G.Asm!$F$38*BU152","v":0},{"$f":"SUM(BV156,BV157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BV$51,5+BV$4,0),0)))*G.Asm!$F$38*BV152","v":0},{"$f":"SUM(BW156,BW157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BW$51,5+BW$4,0),0)))*G.Asm!$F$38*BW152","v":0},{"$f":"SUM(BX156,BX157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BX$51,5+BX$4,0),0)))*G.Asm!$F$38*BX152","v":0},{"$f":"SUM(BY156,BY157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BY$51,5+BY$4,0),0)))*G.Asm!$F$38*BY152","v":0},{"$f":"SUM(BZ156,BZ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BZ$51,5+BZ$4,0),0)))*G.Asm!$F$38*BZ152","v":0},{"$f":"SUM(CA156,CA157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CA$51,5+CA$4,0),0)))*G.Asm!$F$38*CA152","v":0},{"$f":"SUM(CB156,CB157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CB$51,5+CB$4,0),0)))*G.Asm!$F$38*CB152","v":0},{"$f":"SUM(CC156,CC157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CC$51,5+CC$4,0),0)))*G.Asm!$F$38*CC152","v":0},{"$f":"SUM(CD156,CD157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CD$51,5+CD$4,0),0)))*G.Asm!$F$38*CD152","v":0},{"$f":"SUM(CE156,CE157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CE$51,5+CE$4,0),0)))*G.Asm!$F$38*CE152","v":0},{"$f":"SUM(CF156,CF157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CF$51,5+CF$4,0),0)))*G.Asm!$F$38*CF152","v":0},{"$f":"SUM(CG156,CG157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CG$51,5+CG$4,0),0)))*G.Asm!$F$38*CG152","v":0},{"$f":"SUM(CH156,CH157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CH$51,5+CH$4,0),0)))*G.Asm!$F$38*CH152","v":0},{"$f":"SUM(CI156,CI157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CI$51,5+CI$4,0),0)))*G.Asm!$F$38*CI152","v":0},{"$f":"SUM(CJ156,CJ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CJ$51,5+CJ$4,0),0)))*G.Asm!$F$38*CJ152","v":0},{"$f":"SUM(CK156,CK157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CK$51,5+CK$4,0),0)))*G.Asm!$F$38*CK152","v":0},{"$f":"SUM(CL156,CL157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CL$51,5+CL$4,0),0)))*G.Asm!$F$38*CL152","v":0},{"$f":"SUM(CM156,CM157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CM$51,5+CM$4,0),0)))*G.Asm!$F$38*CM152","v":0},{"$f":"SUM(CN156,CN157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CN$51,5+CN$4,0),0)))*G.Asm!$F$38*CN152","v":0},{"$f":"SUM(CO156,CO157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CO$51,5+CO$4,0),0)))*G.Asm!$F$38*CO152","v":0},{"$f":"SUM(CP156,CP157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CP$51,5+CP$4,0),0)))*G.Asm!$F$38*CP152","v":0},{"$f":"SUM(CQ156,CQ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CQ$51,5+CQ$4,0),0)))*G.Asm!$F$38*CQ152","v":0},{"$f":"SUM(CR156,CR157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CR$51,5+CR$4,0),0)))*G.Asm!$F$38*CR152","v":0},{"$f":"SUM(CS156,CS157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CS$51,5+CS$4,0),0)))*G.Asm!$F$38*CS152","v":0}]
[]
[null,null,"Total needs of funding during the operating period",null,{"$f":"-SUM(E156,E157,E159,E160)+E158","v":0},{"$f":"-SUM(F156,F157,F159,F160)+F158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR156,BR157,BR159,BR160)+BR158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"COST-EFFECTIVENESS ANALYSIS"]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"G166+NPV(G.Asm!$F$40,H166:INDEX(H166:CS166,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G166:CS166)","v":0},{"$f":"G9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G167+NPV(G.Asm!$F$40,H167:INDEX(H167:CS167,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G167:CS167)","v":0},{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G168+NPV(G.Asm!$F$40,H168:INDEX(H168:CS168,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G168:CS168)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G169+NPV(G.Asm!$F$40,H169:INDEX(H169:CS169,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G169:CS169)","v":0},{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C67","v":"E. Text: Text/Year"},null,{"$f":"G171+NPV(G.Asm!$F$40,H171:INDEX(H171:CS171,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G171:CS171)","v":0},{"$f":"G67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C95","v":"G. Total net value of externalities"},null,{"$f":"G173+NPV(G.Asm!$F$40,H173:INDEX(H173:CS173,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G173:CS173)","v":0},{"$f":"G95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C119","v":"H. Total net value of climate change mitigation"},null,{"$f":"G174+NPV(G.Asm!$F$40,H174:INDEX(H174:CS174,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G174:CS174)","v":0},{"$f":"G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"C/E ratio",null,{"$f":"IF(E171<=0,\"No value\",(E166-E167+E168-E169)/E171)","v":"No value"}]
[null,null,"C/E ratio with monetary evaluation of externalities",null,{"$f":"IF(E171<=0,\"No value\",(E166-E167+E168-E169-E173-E174)/E171)","v":"No value"}]
[]
[null,null,"LEAST-COST ANALYSIS"]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"G181+NPV(G.Asm!$F$40,H181:INDEX(H181:CS181,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G181:CS181)","v":0},{"$f":"G9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G182+NPV(G.Asm!$F$40,H182:INDEX(H182:CS182,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G182:CS182)","v":0},{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G183+NPV(G.Asm!$F$40,H183:INDEX(H183:CS183,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G183:CS183)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total costs:",null,{"$f":"G184+NPV(G.Asm!$F$40,H184:INDEX(H184:CS184,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G184:CS184)","v":0},{"$f":"G181-G182+G183","v":0},{"$f":"H181-H182+H183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT181-BT182+BT183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"NPV of total costs",null,{"$f":"G184+NPV(G.Asm!$F$40,H184:INDEX(H184:CS184,RP))","v":0}]
[]
[null,null,"COST-BENEFIT ANALYSIS"]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"SUM(E191,E207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ191,BQ207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C10","v":"A.1. Total Initial investment costs"},"CF",{"$f":"SUM(E192:E205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK192:AK205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C11),C11=\"Spare\"),\"\",C11)","v":""},{"$f":"D11","v":""},{"$f":"G192+NPV(G.Asm!$F$40,H192:INDEX(H192:CS192,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G192:CS192)","v":0},{"$f":"IFERROR($D192*G11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D192*BS11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G193+NPV(G.Asm!$F$40,H193:INDEX(H193:CS193,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G194+NPV(G.Asm!$F$40,H194:INDEX(H194:CS194,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G195+NPV(G.Asm!$F$40,H195:INDEX(H195:CS195,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D195*BR14,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G196+NPV(G.Asm!$F$40,H196:INDEX(H196:CS196,RP))","v":0},0,{"$f":"IFERROR($D196*G15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G197+NPV(G.Asm!$F$40,H197:INDEX(H197:CS197,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G198+NPV(G.Asm!$F$40,H198:INDEX(H198:CS198,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G199+NPV(G.Asm!$F$40,H199:INDEX(H199:CS199,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D199*BR18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G200+NPV(G.Asm!$F$40,H200:INDEX(H200:CS200,RP))","v":0},0,{"$f":"IFERROR($D200*G19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G201+NPV(G.Asm!$F$40,H201:INDEX(H201:CS201,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D201*CE20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G202+NPV(G.Asm!$F$40,H202:INDEX(H202:CS202,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D202*BS21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G203+NPV(G.Asm!$F$40,H203:INDEX(H203:CS203,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D203*BR22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G204+NPV(G.Asm!$F$40,H204:INDEX(H204:CS204,RP))","v":0},0,{"$f":"IFERROR($D204*G23,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G205+NPV(G.Asm!$F$40,H205:INDEX(H205:CS205,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C26","v":"A.2. Total replacement costs (reinvestment costs)"},"CF",{"$f":"SUM(E208:E214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK208:AK214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C27),C27=\"Spare\"),\"\",C27)","v":""},{"$f":"D27","v":""},{"$f":"G208+NPV(G.Asm!$F$40,H208:INDEX(H208:CS208,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G208:CS208)","v":0},{"$f":"IFERROR($D208*G27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D208*BS27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G209+NPV(G.Asm!$F$40,H209:INDEX(H209:CS209,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G210+NPV(G.Asm!$F$40,H210:INDEX(H210:CS210,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G211+NPV(G.Asm!$F$40,H211:INDEX(H211:CS211,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D211*BR30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G212+NPV(G.Asm!$F$40,H212:INDEX(H212:CS212,RP))","v":0},0,{"$f":"IFERROR($D212*G31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G213+NPV(G.Asm!$F$40,H213:INDEX(H213:CS213,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G214+NPV(G.Asm!$F$40,H214:INDEX(H214:CS214,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C40","v":"B. Residual value"},{"$f":"D40","v":1},{"$f":"G216+NPV(G.Asm!$F$40,H216:INDEX(H216:CS216,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G216:CS216)","v":0},{"$f":"$D216*G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D216*BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},"CF",{"$f":"SUM(E219:E230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ219:BQ230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C45),C45=\"Spare\"),\"\",C45)","v":""},{"$f":"D45","v":""},{"$f":"G219+NPV(G.Asm!$F$40,H219:INDEX(H219:CS219,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G219:CS219)","v":0},{"$f":"IFERROR($D219*G45,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D219*BS45,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G220+NPV(G.Asm!$F$40,H220:INDEX(H220:CS220,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G221+NPV(G.Asm!$F$40,H221:INDEX(H221:CS221,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G222+NPV(G.Asm!$F$40,H222:INDEX(H222:CS222,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D222*BR48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G223+NPV(G.Asm!$F$40,H223:INDEX(H223:CS223,RP))","v":0},0,{"$f":"IFERROR($D223*G49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G224+NPV(G.Asm!$F$40,H224:INDEX(H224:CS224,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G225+NPV(G.Asm!$F$40,H225:INDEX(H225:CS225,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G226+NPV(G.Asm!$F$40,H226:INDEX(H226:CS226,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D226*BR52,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G227+NPV(G.Asm!$F$40,H227:INDEX(H227:CS227,RP))","v":0},0,{"$f":"IFERROR($D227*G53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G228+NPV(G.Asm!$F$40,H228:INDEX(H228:CS228,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D228*CE54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G229+NPV(G.Asm!$F$40,H229:INDEX(H229:CS229,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D229*BS55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C57),C57=\"Spare\"),\"\",C57)","v":""},"",{"$f":"G230+NPV(G.Asm!$F$40,H230:INDEX(H230:CS230,RP))","v":0},0,{"$f":"IFERROR($D230*G57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D230*BS57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total net economic benefit:",null,{"$f":"SUM(E233:E235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK233:AK235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C95","v":"G. Total net value of externalities"},null,{"$f":"G233+NPV(G.Asm!$F$40,H233:INDEX(H233:CS233,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G233:CS233)","v":0},{"$f":"G95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C119","v":"H. Total net value of climate change mitigation"},null,{"$f":"G234+NPV(G.Asm!$F$40,H234:INDEX(H234:CS234,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G234:CS234)","v":0},{"$f":"G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C124","v":"I. Total direct benefit"},null,{"$f":"G235+NPV(G.Asm!$F$40,H235:INDEX(H235:CS235,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G235:CS235)","v":0},{"$f":"G124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total net cash flow for economic analysis",null,{"$f":"G237+NPV(G.Asm!$F$40,H237:INDEX(H237:CS237,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G237:CS237)","v":0},{"$f":"-G191-G207+G216-G218+G232","v":0},{"$f":"-H191-H207+H216-H218+H232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BT191-BT207+BT216-BT218+BT232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"ENPV",null,{"$f":"G237+NPV(G.Asm!$F$40,H237:INDEX(H237:CS237,RP))","v":0}]
[null,null,"ERR",null,{"$f":"IF(ISERROR(IRR(G237:INDEX(G237:CS237,RP+1))),\"No value\",G239)","v":"No value"},null,{"$f":"IRR(G237:INDEX(G237:CS237,RP+1))","v":{"$error":"#NUM!"}}]
[null,null,"B/C ratio",null,{"$f":"IF((E190+IF(E218<0,0,E218))=0,\"No value\",(E232-IF(E218<0,E218,0)+E216)/(E190+IF(E218<0,0,E218)))","v":"No value"}]
[]
[null,null,"FINANCIAL PERFORMANCE (RETURN ON INVESTMENT) ANALYSIS "]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"G244+NPV(G.Asm!$F$76,H244:INDEX(H244:CS244,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G244:CS244)","v":0},{"$f":"G9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G245+NPV(G.Asm!$F$76,H245:INDEX(H245:CS245,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G245:CS245)","v":0},{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G246+NPV(G.Asm!$F$76,H246:INDEX(H246:CS246,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G246:CS246)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G247+NPV(G.Asm!$F$76,H247:INDEX(H247:CS247,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G247:CS247)","v":0},{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total import/purchase VAT of total costs",null,{"$f":"G248+NPV(G.Asm!$F$76,H248:INDEX(H248:CS248,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G248:CS248)","v":0},{"$f":"G258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net cash flow for financial performance analysis",null,null,null,{"$f":"SUM(G245,G247)-SUM(G244,G246,G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS245,BS247)-SUM(BS244,BS246,BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FNPV",null,{"$f":"G250+NPV(G.Asm!$F$76,H250:INDEX(H250:CS250,RP))","v":0}]
[null,null,"FRR(C)",null,{"$f":"IF(ISERROR(IRR(G250:INDEX(G250:CS250,RP+1))),\"No value\",IRR(G250:INDEX(G250:CS250,RP+1)))","v":"No value"}]
[]
[null,null,"VAT of costs"]
[null,null,{"$f":"\"VAT of \"&C244","v":"VAT of A. Total investment costs"},null,{"$f":"G255+NPV(G.Asm!$F$76,H255:INDEX(H255:CS255,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G255:CS255)","v":0},{"$f":"G244*G.Asm!$F$38*G$152","v":0},{"$f":"H244*G.Asm!$F$38*H$152","v":0},{"$f":"I244*G.Asm!$F$38*I$152","v":0},{"$f":"J244*G.Asm!$F$38*J$152","v":0},{"$f":"K244*G.Asm!$F$38*K$152","v":0},{"$f":"L244*G.Asm!$F$38*L$152","v":0},{"$f":"M244*G.Asm!$F$38*M$152","v":0},{"$f":"N244*G.Asm!$F$38*N$152","v":0},{"$f":"O244*G.Asm!$F$38*O$152","v":0},{"$f":"P244*G.Asm!$F$38*P$152","v":0},{"$f":"Q244*G.Asm!$F$38*Q$152","v":0},{"$f":"R244*G.Asm!$F$38*R$152","v":0},{"$f":"S244*G.Asm!$F$38*S$152","v":0},{"$f":"T244*G.Asm!$F$38*T$152","v":0},{"$f":"U244*G.Asm!$F$38*U$152","v":0},{"$f":"V244*G.Asm!$F$38*V$152","v":0},{"$f":"W244*G.Asm!$F$38*W$152","v":0},{"$f":"X244*G.Asm!$F$38*X$152","v":0},{"$f":"Y244*G.Asm!$F$38*Y$152","v":0},{"$f":"Z244*G.Asm!$F$38*Z$152","v":0},{"$f":"AA244*G.Asm!$F$38*AA$152","v":0},{"$f":"AB244*G.Asm!$F$38*AB$152","v":0},{"$f":"AC244*G.Asm!$F$38*AC$152","v":0},{"$f":"AD244*G.Asm!$F$38*AD$152","v":0},{"$f":"AE244*G.Asm!$F$38*AE$152","v":0},{"$f":"AF244*G.Asm!$F$38*AF$152","v":0},{"$f":"AG244*G.Asm!$F$38*AG$152","v":0},{"$f":"AH244*G.Asm!$F$38*AH$152","v":0},{"$f":"AI244*G.Asm!$F$38*AI$152","v":0},{"$f":"AJ244*G.Asm!$F$38*AJ$152","v":0},{"$f":"AK244*G.Asm!$F$38*AK$152","v":0},{"$f":"AL244*G.Asm!$F$38*AL$152","v":0},{"$f":"AM244*G.Asm!$F$38*AM$152","v":0},{"$f":"AN244*G.Asm!$F$38*AN$152","v":0},{"$f":"AO244*G.Asm!$F$38*AO$152","v":0},{"$f":"AP244*G.Asm!$F$38*AP$152","v":0},{"$f":"AQ244*G.Asm!$F$38*AQ$152","v":0},{"$f":"AR244*G.Asm!$F$38*AR$152","v":0},{"$f":"AS244*G.Asm!$F$38*AS$152","v":0},{"$f":"AT244*G.Asm!$F$38*AT$152","v":0},{"$f":"AU244*G.Asm!$F$38*AU$152","v":0},{"$f":"AV244*G.Asm!$F$38*AV$152","v":0},{"$f":"AW244*G.Asm!$F$38*AW$152","v":0},{"$f":"AX244*G.Asm!$F$38*AX$152","v":0},{"$f":"AY244*G.Asm!$F$38*AY$152","v":0},{"$f":"AZ244*G.Asm!$F$38*AZ$152","v":0},{"$f":"BA244*G.Asm!$F$38*BA$152","v":0},{"$f":"BB244*G.Asm!$F$38*BB$152","v":0},{"$f":"BC244*G.Asm!$F$38*BC$152","v":0},{"$f":"BD244*G.Asm!$F$38*BD$152","v":0},{"$f":"BE244*G.Asm!$F$38*BE$152","v":0},{"$f":"BF244*G.Asm!$F$38*BF$152","v":0},{"$f":"BG244*G.Asm!$F$38*BG$152","v":0},{"$f":"BH244*G.Asm!$F$38*BH$152","v":0},{"$f":"BI244*G.Asm!$F$38*BI$152","v":0},{"$f":"BJ244*G.Asm!$F$38*BJ$152","v":0},{"$f":"BK244*G.Asm!$F$38*BK$152","v":0},{"$f":"BL244*G.Asm!$F$38*BL$152","v":0},{"$f":"BM244*G.Asm!$F$38*BM$152","v":0},{"$f":"BN244*G.Asm!$F$38*BN$152","v":0},{"$f":"BO244*G.Asm!$F$38*BO$152","v":0},{"$f":"BP244*G.Asm!$F$38*BP$152","v":0},{"$f":"BQ244*G.Asm!$F$38*BQ$152","v":0},{"$f":"BR244*G.Asm!$F$38*BR$152","v":0},{"$f":"BS244*G.Asm!$F$38*BS$152","v":0},{"$f":"BT244*G.Asm!$F$38*BT$152","v":0},{"$f":"BU244*G.Asm!$F$38*BU$152","v":0},{"$f":"BV244*G.Asm!$F$38*BV$152","v":0},{"$f":"BW244*G.Asm!$F$38*BW$152","v":0},{"$f":"BX244*G.Asm!$F$38*BX$152","v":0},{"$f":"BY244*G.Asm!$F$38*BY$152","v":0},{"$f":"BZ244*G.Asm!$F$38*BZ$152","v":0},{"$f":"CA244*G.Asm!$F$38*CA$152","v":0},{"$f":"CB244*G.Asm!$F$38*CB$152","v":0},{"$f":"CC244*G.Asm!$F$38*CC$152","v":0},{"$f":"CD244*G.Asm!$F$38*CD$152","v":0},{"$f":"CE244*G.Asm!$F$38*CE$152","v":0},{"$f":"CF244*G.Asm!$F$38*CF$152","v":0},{"$f":"CG244*G.Asm!$F$38*CG$152","v":0},{"$f":"CH244*G.Asm!$F$38*CH$152","v":0},{"$f":"CI244*G.Asm!$F$38*CI$152","v":0},{"$f":"CJ244*G.Asm!$F$38*CJ$152","v":0},{"$f":"CK244*G.Asm!$F$38*CK$152","v":0},{"$f":"CL244*G.Asm!$F$38*CL$152","v":0},{"$f":"CM244*G.Asm!$F$38*CM$152","v":0},{"$f":"CN244*G.Asm!$F$38*CN$152","v":0},{"$f":"CO244*G.Asm!$F$38*CO$152","v":0},{"$f":"CP244*G.Asm!$F$38*CP$152","v":0},{"$f":"CQ244*G.Asm!$F$38*CQ$152","v":0},{"$f":"CR244*G.Asm!$F$38*CR$152","v":0},{"$f":"CS244*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"\"VAT of \"&C245","v":"VAT of B. Residual value"},null,{"$f":"G256+NPV(G.Asm!$F$76,H256:INDEX(H256:CS256,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G256:CS256)","v":0},{"$f":"IF($C$38=\"Depreciation\",G245*G.Asm!$F$38*G$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",H245*G.Asm!$F$38*H$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",I245*G.Asm!$F$38*I$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",J245*G.Asm!$F$38*J$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",K245*G.Asm!$F$38*K$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",L245*G.Asm!$F$38*L$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",M245*G.Asm!$F$38*M$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",N245*G.Asm!$F$38*N$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",O245*G.Asm!$F$38*O$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",P245*G.Asm!$F$38*P$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",Q245*G.Asm!$F$38*Q$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",R245*G.Asm!$F$38*R$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",S245*G.Asm!$F$38*S$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",T245*G.Asm!$F$38*T$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",U245*G.Asm!$F$38*U$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",V245*G.Asm!$F$38*V$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",W245*G.Asm!$F$38*W$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",X245*G.Asm!$F$38*X$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",Y245*G.Asm!$F$38*Y$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",Z245*G.Asm!$F$38*Z$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AA245*G.Asm!$F$38*AA$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AB245*G.Asm!$F$38*AB$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AC245*G.Asm!$F$38*AC$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AD245*G.Asm!$F$38*AD$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AE245*G.Asm!$F$38*AE$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AF245*G.Asm!$F$38*AF$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AG245*G.Asm!$F$38*AG$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AH245*G.Asm!$F$38*AH$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AI245*G.Asm!$F$38*AI$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AJ245*G.Asm!$F$38*AJ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AK245*G.Asm!$F$38*AK$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AL245*G.Asm!$F$38*AL$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AM245*G.Asm!$F$38*AM$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AN245*G.Asm!$F$38*AN$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AO245*G.Asm!$F$38*AO$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AP245*G.Asm!$F$38*AP$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AQ245*G.Asm!$F$38*AQ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AR245*G.Asm!$F$38*AR$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AS245*G.Asm!$F$38*AS$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AT245*G.Asm!$F$38*AT$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AU245*G.Asm!$F$38*AU$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AV245*G.Asm!$F$38*AV$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AW245*G.Asm!$F$38*AW$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AX245*G.Asm!$F$38*AX$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AY245*G.Asm!$F$38*AY$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AZ245*G.Asm!$F$38*AZ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BA245*G.Asm!$F$38*BA$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BB245*G.Asm!$F$38*BB$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BC245*G.Asm!$F$38*BC$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BD245*G.Asm!$F$38*BD$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BE245*G.Asm!$F$38*BE$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BF245*G.Asm!$F$38*BF$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BG245*G.Asm!$F$38*BG$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BH245*G.Asm!$F$38*BH$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BI245*G.Asm!$F$38*BI$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BJ245*G.Asm!$F$38*BJ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BK245*G.Asm!$F$38*BK$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BL245*G.Asm!$F$38*BL$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BM245*G.Asm!$F$38*BM$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BN245*G.Asm!$F$38*BN$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BO245*G.Asm!$F$38*BO$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BP245*G.Asm!$F$38*BP$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BQ245*G.Asm!$F$38*BQ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BR245*G.Asm!$F$38*BR$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BS245*G.Asm!$F$38*BS$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BT245*G.Asm!$F$38*BT$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BU245*G.Asm!$F$38*BU$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BV245*G.Asm!$F$38*BV$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BW245*G.Asm!$F$38*BW$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BX245*G.Asm!$F$38*BX$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BY245*G.Asm!$F$38*BY$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BZ245*G.Asm!$F$38*BZ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CA245*G.Asm!$F$38*CA$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CB245*G.Asm!$F$38*CB$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CC245*G.Asm!$F$38*CC$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CD245*G.Asm!$F$38*CD$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CE245*G.Asm!$F$38*CE$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CF245*G.Asm!$F$38*CF$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CG245*G.Asm!$F$38*CG$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CH245*G.Asm!$F$38*CH$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CI245*G.Asm!$F$38*CI$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CJ245*G.Asm!$F$38*CJ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CK245*G.Asm!$F$38*CK$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CL245*G.Asm!$F$38*CL$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CM245*G.Asm!$F$38*CM$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CN245*G.Asm!$F$38*CN$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CO245*G.Asm!$F$38*CO$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CP245*G.Asm!$F$38*CP$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CQ245*G.Asm!$F$38*CQ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CR245*G.Asm!$F$38*CR$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CS245*G.Asm!$F$38*CS$152,0)","v":0}]
[null,null,{"$f":"\"VAT of \"&C246","v":"VAT of C. Total operating and maintenance costs"},null,{"$f":"G257+NPV(G.Asm!$F$76,H257:INDEX(H257:CS257,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G257:CS257)","v":0},{"$f":"(G246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:G$51,5+G$4,0),0)))*G.Asm!$F$38*G$152","v":0},{"$f":"(H246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:H$51,5+H$4,0),0)))*G.Asm!$F$38*H$152","v":0},{"$f":"(I246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:I$51,5+I$4,0),0)))*G.Asm!$F$38*I$152","v":0},{"$f":"(J246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:J$51,5+J$4,0),0)))*G.Asm!$F$38*J$152","v":0},{"$f":"(K246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:K$51,5+K$4,0),0)))*G.Asm!$F$38*K$152","v":0},{"$f":"(L246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:L$51,5+L$4,0),0)))*G.Asm!$F$38*L$152","v":0},{"$f":"(M246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:M$51,5+M$4,0),0)))*G.Asm!$F$38*M$152","v":0},{"$f":"(N246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:N$51,5+N$4,0),0)))*G.Asm!$F$38*N$152","v":0},{"$f":"(O246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:O$51,5+O$4,0),0)))*G.Asm!$F$38*O$152","v":0},{"$f":"(P246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:P$51,5+P$4,0),0)))*G.Asm!$F$38*P$152","v":0},{"$f":"(Q246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Q$51,5+Q$4,0),0)))*G.Asm!$F$38*Q$152","v":0},{"$f":"(R246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:R$51,5+R$4,0),0)))*G.Asm!$F$38*R$152","v":0},{"$f":"(S246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:S$51,5+S$4,0),0)))*G.Asm!$F$38*S$152","v":0},{"$f":"(T246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:T$51,5+T$4,0),0)))*G.Asm!$F$38*T$152","v":0},{"$f":"(U246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:U$51,5+U$4,0),0)))*G.Asm!$F$38*U$152","v":0},{"$f":"(V246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:V$51,5+V$4,0),0)))*G.Asm!$F$38*V$152","v":0},{"$f":"(W246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:W$51,5+W$4,0),0)))*G.Asm!$F$38*W$152","v":0},{"$f":"(X246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:X$51,5+X$4,0),0)))*G.Asm!$F$38*X$152","v":0},{"$f":"(Y246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Y$51,5+Y$4,0),0)))*G.Asm!$F$38*Y$152","v":0},{"$f":"(Z246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Z$51,5+Z$4,0),0)))*G.Asm!$F$38*Z$152","v":0},{"$f":"(AA246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AA$51,5+AA$4,0),0)))*G.Asm!$F$38*AA$152","v":0},{"$f":"(AB246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AB$51,5+AB$4,0),0)))*G.Asm!$F$38*AB$152","v":0},{"$f":"(AC246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AC$51,5+AC$4,0),0)))*G.Asm!$F$38*AC$152","v":0},{"$f":"(AD246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AD$51,5+AD$4,0),0)))*G.Asm!$F$38*AD$152","v":0},{"$f":"(AE246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AE$51,5+AE$4,0),0)))*G.Asm!$F$38*AE$152","v":0},{"$f":"(AF246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AF$51,5+AF$4,0),0)))*G.Asm!$F$38*AF$152","v":0},{"$f":"(AG246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AG$51,5+AG$4,0),0)))*G.Asm!$F$38*AG$152","v":0},{"$f":"(AH246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AH$51,5+AH$4,0),0)))*G.Asm!$F$38*AH$152","v":0},{"$f":"(AI246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AI$51,5+AI$4,0),0)))*G.Asm!$F$38*AI$152","v":0},{"$f":"(AJ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AJ$51,5+AJ$4,0),0)))*G.Asm!$F$38*AJ$152","v":0},{"$f":"(AK246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AK$51,5+AK$4,0),0)))*G.Asm!$F$38*AK$152","v":0},{"$f":"(AL246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AL$51,5+AL$4,0),0)))*G.Asm!$F$38*AL$152","v":0},{"$f":"(AM246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AM$51,5+AM$4,0),0)))*G.Asm!$F$38*AM$152","v":0},{"$f":"(AN246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AN$51,5+AN$4,0),0)))*G.Asm!$F$38*AN$152","v":0},{"$f":"(AO246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AO$51,5+AO$4,0),0)))*G.Asm!$F$38*AO$152","v":0},{"$f":"(AP246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AP$51,5+AP$4,0),0)))*G.Asm!$F$38*AP$152","v":0},{"$f":"(AQ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AQ$51,5+AQ$4,0),0)))*G.Asm!$F$38*AQ$152","v":0},{"$f":"(AR246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AR$51,5+AR$4,0),0)))*G.Asm!$F$38*AR$152","v":0},{"$f":"(AS246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AS$51,5+AS$4,0),0)))*G.Asm!$F$38*AS$152","v":0},{"$f":"(AT246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AT$51,5+AT$4,0),0)))*G.Asm!$F$38*AT$152","v":0},{"$f":"(AU246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AU$51,5+AU$4,0),0)))*G.Asm!$F$38*AU$152","v":0},{"$f":"(AV246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AV$51,5+AV$4,0),0)))*G.Asm!$F$38*AV$152","v":0},{"$f":"(AW246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AW$51,5+AW$4,0),0)))*G.Asm!$F$38*AW$152","v":0},{"$f":"(AX246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AX$51,5+AX$4,0),0)))*G.Asm!$F$38*AX$152","v":0},{"$f":"(AY246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AY$51,5+AY$4,0),0)))*G.Asm!$F$38*AY$152","v":0},{"$f":"(AZ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AZ$51,5+AZ$4,0),0)))*G.Asm!$F$38*AZ$152","v":0},{"$f":"(BA246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BA$51,5+BA$4,0),0)))*G.Asm!$F$38*BA$152","v":0},{"$f":"(BB246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BB$51,5+BB$4,0),0)))*G.Asm!$F$38*BB$152","v":0},{"$f":"(BC246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BC$51,5+BC$4,0),0)))*G.Asm!$F$38*BC$152","v":0},{"$f":"(BD246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BD$51,5+BD$4,0),0)))*G.Asm!$F$38*BD$152","v":0},{"$f":"(BE246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BE$51,5+BE$4,0),0)))*G.Asm!$F$38*BE$152","v":0},{"$f":"(BF246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BF$51,5+BF$4,0),0)))*G.Asm!$F$38*BF$152","v":0},{"$f":"(BG246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BG$51,5+BG$4,0),0)))*G.Asm!$F$38*BG$152","v":0},{"$f":"(BH246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BH$51,5+BH$4,0),0)))*G.Asm!$F$38*BH$152","v":0},{"$f":"(BI246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BI$51,5+BI$4,0),0)))*G.Asm!$F$38*BI$152","v":0},{"$f":"(BJ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BJ$51,5+BJ$4,0),0)))*G.Asm!$F$38*BJ$152","v":0},{"$f":"(BK246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BK$51,5+BK$4,0),0)))*G.Asm!$F$38*BK$152","v":0},{"$f":"(BL246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BL$51,5+BL$4,0),0)))*G.Asm!$F$38*BL$152","v":0},{"$f":"(BM246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BM$51,5+BM$4,0),0)))*G.Asm!$F$38*BM$152","v":0},{"$f":"(BN246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BN$51,5+BN$4,0),0)))*G.Asm!$F$38*BN$152","v":0},{"$f":"(BO246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BO$51,5+BO$4,0),0)))*G.Asm!$F$38*BO$152","v":0},{"$f":"(BP246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BP$51,5+BP$4,0),0)))*G.Asm!$F$38*BP$152","v":0},{"$f":"(BQ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BQ$51,5+BQ$4,0),0)))*G.Asm!$F$38*BQ$152","v":0},{"$f":"(BR246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BR$51,5+BR$4,0),0)))*G.Asm!$F$38*BR$152","v":0},{"$f":"(BS246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BS$51,5+BS$4,0),0)))*G.Asm!$F$38*BS$152","v":0},{"$f":"(BT246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BT$51,5+BT$4,0),0)))*G.Asm!$F$38*BT$152","v":0},{"$f":"(BU246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BU$51,5+BU$4,0),0)))*G.Asm!$F$38*BU$152","v":0},{"$f":"(BV246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BV$51,5+BV$4,0),0)))*G.Asm!$F$38*BV$152","v":0},{"$f":"(BW246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BW$51,5+BW$4,0),0)))*G.Asm!$F$38*BW$152","v":0},{"$f":"(BX246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BX$51,5+BX$4,0),0)))*G.Asm!$F$38*BX$152","v":0},{"$f":"(BY246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BY$51,5+BY$4,0),0)))*G.Asm!$F$38*BY$152","v":0},{"$f":"(BZ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BZ$51,5+BZ$4,0),0)))*G.Asm!$F$38*BZ$152","v":0},{"$f":"(CA246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CA$51,5+CA$4,0),0)))*G.Asm!$F$38*CA$152","v":0},{"$f":"(CB246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CB$51,5+CB$4,0),0)))*G.Asm!$F$38*CB$152","v":0},{"$f":"(CC246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CC$51,5+CC$4,0),0)))*G.Asm!$F$38*CC$152","v":0},{"$f":"(CD246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CD$51,5+CD$4,0),0)))*G.Asm!$F$38*CD$152","v":0},{"$f":"(CE246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CE$51,5+CE$4,0),0)))*G.Asm!$F$38*CE$152","v":0},{"$f":"(CF246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CF$51,5+CF$4,0),0)))*G.Asm!$F$38*CF$152","v":0},{"$f":"(CG246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CG$51,5+CG$4,0),0)))*G.Asm!$F$38*CG$152","v":0},{"$f":"(CH246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CH$51,5+CH$4,0),0)))*G.Asm!$F$38*CH$152","v":0},{"$f":"(CI246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CI$51,5+CI$4,0),0)))*G.Asm!$F$38*CI$152","v":0},{"$f":"(CJ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CJ$51,5+CJ$4,0),0)))*G.Asm!$F$38*CJ$152","v":0},{"$f":"(CK246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CK$51,5+CK$4,0),0)))*G.Asm!$F$38*CK$152","v":0},{"$f":"(CL246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CL$51,5+CL$4,0),0)))*G.Asm!$F$38*CL$152","v":0},{"$f":"(CM246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CM$51,5+CM$4,0),0)))*G.Asm!$F$38*CM$152","v":0},{"$f":"(CN246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CN$51,5+CN$4,0),0)))*G.Asm!$F$38*CN$152","v":0},{"$f":"(CO246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CO$51,5+CO$4,0),0)))*G.Asm!$F$38*CO$152","v":0},{"$f":"(CP246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CP$51,5+CP$4,0),0)))*G.Asm!$F$38*CP$152","v":0},{"$f":"(CQ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CQ$51,5+CQ$4,0),0)))*G.Asm!$F$38*CQ$152","v":0},{"$f":"(CR246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CR$51,5+CR$4,0),0)))*G.Asm!$F$38*CR$152","v":0},{"$f":"(CS246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CS$51,5+CS$4,0),0)))*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"C248","v":"Total import/purchase VAT of total costs"},null,{"$f":"E255-E256+E257","v":0},{"$f":"F255-F256+F257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR255-BR256+BR257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"FUNDING GAP ANALYSIS "]
[]
[null,null,{"$f":"C10","v":"A.1. Total Initial investment costs"},null,{"$f":"G262+NPV(G.Asm!$F$76,H262:INDEX(H262:CS262,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G262:CS262)","v":0},{"$f":"G10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C26","v":"A.2. Total replacement costs (reinvestment costs)"},null,{"$f":"G263+NPV(G.Asm!$F$76,H263:INDEX(H263:CS263,RP))","v":0},0,{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G264+NPV(G.Asm!$F$76,H264:INDEX(H264:CS264,RP))","v":0},0,{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G265+NPV(G.Asm!$F$76,H265:INDEX(H265:CS265,RP))","v":0},0,{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G266+NPV(G.Asm!$F$76,H266:INDEX(H266:CS266,RP))","v":0},0,{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"VAT of \"&C10","v":"VAT of A.1. Total Initial investment costs"},null,{"$f":"G267+NPV(G.Asm!$F$76,H267:INDEX(H267:CS267,RP))","v":0},0,{"$f":"G10*G.Asm!$F$38*G$152","v":0},{"$f":"H10*G.Asm!$F$38*H$152","v":0},{"$f":"I10*G.Asm!$F$38*I$152","v":0},{"$f":"J10*G.Asm!$F$38*J$152","v":0},{"$f":"K10*G.Asm!$F$38*K$152","v":0},{"$f":"L10*G.Asm!$F$38*L$152","v":0},{"$f":"M10*G.Asm!$F$38*M$152","v":0},{"$f":"N10*G.Asm!$F$38*N$152","v":0},{"$f":"O10*G.Asm!$F$38*O$152","v":0},{"$f":"P10*G.Asm!$F$38*P$152","v":0},{"$f":"Q10*G.Asm!$F$38*Q$152","v":0},{"$f":"R10*G.Asm!$F$38*R$152","v":0},{"$f":"S10*G.Asm!$F$38*S$152","v":0},{"$f":"T10*G.Asm!$F$38*T$152","v":0},{"$f":"U10*G.Asm!$F$38*U$152","v":0},{"$f":"V10*G.Asm!$F$38*V$152","v":0},{"$f":"W10*G.Asm!$F$38*W$152","v":0},{"$f":"X10*G.Asm!$F$38*X$152","v":0},{"$f":"Y10*G.Asm!$F$38*Y$152","v":0},{"$f":"Z10*G.Asm!$F$38*Z$152","v":0},{"$f":"AA10*G.Asm!$F$38*AA$152","v":0},{"$f":"AB10*G.Asm!$F$38*AB$152","v":0},{"$f":"AC10*G.Asm!$F$38*AC$152","v":0},{"$f":"AD10*G.Asm!$F$38*AD$152","v":0},{"$f":"AE10*G.Asm!$F$38*AE$152","v":0},{"$f":"AF10*G.Asm!$F$38*AF$152","v":0},{"$f":"AG10*G.Asm!$F$38*AG$152","v":0},{"$f":"AH10*G.Asm!$F$38*AH$152","v":0},{"$f":"AI10*G.Asm!$F$38*AI$152","v":0},{"$f":"AJ10*G.Asm!$F$38*AJ$152","v":0},{"$f":"AK10*G.Asm!$F$38*AK$152","v":0},{"$f":"AL10*G.Asm!$F$38*AL$152","v":0},{"$f":"AM10*G.Asm!$F$38*AM$152","v":0},{"$f":"AN10*G.Asm!$F$38*AN$152","v":0},{"$f":"AO10*G.Asm!$F$38*AO$152","v":0},{"$f":"AP10*G.Asm!$F$38*AP$152","v":0},{"$f":"AQ10*G.Asm!$F$38*AQ$152","v":0},{"$f":"AR10*G.Asm!$F$38*AR$152","v":0},{"$f":"AS10*G.Asm!$F$38*AS$152","v":0},{"$f":"AT10*G.Asm!$F$38*AT$152","v":0},{"$f":"AU10*G.Asm!$F$38*AU$152","v":0},{"$f":"AV10*G.Asm!$F$38*AV$152","v":0},{"$f":"AW10*G.Asm!$F$38*AW$152","v":0},{"$f":"AX10*G.Asm!$F$38*AX$152","v":0},{"$f":"AY10*G.Asm!$F$38*AY$152","v":0},{"$f":"AZ10*G.Asm!$F$38*AZ$152","v":0},{"$f":"BA10*G.Asm!$F$38*BA$152","v":0},{"$f":"BB10*G.Asm!$F$38*BB$152","v":0},{"$f":"BC10*G.Asm!$F$38*BC$152","v":0},{"$f":"BD10*G.Asm!$F$38*BD$152","v":0},{"$f":"BE10*G.Asm!$F$38*BE$152","v":0},{"$f":"BF10*G.Asm!$F$38*BF$152","v":0},{"$f":"BG10*G.Asm!$F$38*BG$152","v":0},{"$f":"BH10*G.Asm!$F$38*BH$152","v":0},{"$f":"BI10*G.Asm!$F$38*BI$152","v":0},{"$f":"BJ10*G.Asm!$F$38*BJ$152","v":0},{"$f":"BK10*G.Asm!$F$38*BK$152","v":0},{"$f":"BL10*G.Asm!$F$38*BL$152","v":0},{"$f":"BM10*G.Asm!$F$38*BM$152","v":0},{"$f":"BN10*G.Asm!$F$38*BN$152","v":0},{"$f":"BO10*G.Asm!$F$38*BO$152","v":0},{"$f":"BP10*G.Asm!$F$38*BP$152","v":0},{"$f":"BQ10*G.Asm!$F$38*BQ$152","v":0},{"$f":"BR10*G.Asm!$F$38*BR$152","v":0},{"$f":"BS10*G.Asm!$F$38*BS$152","v":0},{"$f":"BT10*G.Asm!$F$38*BT$152","v":0},{"$f":"BU10*G.Asm!$F$38*BU$152","v":0},{"$f":"BV10*G.Asm!$F$38*BV$152","v":0},{"$f":"BW10*G.Asm!$F$38*BW$152","v":0},{"$f":"BX10*G.Asm!$F$38*BX$152","v":0},{"$f":"BY10*G.Asm!$F$38*BY$152","v":0},{"$f":"BZ10*G.Asm!$F$38*BZ$152","v":0},{"$f":"CA10*G.Asm!$F$38*CA$152","v":0},{"$f":"CB10*G.Asm!$F$38*CB$152","v":0},{"$f":"CC10*G.Asm!$F$38*CC$152","v":0},{"$f":"CD10*G.Asm!$F$38*CD$152","v":0},{"$f":"CE10*G.Asm!$F$38*CE$152","v":0},{"$f":"CF10*G.Asm!$F$38*CF$152","v":0},{"$f":"CG10*G.Asm!$F$38*CG$152","v":0},{"$f":"CH10*G.Asm!$F$38*CH$152","v":0},{"$f":"CI10*G.Asm!$F$38*CI$152","v":0},{"$f":"CJ10*G.Asm!$F$38*CJ$152","v":0},{"$f":"CK10*G.Asm!$F$38*CK$152","v":0},{"$f":"CL10*G.Asm!$F$38*CL$152","v":0},{"$f":"CM10*G.Asm!$F$38*CM$152","v":0},{"$f":"CN10*G.Asm!$F$38*CN$152","v":0},{"$f":"CO10*G.Asm!$F$38*CO$152","v":0},{"$f":"CP10*G.Asm!$F$38*CP$152","v":0},{"$f":"CQ10*G.Asm!$F$38*CQ$152","v":0},{"$f":"CR10*G.Asm!$F$38*CR$152","v":0},{"$f":"CS10*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"\"VAT of \"&C26","v":"VAT of A.2. Total replacement costs (reinvestment costs)"},null,{"$f":"G268+NPV(G.Asm!$F$76,H268:INDEX(H268:CS268,RP))","v":0},0,{"$f":"G26*G.Asm!$F$38*G$152","v":0},{"$f":"H26*G.Asm!$F$38*H$152","v":0},{"$f":"I26*G.Asm!$F$38*I$152","v":0},{"$f":"J26*G.Asm!$F$38*J$152","v":0},{"$f":"K26*G.Asm!$F$38*K$152","v":0},{"$f":"L26*G.Asm!$F$38*L$152","v":0},{"$f":"M26*G.Asm!$F$38*M$152","v":0},{"$f":"N26*G.Asm!$F$38*N$152","v":0},{"$f":"O26*G.Asm!$F$38*O$152","v":0},{"$f":"P26*G.Asm!$F$38*P$152","v":0},{"$f":"Q26*G.Asm!$F$38*Q$152","v":0},{"$f":"R26*G.Asm!$F$38*R$152","v":0},{"$f":"S26*G.Asm!$F$38*S$152","v":0},{"$f":"T26*G.Asm!$F$38*T$152","v":0},{"$f":"U26*G.Asm!$F$38*U$152","v":0},{"$f":"V26*G.Asm!$F$38*V$152","v":0},{"$f":"W26*G.Asm!$F$38*W$152","v":0},{"$f":"X26*G.Asm!$F$38*X$152","v":0},{"$f":"Y26*G.Asm!$F$38*Y$152","v":0},{"$f":"Z26*G.Asm!$F$38*Z$152","v":0},{"$f":"AA26*G.Asm!$F$38*AA$152","v":0},{"$f":"AB26*G.Asm!$F$38*AB$152","v":0},{"$f":"AC26*G.Asm!$F$38*AC$152","v":0},{"$f":"AD26*G.Asm!$F$38*AD$152","v":0},{"$f":"AE26*G.Asm!$F$38*AE$152","v":0},{"$f":"AF26*G.Asm!$F$38*AF$152","v":0},{"$f":"AG26*G.Asm!$F$38*AG$152","v":0},{"$f":"AH26*G.Asm!$F$38*AH$152","v":0},{"$f":"AI26*G.Asm!$F$38*AI$152","v":0},{"$f":"AJ26*G.Asm!$F$38*AJ$152","v":0},{"$f":"AK26*G.Asm!$F$38*AK$152","v":0},{"$f":"AL26*G.Asm!$F$38*AL$152","v":0},{"$f":"AM26*G.Asm!$F$38*AM$152","v":0},{"$f":"AN26*G.Asm!$F$38*AN$152","v":0},{"$f":"AO26*G.Asm!$F$38*AO$152","v":0},{"$f":"AP26*G.Asm!$F$38*AP$152","v":0},{"$f":"AQ26*G.Asm!$F$38*AQ$152","v":0},{"$f":"AR26*G.Asm!$F$38*AR$152","v":0},{"$f":"AS26*G.Asm!$F$38*AS$152","v":0},{"$f":"AT26*G.Asm!$F$38*AT$152","v":0},{"$f":"AU26*G.Asm!$F$38*AU$152","v":0},{"$f":"AV26*G.Asm!$F$38*AV$152","v":0},{"$f":"AW26*G.Asm!$F$38*AW$152","v":0},{"$f":"AX26*G.Asm!$F$38*AX$152","v":0},{"$f":"AY26*G.Asm!$F$38*AY$152","v":0},{"$f":"AZ26*G.Asm!$F$38*AZ$152","v":0},{"$f":"BA26*G.Asm!$F$38*BA$152","v":0},{"$f":"BB26*G.Asm!$F$38*BB$152","v":0},{"$f":"BC26*G.Asm!$F$38*BC$152","v":0},{"$f":"BD26*G.Asm!$F$38*BD$152","v":0},{"$f":"BE26*G.Asm!$F$38*BE$152","v":0},{"$f":"BF26*G.Asm!$F$38*BF$152","v":0},{"$f":"BG26*G.Asm!$F$38*BG$152","v":0},{"$f":"BH26*G.Asm!$F$38*BH$152","v":0},{"$f":"BI26*G.Asm!$F$38*BI$152","v":0},{"$f":"BJ26*G.Asm!$F$38*BJ$152","v":0},{"$f":"BK26*G.Asm!$F$38*BK$152","v":0},{"$f":"BL26*G.Asm!$F$38*BL$152","v":0},{"$f":"BM26*G.Asm!$F$38*BM$152","v":0},{"$f":"BN26*G.Asm!$F$38*BN$152","v":0},{"$f":"BO26*G.Asm!$F$38*BO$152","v":0},{"$f":"BP26*G.Asm!$F$38*BP$152","v":0},{"$f":"BQ26*G.Asm!$F$38*BQ$152","v":0},{"$f":"BR26*G.Asm!$F$38*BR$152","v":0},{"$f":"BS26*G.Asm!$F$38*BS$152","v":0},{"$f":"BT26*G.Asm!$F$38*BT$152","v":0},{"$f":"BU26*G.Asm!$F$38*BU$152","v":0},{"$f":"BV26*G.Asm!$F$38*BV$152","v":0},{"$f":"BW26*G.Asm!$F$38*BW$152","v":0},{"$f":"BX26*G.Asm!$F$38*BX$152","v":0},{"$f":"BY26*G.Asm!$F$38*BY$152","v":0},{"$f":"BZ26*G.Asm!$F$38*BZ$152","v":0},{"$f":"CA26*G.Asm!$F$38*CA$152","v":0},{"$f":"CB26*G.Asm!$F$38*CB$152","v":0},{"$f":"CC26*G.Asm!$F$38*CC$152","v":0},{"$f":"CD26*G.Asm!$F$38*CD$152","v":0},{"$f":"CE26*G.Asm!$F$38*CE$152","v":0},{"$f":"CF26*G.Asm!$F$38*CF$152","v":0},{"$f":"CG26*G.Asm!$F$38*CG$152","v":0},{"$f":"CH26*G.Asm!$F$38*CH$152","v":0},{"$f":"CI26*G.Asm!$F$38*CI$152","v":0},{"$f":"CJ26*G.Asm!$F$38*CJ$152","v":0},{"$f":"CK26*G.Asm!$F$38*CK$152","v":0},{"$f":"CL26*G.Asm!$F$38*CL$152","v":0},{"$f":"CM26*G.Asm!$F$38*CM$152","v":0},{"$f":"CN26*G.Asm!$F$38*CN$152","v":0},{"$f":"CO26*G.Asm!$F$38*CO$152","v":0},{"$f":"CP26*G.Asm!$F$38*CP$152","v":0},{"$f":"CQ26*G.Asm!$F$38*CQ$152","v":0},{"$f":"CR26*G.Asm!$F$38*CR$152","v":0},{"$f":"CS26*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"C256","v":"VAT of B. Residual value"},null,{"$f":"G269+NPV(G.Asm!$F$76,H269:INDEX(H269:CS269,RP))","v":0},0,{"$f":"G256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C257","v":"VAT of C. Total operating and maintenance costs"},null,{"$f":"G270+NPV(G.Asm!$F$76,H270:INDEX(H270:CS270,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"IF((E266-(E263+E268)-(E265+E270))>0,\"Applicable\",\"Not applicable\")","v":"Not applicable"}]
[null,null,null,null,{"$f":"IF(E272=\"Applicable\",\"Net revenue generating project\",\"Not a net revenue generating project\")","v":"Not a net revenue generating project"}]
[null,null,"Discounted net revenues (DNR)",null,{"$f":"E266-(E263+E268)-(E265+E270)+(E264+E269)","v":0}]
[null,null,"Discounted investment costs (DIC)",null,{"$f":"(E262+E267)","v":0}]
[]
[null,null,"Funding gap",null,{"$f":"IF(E272=\"Applicable\",E275-E274,\"n.a.\")","v":"n.a."}]
[null,null,"Funding gap rate",null,{"$f":"IF(AND(E272=\"Applicable\",E277>=0),E277/E275,\"n.a.\")","v":"n.a."}]
[null,null,"Modulated co-funding rate",null,{"$f":"IF($E$272=\"Applicable\",MIN($E$278,G.Asm!$F$78),\"n.a.\")","v":"n.a."}]
[]
[]
[]
[]
[null,null,"INTERNAL CALCULATIONS","Invisible"]
[]
[]
[null,null,"NET CASH FLOW FOR SENSITIVITY ANALYSIS OF FRR(C) FOR ALL APPRAISAL METHODS"]
[null,null,{"$f":"O.2!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"A. Total investment costs with 1% increase"},null,{"$f":"G288+NPV(G.Asm!$F$76,H288:INDEX(H288:CS288,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G288:CS288)","v":0},{"$f":"-SUM(O.2!G$244,O.2!G$255)*(1+'S&S'!$F10)+SUM(O.2!G$245,O.2!G$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!G$246,O.2!G$257)+O.2!G$247","v":0},{"$f":"-SUM(O.2!H$244,O.2!H$255)*(1+'S&S'!$F10)+SUM(O.2!H$245,O.2!H$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!H$246,O.2!H$257)+O.2!H$247","v":0},{"$f":"-SUM(O.2!I$244,O.2!I$255)*(1+'S&S'!$F10)+SUM(O.2!I$245,O.2!I$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!I$246,O.2!I$257)+O.2!I$247","v":0},{"$f":"-SUM(O.2!J$244,O.2!J$255)*(1+'S&S'!$F10)+SUM(O.2!J$245,O.2!J$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!J$246,O.2!J$257)+O.2!J$247","v":0},{"$f":"-SUM(O.2!K$244,O.2!K$255)*(1+'S&S'!$F10)+SUM(O.2!K$245,O.2!K$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!K$246,O.2!K$257)+O.2!K$247","v":0},{"$f":"-SUM(O.2!L$244,O.2!L$255)*(1+'S&S'!$F10)+SUM(O.2!L$245,O.2!L$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!L$246,O.2!L$257)+O.2!L$247","v":0},{"$f":"-SUM(O.2!M$244,O.2!M$255)*(1+'S&S'!$F10)+SUM(O.2!M$245,O.2!M$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!M$246,O.2!M$257)+O.2!M$247","v":0},{"$f":"-SUM(O.2!N$244,O.2!N$255)*(1+'S&S'!$F10)+SUM(O.2!N$245,O.2!N$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!N$246,O.2!N$257)+O.2!N$247","v":0},{"$f":"-SUM(O.2!O$244,O.2!O$255)*(1+'S&S'!$F10)+SUM(O.2!O$245,O.2!O$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!O$246,O.2!O$257)+O.2!O$247","v":0},{"$f":"-SUM(O.2!P$244,O.2!P$255)*(1+'S&S'!$F10)+SUM(O.2!P$245,O.2!P$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!P$246,O.2!P$257)+O.2!P$247","v":0},{"$f":"-SUM(O.2!Q$244,O.2!Q$255)*(1+'S&S'!$F10)+SUM(O.2!Q$245,O.2!Q$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!Q$246,O.2!Q$257)+O.2!Q$247","v":0},{"$f":"-SUM(O.2!R$244,O.2!R$255)*(1+'S&S'!$F10)+SUM(O.2!R$245,O.2!R$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!R$246,O.2!R$257)+O.2!R$247","v":0},{"$f":"-SUM(O.2!S$244,O.2!S$255)*(1+'S&S'!$F10)+SUM(O.2!S$245,O.2!S$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!S$246,O.2!S$257)+O.2!S$247","v":0},{"$f":"-SUM(O.2!T$244,O.2!T$255)*(1+'S&S'!$F10)+SUM(O.2!T$245,O.2!T$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!T$246,O.2!T$257)+O.2!T$247","v":0},{"$f":"-SUM(O.2!U$244,O.2!U$255)*(1+'S&S'!$F10)+SUM(O.2!U$245,O.2!U$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!U$246,O.2!U$257)+O.2!U$247","v":0},{"$f":"-SUM(O.2!V$244,O.2!V$255)*(1+'S&S'!$F10)+SUM(O.2!V$245,O.2!V$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!V$246,O.2!V$257)+O.2!V$247","v":0},{"$f":"-SUM(O.2!W$244,O.2!W$255)*(1+'S&S'!$F10)+SUM(O.2!W$245,O.2!W$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!W$246,O.2!W$257)+O.2!W$247","v":0},{"$f":"-SUM(O.2!X$244,O.2!X$255)*(1+'S&S'!$F10)+SUM(O.2!X$245,O.2!X$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!X$246,O.2!X$257)+O.2!X$247","v":0},{"$f":"-SUM(O.2!Y$244,O.2!Y$255)*(1+'S&S'!$F10)+SUM(O.2!Y$245,O.2!Y$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!Y$246,O.2!Y$257)+O.2!Y$247","v":0},{"$f":"-SUM(O.2!Z$244,O.2!Z$255)*(1+'S&S'!$F10)+SUM(O.2!Z$245,O.2!Z$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!Z$246,O.2!Z$257)+O.2!Z$247","v":0},{"$f":"-SUM(O.2!AA$244,O.2!AA$255)*(1+'S&S'!$F10)+SUM(O.2!AA$245,O.2!AA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AA$246,O.2!AA$257)+O.2!AA$247","v":0},{"$f":"-SUM(O.2!AB$244,O.2!AB$255)*(1+'S&S'!$F10)+SUM(O.2!AB$245,O.2!AB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AB$246,O.2!AB$257)+O.2!AB$247","v":0},{"$f":"-SUM(O.2!AC$244,O.2!AC$255)*(1+'S&S'!$F10)+SUM(O.2!AC$245,O.2!AC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AC$246,O.2!AC$257)+O.2!AC$247","v":0},{"$f":"-SUM(O.2!AD$244,O.2!AD$255)*(1+'S&S'!$F10)+SUM(O.2!AD$245,O.2!AD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AD$246,O.2!AD$257)+O.2!AD$247","v":0},{"$f":"-SUM(O.2!AE$244,O.2!AE$255)*(1+'S&S'!$F10)+SUM(O.2!AE$245,O.2!AE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AE$246,O.2!AE$257)+O.2!AE$247","v":0},{"$f":"-SUM(O.2!AF$244,O.2!AF$255)*(1+'S&S'!$F10)+SUM(O.2!AF$245,O.2!AF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AF$246,O.2!AF$257)+O.2!AF$247","v":0},{"$f":"-SUM(O.2!AG$244,O.2!AG$255)*(1+'S&S'!$F10)+SUM(O.2!AG$245,O.2!AG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AG$246,O.2!AG$257)+O.2!AG$247","v":0},{"$f":"-SUM(O.2!AH$244,O.2!AH$255)*(1+'S&S'!$F10)+SUM(O.2!AH$245,O.2!AH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AH$246,O.2!AH$257)+O.2!AH$247","v":0},{"$f":"-SUM(O.2!AI$244,O.2!AI$255)*(1+'S&S'!$F10)+SUM(O.2!AI$245,O.2!AI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AI$246,O.2!AI$257)+O.2!AI$247","v":0},{"$f":"-SUM(O.2!AJ$244,O.2!AJ$255)*(1+'S&S'!$F10)+SUM(O.2!AJ$245,O.2!AJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AJ$246,O.2!AJ$257)+O.2!AJ$247","v":0},{"$f":"-SUM(O.2!AK$244,O.2!AK$255)*(1+'S&S'!$F10)+SUM(O.2!AK$245,O.2!AK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AK$246,O.2!AK$257)+O.2!AK$247","v":0},{"$f":"-SUM(O.2!AL$244,O.2!AL$255)*(1+'S&S'!$F10)+SUM(O.2!AL$245,O.2!AL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AL$246,O.2!AL$257)+O.2!AL$247","v":0},{"$f":"-SUM(O.2!AM$244,O.2!AM$255)*(1+'S&S'!$F10)+SUM(O.2!AM$245,O.2!AM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AM$246,O.2!AM$257)+O.2!AM$247","v":0},{"$f":"-SUM(O.2!AN$244,O.2!AN$255)*(1+'S&S'!$F10)+SUM(O.2!AN$245,O.2!AN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AN$246,O.2!AN$257)+O.2!AN$247","v":0},{"$f":"-SUM(O.2!AO$244,O.2!AO$255)*(1+'S&S'!$F10)+SUM(O.2!AO$245,O.2!AO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AO$246,O.2!AO$257)+O.2!AO$247","v":0},{"$f":"-SUM(O.2!AP$244,O.2!AP$255)*(1+'S&S'!$F10)+SUM(O.2!AP$245,O.2!AP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AP$246,O.2!AP$257)+O.2!AP$247","v":0},{"$f":"-SUM(O.2!AQ$244,O.2!AQ$255)*(1+'S&S'!$F10)+SUM(O.2!AQ$245,O.2!AQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AQ$246,O.2!AQ$257)+O.2!AQ$247","v":0},{"$f":"-SUM(O.2!AR$244,O.2!AR$255)*(1+'S&S'!$F10)+SUM(O.2!AR$245,O.2!AR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AR$246,O.2!AR$257)+O.2!AR$247","v":0},{"$f":"-SUM(O.2!AS$244,O.2!AS$255)*(1+'S&S'!$F10)+SUM(O.2!AS$245,O.2!AS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AS$246,O.2!AS$257)+O.2!AS$247","v":0},{"$f":"-SUM(O.2!AT$244,O.2!AT$255)*(1+'S&S'!$F10)+SUM(O.2!AT$245,O.2!AT$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AT$246,O.2!AT$257)+O.2!AT$247","v":0},{"$f":"-SUM(O.2!AU$244,O.2!AU$255)*(1+'S&S'!$F10)+SUM(O.2!AU$245,O.2!AU$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AU$246,O.2!AU$257)+O.2!AU$247","v":0},{"$f":"-SUM(O.2!AV$244,O.2!AV$255)*(1+'S&S'!$F10)+SUM(O.2!AV$245,O.2!AV$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AV$246,O.2!AV$257)+O.2!AV$247","v":0},{"$f":"-SUM(O.2!AW$244,O.2!AW$255)*(1+'S&S'!$F10)+SUM(O.2!AW$245,O.2!AW$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AW$246,O.2!AW$257)+O.2!AW$247","v":0},{"$f":"-SUM(O.2!AX$244,O.2!AX$255)*(1+'S&S'!$F10)+SUM(O.2!AX$245,O.2!AX$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AX$246,O.2!AX$257)+O.2!AX$247","v":0},{"$f":"-SUM(O.2!AY$244,O.2!AY$255)*(1+'S&S'!$F10)+SUM(O.2!AY$245,O.2!AY$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AY$246,O.2!AY$257)+O.2!AY$247","v":0},{"$f":"-SUM(O.2!AZ$244,O.2!AZ$255)*(1+'S&S'!$F10)+SUM(O.2!AZ$245,O.2!AZ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!AZ$246,O.2!AZ$257)+O.2!AZ$247","v":0},{"$f":"-SUM(O.2!BA$244,O.2!BA$255)*(1+'S&S'!$F10)+SUM(O.2!BA$245,O.2!BA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BA$246,O.2!BA$257)+O.2!BA$247","v":0},{"$f":"-SUM(O.2!BB$244,O.2!BB$255)*(1+'S&S'!$F10)+SUM(O.2!BB$245,O.2!BB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BB$246,O.2!BB$257)+O.2!BB$247","v":0},{"$f":"-SUM(O.2!BC$244,O.2!BC$255)*(1+'S&S'!$F10)+SUM(O.2!BC$245,O.2!BC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BC$246,O.2!BC$257)+O.2!BC$247","v":0},{"$f":"-SUM(O.2!BD$244,O.2!BD$255)*(1+'S&S'!$F10)+SUM(O.2!BD$245,O.2!BD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BD$246,O.2!BD$257)+O.2!BD$247","v":0},{"$f":"-SUM(O.2!BE$244,O.2!BE$255)*(1+'S&S'!$F10)+SUM(O.2!BE$245,O.2!BE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BE$246,O.2!BE$257)+O.2!BE$247","v":0},{"$f":"-SUM(O.2!BF$244,O.2!BF$255)*(1+'S&S'!$F10)+SUM(O.2!BF$245,O.2!BF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BF$246,O.2!BF$257)+O.2!BF$247","v":0},{"$f":"-SUM(O.2!BG$244,O.2!BG$255)*(1+'S&S'!$F10)+SUM(O.2!BG$245,O.2!BG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BG$246,O.2!BG$257)+O.2!BG$247","v":0},{"$f":"-SUM(O.2!BH$244,O.2!BH$255)*(1+'S&S'!$F10)+SUM(O.2!BH$245,O.2!BH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BH$246,O.2!BH$257)+O.2!BH$247","v":0},{"$f":"-SUM(O.2!BI$244,O.2!BI$255)*(1+'S&S'!$F10)+SUM(O.2!BI$245,O.2!BI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BI$246,O.2!BI$257)+O.2!BI$247","v":0},{"$f":"-SUM(O.2!BJ$244,O.2!BJ$255)*(1+'S&S'!$F10)+SUM(O.2!BJ$245,O.2!BJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BJ$246,O.2!BJ$257)+O.2!BJ$247","v":0},{"$f":"-SUM(O.2!BK$244,O.2!BK$255)*(1+'S&S'!$F10)+SUM(O.2!BK$245,O.2!BK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BK$246,O.2!BK$257)+O.2!BK$247","v":0},{"$f":"-SUM(O.2!BL$244,O.2!BL$255)*(1+'S&S'!$F10)+SUM(O.2!BL$245,O.2!BL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BL$246,O.2!BL$257)+O.2!BL$247","v":0},{"$f":"-SUM(O.2!BM$244,O.2!BM$255)*(1+'S&S'!$F10)+SUM(O.2!BM$245,O.2!BM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BM$246,O.2!BM$257)+O.2!BM$247","v":0},{"$f":"-SUM(O.2!BN$244,O.2!BN$255)*(1+'S&S'!$F10)+SUM(O.2!BN$245,O.2!BN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BN$246,O.2!BN$257)+O.2!BN$247","v":0},{"$f":"-SUM(O.2!BO$244,O.2!BO$255)*(1+'S&S'!$F10)+SUM(O.2!BO$245,O.2!BO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BO$246,O.2!BO$257)+O.2!BO$247","v":0},{"$f":"-SUM(O.2!BP$244,O.2!BP$255)*(1+'S&S'!$F10)+SUM(O.2!BP$245,O.2!BP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BP$246,O.2!BP$257)+O.2!BP$247","v":0},{"$f":"-SUM(O.2!BQ$244,O.2!BQ$255)*(1+'S&S'!$F10)+SUM(O.2!BQ$245,O.2!BQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BQ$246,O.2!BQ$257)+O.2!BQ$247","v":0},{"$f":"-SUM(O.2!BR$244,O.2!BR$255)*(1+'S&S'!$F10)+SUM(O.2!BR$245,O.2!BR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BR$246,O.2!BR$257)+O.2!BR$247","v":0},{"$f":"-SUM(O.2!BS$244,O.2!BS$255)*(1+'S&S'!$F10)+SUM(O.2!BS$245,O.2!BS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BS$246,O.2!BS$257)+O.2!BS$247","v":0},{"$f":"-SUM(O.2!BT$244,O.2!BT$255)*(1+'S&S'!$F10)+SUM(O.2!BT$245,O.2!BT$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BT$246,O.2!BT$257)+O.2!BT$247","v":0},{"$f":"-SUM(O.2!BU$244,O.2!BU$255)*(1+'S&S'!$F10)+SUM(O.2!BU$245,O.2!BU$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BU$246,O.2!BU$257)+O.2!BU$247","v":0},{"$f":"-SUM(O.2!BV$244,O.2!BV$255)*(1+'S&S'!$F10)+SUM(O.2!BV$245,O.2!BV$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BV$246,O.2!BV$257)+O.2!BV$247","v":0},{"$f":"-SUM(O.2!BW$244,O.2!BW$255)*(1+'S&S'!$F10)+SUM(O.2!BW$245,O.2!BW$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BW$246,O.2!BW$257)+O.2!BW$247","v":0},{"$f":"-SUM(O.2!BX$244,O.2!BX$255)*(1+'S&S'!$F10)+SUM(O.2!BX$245,O.2!BX$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BX$246,O.2!BX$257)+O.2!BX$247","v":0},{"$f":"-SUM(O.2!BY$244,O.2!BY$255)*(1+'S&S'!$F10)+SUM(O.2!BY$245,O.2!BY$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BY$246,O.2!BY$257)+O.2!BY$247","v":0},{"$f":"-SUM(O.2!BZ$244,O.2!BZ$255)*(1+'S&S'!$F10)+SUM(O.2!BZ$245,O.2!BZ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!BZ$246,O.2!BZ$257)+O.2!BZ$247","v":0},{"$f":"-SUM(O.2!CA$244,O.2!CA$255)*(1+'S&S'!$F10)+SUM(O.2!CA$245,O.2!CA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!CA$246,O.2!CA$257)+O.2!CA$247","v":0},{"$f":"-SUM(O.2!CB$244,O.2!CB$255)*(1+'S&S'!$F10)+SUM(O.2!CB$245,O.2!CB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!CB$246,O.2!CB$257)+O.2!CB$247","v":0},{"$f":"-SUM(O.2!CC$244,O.2!CC$255)*(1+'S&S'!$F10)+SUM(O.2!CC$245,O.2!CC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!CC$246,O.2!CC$257)+O.2!CC$247","v":0},{"$f":"-SUM(O.2!CD$244,O.2!CD$255)*(1+'S&S'!$F10)+SUM(O.2!CD$245,O.2!CD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!CD$246,O.2!CD$257)+O.2!CD$247","v":0},{"$f":"-SUM(O.2!CE$244,O.2!CE$255)*(1+'S&S'!$F10)+SUM(O.2!CE$245,O.2!CE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!CE$246,O.2!CE$257)+O.2!CE$247","v":0},{"$f":"-SUM(O.2!CF$244,O.2!CF$255)*(1+'S&S'!$F10)+SUM(O.2!CF$245,O.2!CF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!CF$246,O.2!CF$257)+O.2!CF$247","v":0},{"$f":"-SUM(O.2!CG$244,O.2!CG$255)*(1+'S&S'!$F10)+SUM(O.2!CG$245,O.2!CG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!CG$246,O.2!CG$257)+O.2!CG$247","v":0},{"$f":"-SUM(O.2!CH$244,O.2!CH$255)*(1+'S&S'!$F10)+SUM(O.2!CH$245,O.2!CH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!CH$246,O.2!CH$257)+O.2!CH$247","v":0},{"$f":"-SUM(O.2!CI$244,O.2!CI$255)*(1+'S&S'!$F10)+SUM(O.2!CI$245,O.2!CI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!CI$246,O.2!CI$257)+O.2!CI$247","v":0},{"$f":"-SUM(O.2!CJ$244,O.2!CJ$255)*(1+'S&S'!$F10)+SUM(O.2!CJ$245,O.2!CJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!CJ$246,O.2!CJ$257)+O.2!CJ$247","v":0},{"$f":"-SUM(O.2!CK$244,O.2!CK$255)*(1+'S&S'!$F10)+SUM(O.2!CK$245,O.2!CK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!CK$246,O.2!CK$257)+O.2!CK$247","v":0},{"$f":"-SUM(O.2!CL$244,O.2!CL$255)*(1+'S&S'!$F10)+SUM(O.2!CL$245,O.2!CL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!CL$246,O.2!CL$257)+O.2!CL$247","v":0},{"$f":"-SUM(O.2!CM$244,O.2!CM$255)*(1+'S&S'!$F10)+SUM(O.2!CM$245,O.2!CM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!CM$246,O.2!CM$257)+O.2!CM$247","v":0},{"$f":"-SUM(O.2!CN$244,O.2!CN$255)*(1+'S&S'!$F10)+SUM(O.2!CN$245,O.2!CN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!CN$246,O.2!CN$257)+O.2!CN$247","v":0},{"$f":"-SUM(O.2!CO$244,O.2!CO$255)*(1+'S&S'!$F10)+SUM(O.2!CO$245,O.2!CO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!CO$246,O.2!CO$257)+O.2!CO$247","v":0},{"$f":"-SUM(O.2!CP$244,O.2!CP$255)*(1+'S&S'!$F10)+SUM(O.2!CP$245,O.2!CP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!CP$246,O.2!CP$257)+O.2!CP$247","v":0},{"$f":"-SUM(O.2!CQ$244,O.2!CQ$255)*(1+'S&S'!$F10)+SUM(O.2!CQ$245,O.2!CQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!CQ$246,O.2!CQ$257)+O.2!CQ$247","v":0},{"$f":"-SUM(O.2!CR$244,O.2!CR$255)*(1+'S&S'!$F10)+SUM(O.2!CR$245,O.2!CR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!CR$246,O.2!CR$257)+O.2!CR$247","v":0},{"$f":"-SUM(O.2!CS$244,O.2!CS$255)*(1+'S&S'!$F10)+SUM(O.2!CS$245,O.2!CS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.2!CS$246,O.2!CS$257)+O.2!CS$247","v":0}]
[null,null,{"$f":"O.2!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"A. Total investment costs with 1% decrease"},null,{"$f":"G289+NPV(G.Asm!$F$76,H289:INDEX(H289:CS289,RP))","v":0},0,{"$f":"-SUM(O.2!G$244,O.2!G$255)*(1+'S&S'!$F11)+SUM(O.2!G$245,O.2!G$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!G$246,O.2!G$257)+O.2!G$247","v":0},{"$f":"-SUM(O.2!H$244,O.2!H$255)*(1+'S&S'!$F11)+SUM(O.2!H$245,O.2!H$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!H$246,O.2!H$257)+O.2!H$247","v":0},{"$f":"-SUM(O.2!I$244,O.2!I$255)*(1+'S&S'!$F11)+SUM(O.2!I$245,O.2!I$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!I$246,O.2!I$257)+O.2!I$247","v":0},{"$f":"-SUM(O.2!J$244,O.2!J$255)*(1+'S&S'!$F11)+SUM(O.2!J$245,O.2!J$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!J$246,O.2!J$257)+O.2!J$247","v":0},{"$f":"-SUM(O.2!K$244,O.2!K$255)*(1+'S&S'!$F11)+SUM(O.2!K$245,O.2!K$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!K$246,O.2!K$257)+O.2!K$247","v":0},{"$f":"-SUM(O.2!L$244,O.2!L$255)*(1+'S&S'!$F11)+SUM(O.2!L$245,O.2!L$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!L$246,O.2!L$257)+O.2!L$247","v":0},{"$f":"-SUM(O.2!M$244,O.2!M$255)*(1+'S&S'!$F11)+SUM(O.2!M$245,O.2!M$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!M$246,O.2!M$257)+O.2!M$247","v":0},{"$f":"-SUM(O.2!N$244,O.2!N$255)*(1+'S&S'!$F11)+SUM(O.2!N$245,O.2!N$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!N$246,O.2!N$257)+O.2!N$247","v":0},{"$f":"-SUM(O.2!O$244,O.2!O$255)*(1+'S&S'!$F11)+SUM(O.2!O$245,O.2!O$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!O$246,O.2!O$257)+O.2!O$247","v":0},{"$f":"-SUM(O.2!P$244,O.2!P$255)*(1+'S&S'!$F11)+SUM(O.2!P$245,O.2!P$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!P$246,O.2!P$257)+O.2!P$247","v":0},{"$f":"-SUM(O.2!Q$244,O.2!Q$255)*(1+'S&S'!$F11)+SUM(O.2!Q$245,O.2!Q$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!Q$246,O.2!Q$257)+O.2!Q$247","v":0},{"$f":"-SUM(O.2!R$244,O.2!R$255)*(1+'S&S'!$F11)+SUM(O.2!R$245,O.2!R$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!R$246,O.2!R$257)+O.2!R$247","v":0},{"$f":"-SUM(O.2!S$244,O.2!S$255)*(1+'S&S'!$F11)+SUM(O.2!S$245,O.2!S$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!S$246,O.2!S$257)+O.2!S$247","v":0},{"$f":"-SUM(O.2!T$244,O.2!T$255)*(1+'S&S'!$F11)+SUM(O.2!T$245,O.2!T$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!T$246,O.2!T$257)+O.2!T$247","v":0},{"$f":"-SUM(O.2!U$244,O.2!U$255)*(1+'S&S'!$F11)+SUM(O.2!U$245,O.2!U$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!U$246,O.2!U$257)+O.2!U$247","v":0},{"$f":"-SUM(O.2!V$244,O.2!V$255)*(1+'S&S'!$F11)+SUM(O.2!V$245,O.2!V$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!V$246,O.2!V$257)+O.2!V$247","v":0},{"$f":"-SUM(O.2!W$244,O.2!W$255)*(1+'S&S'!$F11)+SUM(O.2!W$245,O.2!W$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!W$246,O.2!W$257)+O.2!W$247","v":0},{"$f":"-SUM(O.2!X$244,O.2!X$255)*(1+'S&S'!$F11)+SUM(O.2!X$245,O.2!X$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!X$246,O.2!X$257)+O.2!X$247","v":0},{"$f":"-SUM(O.2!Y$244,O.2!Y$255)*(1+'S&S'!$F11)+SUM(O.2!Y$245,O.2!Y$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!Y$246,O.2!Y$257)+O.2!Y$247","v":0},{"$f":"-SUM(O.2!Z$244,O.2!Z$255)*(1+'S&S'!$F11)+SUM(O.2!Z$245,O.2!Z$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!Z$246,O.2!Z$257)+O.2!Z$247","v":0},{"$f":"-SUM(O.2!AA$244,O.2!AA$255)*(1+'S&S'!$F11)+SUM(O.2!AA$245,O.2!AA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AA$246,O.2!AA$257)+O.2!AA$247","v":0},{"$f":"-SUM(O.2!AB$244,O.2!AB$255)*(1+'S&S'!$F11)+SUM(O.2!AB$245,O.2!AB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AB$246,O.2!AB$257)+O.2!AB$247","v":0},{"$f":"-SUM(O.2!AC$244,O.2!AC$255)*(1+'S&S'!$F11)+SUM(O.2!AC$245,O.2!AC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AC$246,O.2!AC$257)+O.2!AC$247","v":0},{"$f":"-SUM(O.2!AD$244,O.2!AD$255)*(1+'S&S'!$F11)+SUM(O.2!AD$245,O.2!AD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AD$246,O.2!AD$257)+O.2!AD$247","v":0},{"$f":"-SUM(O.2!AE$244,O.2!AE$255)*(1+'S&S'!$F11)+SUM(O.2!AE$245,O.2!AE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AE$246,O.2!AE$257)+O.2!AE$247","v":0},{"$f":"-SUM(O.2!AF$244,O.2!AF$255)*(1+'S&S'!$F11)+SUM(O.2!AF$245,O.2!AF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AF$246,O.2!AF$257)+O.2!AF$247","v":0},{"$f":"-SUM(O.2!AG$244,O.2!AG$255)*(1+'S&S'!$F11)+SUM(O.2!AG$245,O.2!AG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AG$246,O.2!AG$257)+O.2!AG$247","v":0},{"$f":"-SUM(O.2!AH$244,O.2!AH$255)*(1+'S&S'!$F11)+SUM(O.2!AH$245,O.2!AH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AH$246,O.2!AH$257)+O.2!AH$247","v":0},{"$f":"-SUM(O.2!AI$244,O.2!AI$255)*(1+'S&S'!$F11)+SUM(O.2!AI$245,O.2!AI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AI$246,O.2!AI$257)+O.2!AI$247","v":0},{"$f":"-SUM(O.2!AJ$244,O.2!AJ$255)*(1+'S&S'!$F11)+SUM(O.2!AJ$245,O.2!AJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AJ$246,O.2!AJ$257)+O.2!AJ$247","v":0},{"$f":"-SUM(O.2!AK$244,O.2!AK$255)*(1+'S&S'!$F11)+SUM(O.2!AK$245,O.2!AK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AK$246,O.2!AK$257)+O.2!AK$247","v":0},{"$f":"-SUM(O.2!AL$244,O.2!AL$255)*(1+'S&S'!$F11)+SUM(O.2!AL$245,O.2!AL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AL$246,O.2!AL$257)+O.2!AL$247","v":0},{"$f":"-SUM(O.2!AM$244,O.2!AM$255)*(1+'S&S'!$F11)+SUM(O.2!AM$245,O.2!AM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AM$246,O.2!AM$257)+O.2!AM$247","v":0},{"$f":"-SUM(O.2!AN$244,O.2!AN$255)*(1+'S&S'!$F11)+SUM(O.2!AN$245,O.2!AN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AN$246,O.2!AN$257)+O.2!AN$247","v":0},{"$f":"-SUM(O.2!AO$244,O.2!AO$255)*(1+'S&S'!$F11)+SUM(O.2!AO$245,O.2!AO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AO$246,O.2!AO$257)+O.2!AO$247","v":0},{"$f":"-SUM(O.2!AP$244,O.2!AP$255)*(1+'S&S'!$F11)+SUM(O.2!AP$245,O.2!AP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AP$246,O.2!AP$257)+O.2!AP$247","v":0},{"$f":"-SUM(O.2!AQ$244,O.2!AQ$255)*(1+'S&S'!$F11)+SUM(O.2!AQ$245,O.2!AQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AQ$246,O.2!AQ$257)+O.2!AQ$247","v":0},{"$f":"-SUM(O.2!AR$244,O.2!AR$255)*(1+'S&S'!$F11)+SUM(O.2!AR$245,O.2!AR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AR$246,O.2!AR$257)+O.2!AR$247","v":0},{"$f":"-SUM(O.2!AS$244,O.2!AS$255)*(1+'S&S'!$F11)+SUM(O.2!AS$245,O.2!AS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AS$246,O.2!AS$257)+O.2!AS$247","v":0},{"$f":"-SUM(O.2!AT$244,O.2!AT$255)*(1+'S&S'!$F11)+SUM(O.2!AT$245,O.2!AT$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AT$246,O.2!AT$257)+O.2!AT$247","v":0},{"$f":"-SUM(O.2!AU$244,O.2!AU$255)*(1+'S&S'!$F11)+SUM(O.2!AU$245,O.2!AU$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AU$246,O.2!AU$257)+O.2!AU$247","v":0},{"$f":"-SUM(O.2!AV$244,O.2!AV$255)*(1+'S&S'!$F11)+SUM(O.2!AV$245,O.2!AV$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AV$246,O.2!AV$257)+O.2!AV$247","v":0},{"$f":"-SUM(O.2!AW$244,O.2!AW$255)*(1+'S&S'!$F11)+SUM(O.2!AW$245,O.2!AW$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AW$246,O.2!AW$257)+O.2!AW$247","v":0},{"$f":"-SUM(O.2!AX$244,O.2!AX$255)*(1+'S&S'!$F11)+SUM(O.2!AX$245,O.2!AX$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AX$246,O.2!AX$257)+O.2!AX$247","v":0},{"$f":"-SUM(O.2!AY$244,O.2!AY$255)*(1+'S&S'!$F11)+SUM(O.2!AY$245,O.2!AY$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AY$246,O.2!AY$257)+O.2!AY$247","v":0},{"$f":"-SUM(O.2!AZ$244,O.2!AZ$255)*(1+'S&S'!$F11)+SUM(O.2!AZ$245,O.2!AZ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!AZ$246,O.2!AZ$257)+O.2!AZ$247","v":0},{"$f":"-SUM(O.2!BA$244,O.2!BA$255)*(1+'S&S'!$F11)+SUM(O.2!BA$245,O.2!BA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BA$246,O.2!BA$257)+O.2!BA$247","v":0},{"$f":"-SUM(O.2!BB$244,O.2!BB$255)*(1+'S&S'!$F11)+SUM(O.2!BB$245,O.2!BB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BB$246,O.2!BB$257)+O.2!BB$247","v":0},{"$f":"-SUM(O.2!BC$244,O.2!BC$255)*(1+'S&S'!$F11)+SUM(O.2!BC$245,O.2!BC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BC$246,O.2!BC$257)+O.2!BC$247","v":0},{"$f":"-SUM(O.2!BD$244,O.2!BD$255)*(1+'S&S'!$F11)+SUM(O.2!BD$245,O.2!BD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BD$246,O.2!BD$257)+O.2!BD$247","v":0},{"$f":"-SUM(O.2!BE$244,O.2!BE$255)*(1+'S&S'!$F11)+SUM(O.2!BE$245,O.2!BE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BE$246,O.2!BE$257)+O.2!BE$247","v":0},{"$f":"-SUM(O.2!BF$244,O.2!BF$255)*(1+'S&S'!$F11)+SUM(O.2!BF$245,O.2!BF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BF$246,O.2!BF$257)+O.2!BF$247","v":0},{"$f":"-SUM(O.2!BG$244,O.2!BG$255)*(1+'S&S'!$F11)+SUM(O.2!BG$245,O.2!BG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BG$246,O.2!BG$257)+O.2!BG$247","v":0},{"$f":"-SUM(O.2!BH$244,O.2!BH$255)*(1+'S&S'!$F11)+SUM(O.2!BH$245,O.2!BH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BH$246,O.2!BH$257)+O.2!BH$247","v":0},{"$f":"-SUM(O.2!BI$244,O.2!BI$255)*(1+'S&S'!$F11)+SUM(O.2!BI$245,O.2!BI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BI$246,O.2!BI$257)+O.2!BI$247","v":0},{"$f":"-SUM(O.2!BJ$244,O.2!BJ$255)*(1+'S&S'!$F11)+SUM(O.2!BJ$245,O.2!BJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BJ$246,O.2!BJ$257)+O.2!BJ$247","v":0},{"$f":"-SUM(O.2!BK$244,O.2!BK$255)*(1+'S&S'!$F11)+SUM(O.2!BK$245,O.2!BK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BK$246,O.2!BK$257)+O.2!BK$247","v":0},{"$f":"-SUM(O.2!BL$244,O.2!BL$255)*(1+'S&S'!$F11)+SUM(O.2!BL$245,O.2!BL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BL$246,O.2!BL$257)+O.2!BL$247","v":0},{"$f":"-SUM(O.2!BM$244,O.2!BM$255)*(1+'S&S'!$F11)+SUM(O.2!BM$245,O.2!BM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BM$246,O.2!BM$257)+O.2!BM$247","v":0},{"$f":"-SUM(O.2!BN$244,O.2!BN$255)*(1+'S&S'!$F11)+SUM(O.2!BN$245,O.2!BN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BN$246,O.2!BN$257)+O.2!BN$247","v":0},{"$f":"-SUM(O.2!BO$244,O.2!BO$255)*(1+'S&S'!$F11)+SUM(O.2!BO$245,O.2!BO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BO$246,O.2!BO$257)+O.2!BO$247","v":0},{"$f":"-SUM(O.2!BP$244,O.2!BP$255)*(1+'S&S'!$F11)+SUM(O.2!BP$245,O.2!BP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BP$246,O.2!BP$257)+O.2!BP$247","v":0},{"$f":"-SUM(O.2!BQ$244,O.2!BQ$255)*(1+'S&S'!$F11)+SUM(O.2!BQ$245,O.2!BQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BQ$246,O.2!BQ$257)+O.2!BQ$247","v":0},{"$f":"-SUM(O.2!BR$244,O.2!BR$255)*(1+'S&S'!$F11)+SUM(O.2!BR$245,O.2!BR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BR$246,O.2!BR$257)+O.2!BR$247","v":0},{"$f":"-SUM(O.2!BS$244,O.2!BS$255)*(1+'S&S'!$F11)+SUM(O.2!BS$245,O.2!BS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BS$246,O.2!BS$257)+O.2!BS$247","v":0},{"$f":"-SUM(O.2!BT$244,O.2!BT$255)*(1+'S&S'!$F11)+SUM(O.2!BT$245,O.2!BT$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BT$246,O.2!BT$257)+O.2!BT$247","v":0},{"$f":"-SUM(O.2!BU$244,O.2!BU$255)*(1+'S&S'!$F11)+SUM(O.2!BU$245,O.2!BU$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BU$246,O.2!BU$257)+O.2!BU$247","v":0},{"$f":"-SUM(O.2!BV$244,O.2!BV$255)*(1+'S&S'!$F11)+SUM(O.2!BV$245,O.2!BV$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BV$246,O.2!BV$257)+O.2!BV$247","v":0},{"$f":"-SUM(O.2!BW$244,O.2!BW$255)*(1+'S&S'!$F11)+SUM(O.2!BW$245,O.2!BW$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BW$246,O.2!BW$257)+O.2!BW$247","v":0},{"$f":"-SUM(O.2!BX$244,O.2!BX$255)*(1+'S&S'!$F11)+SUM(O.2!BX$245,O.2!BX$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BX$246,O.2!BX$257)+O.2!BX$247","v":0},{"$f":"-SUM(O.2!BY$244,O.2!BY$255)*(1+'S&S'!$F11)+SUM(O.2!BY$245,O.2!BY$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BY$246,O.2!BY$257)+O.2!BY$247","v":0},{"$f":"-SUM(O.2!BZ$244,O.2!BZ$255)*(1+'S&S'!$F11)+SUM(O.2!BZ$245,O.2!BZ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!BZ$246,O.2!BZ$257)+O.2!BZ$247","v":0},{"$f":"-SUM(O.2!CA$244,O.2!CA$255)*(1+'S&S'!$F11)+SUM(O.2!CA$245,O.2!CA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!CA$246,O.2!CA$257)+O.2!CA$247","v":0},{"$f":"-SUM(O.2!CB$244,O.2!CB$255)*(1+'S&S'!$F11)+SUM(O.2!CB$245,O.2!CB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!CB$246,O.2!CB$257)+O.2!CB$247","v":0},{"$f":"-SUM(O.2!CC$244,O.2!CC$255)*(1+'S&S'!$F11)+SUM(O.2!CC$245,O.2!CC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!CC$246,O.2!CC$257)+O.2!CC$247","v":0},{"$f":"-SUM(O.2!CD$244,O.2!CD$255)*(1+'S&S'!$F11)+SUM(O.2!CD$245,O.2!CD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!CD$246,O.2!CD$257)+O.2!CD$247","v":0},{"$f":"-SUM(O.2!CE$244,O.2!CE$255)*(1+'S&S'!$F11)+SUM(O.2!CE$245,O.2!CE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!CE$246,O.2!CE$257)+O.2!CE$247","v":0},{"$f":"-SUM(O.2!CF$244,O.2!CF$255)*(1+'S&S'!$F11)+SUM(O.2!CF$245,O.2!CF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!CF$246,O.2!CF$257)+O.2!CF$247","v":0},{"$f":"-SUM(O.2!CG$244,O.2!CG$255)*(1+'S&S'!$F11)+SUM(O.2!CG$245,O.2!CG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!CG$246,O.2!CG$257)+O.2!CG$247","v":0},{"$f":"-SUM(O.2!CH$244,O.2!CH$255)*(1+'S&S'!$F11)+SUM(O.2!CH$245,O.2!CH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!CH$246,O.2!CH$257)+O.2!CH$247","v":0},{"$f":"-SUM(O.2!CI$244,O.2!CI$255)*(1+'S&S'!$F11)+SUM(O.2!CI$245,O.2!CI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!CI$246,O.2!CI$257)+O.2!CI$247","v":0},{"$f":"-SUM(O.2!CJ$244,O.2!CJ$255)*(1+'S&S'!$F11)+SUM(O.2!CJ$245,O.2!CJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!CJ$246,O.2!CJ$257)+O.2!CJ$247","v":0},{"$f":"-SUM(O.2!CK$244,O.2!CK$255)*(1+'S&S'!$F11)+SUM(O.2!CK$245,O.2!CK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!CK$246,O.2!CK$257)+O.2!CK$247","v":0},{"$f":"-SUM(O.2!CL$244,O.2!CL$255)*(1+'S&S'!$F11)+SUM(O.2!CL$245,O.2!CL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!CL$246,O.2!CL$257)+O.2!CL$247","v":0},{"$f":"-SUM(O.2!CM$244,O.2!CM$255)*(1+'S&S'!$F11)+SUM(O.2!CM$245,O.2!CM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!CM$246,O.2!CM$257)+O.2!CM$247","v":0},{"$f":"-SUM(O.2!CN$244,O.2!CN$255)*(1+'S&S'!$F11)+SUM(O.2!CN$245,O.2!CN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!CN$246,O.2!CN$257)+O.2!CN$247","v":0},{"$f":"-SUM(O.2!CO$244,O.2!CO$255)*(1+'S&S'!$F11)+SUM(O.2!CO$245,O.2!CO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!CO$246,O.2!CO$257)+O.2!CO$247","v":0},{"$f":"-SUM(O.2!CP$244,O.2!CP$255)*(1+'S&S'!$F11)+SUM(O.2!CP$245,O.2!CP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!CP$246,O.2!CP$257)+O.2!CP$247","v":0},{"$f":"-SUM(O.2!CQ$244,O.2!CQ$255)*(1+'S&S'!$F11)+SUM(O.2!CQ$245,O.2!CQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!CQ$246,O.2!CQ$257)+O.2!CQ$247","v":0},{"$f":"-SUM(O.2!CR$244,O.2!CR$255)*(1+'S&S'!$F11)+SUM(O.2!CR$245,O.2!CR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!CR$246,O.2!CR$257)+O.2!CR$247","v":0},{"$f":"-SUM(O.2!CS$244,O.2!CS$255)*(1+'S&S'!$F11)+SUM(O.2!CS$245,O.2!CS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.2!CS$246,O.2!CS$257)+O.2!CS$247","v":0}]
[null,null,{"$f":"O.2!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"C. Total operating and maintenance costs with 1% increase"},null,{"$f":"G290+NPV(G.Asm!$F$76,H290:INDEX(H290:CS290,RP))","v":0},0,{"$f":"-SUM(O.2!G$244,O.2!G$255)+SUM(O.2!G$245,O.2!G$256)-SUM(O.2!G$246,O.2!G$257)*(1+'S&S'!$F12)+O.2!G$247","v":0},{"$f":"-SUM(O.2!H$244,O.2!H$255)+SUM(O.2!H$245,O.2!H$256)-SUM(O.2!H$246,O.2!H$257)*(1+'S&S'!$F12)+O.2!H$247","v":0},{"$f":"-SUM(O.2!I$244,O.2!I$255)+SUM(O.2!I$245,O.2!I$256)-SUM(O.2!I$246,O.2!I$257)*(1+'S&S'!$F12)+O.2!I$247","v":0},{"$f":"-SUM(O.2!J$244,O.2!J$255)+SUM(O.2!J$245,O.2!J$256)-SUM(O.2!J$246,O.2!J$257)*(1+'S&S'!$F12)+O.2!J$247","v":0},{"$f":"-SUM(O.2!K$244,O.2!K$255)+SUM(O.2!K$245,O.2!K$256)-SUM(O.2!K$246,O.2!K$257)*(1+'S&S'!$F12)+O.2!K$247","v":0},{"$f":"-SUM(O.2!L$244,O.2!L$255)+SUM(O.2!L$245,O.2!L$256)-SUM(O.2!L$246,O.2!L$257)*(1+'S&S'!$F12)+O.2!L$247","v":0},{"$f":"-SUM(O.2!M$244,O.2!M$255)+SUM(O.2!M$245,O.2!M$256)-SUM(O.2!M$246,O.2!M$257)*(1+'S&S'!$F12)+O.2!M$247","v":0},{"$f":"-SUM(O.2!N$244,O.2!N$255)+SUM(O.2!N$245,O.2!N$256)-SUM(O.2!N$246,O.2!N$257)*(1+'S&S'!$F12)+O.2!N$247","v":0},{"$f":"-SUM(O.2!O$244,O.2!O$255)+SUM(O.2!O$245,O.2!O$256)-SUM(O.2!O$246,O.2!O$257)*(1+'S&S'!$F12)+O.2!O$247","v":0},{"$f":"-SUM(O.2!P$244,O.2!P$255)+SUM(O.2!P$245,O.2!P$256)-SUM(O.2!P$246,O.2!P$257)*(1+'S&S'!$F12)+O.2!P$247","v":0},{"$f":"-SUM(O.2!Q$244,O.2!Q$255)+SUM(O.2!Q$245,O.2!Q$256)-SUM(O.2!Q$246,O.2!Q$257)*(1+'S&S'!$F12)+O.2!Q$247","v":0},{"$f":"-SUM(O.2!R$244,O.2!R$255)+SUM(O.2!R$245,O.2!R$256)-SUM(O.2!R$246,O.2!R$257)*(1+'S&S'!$F12)+O.2!R$247","v":0},{"$f":"-SUM(O.2!S$244,O.2!S$255)+SUM(O.2!S$245,O.2!S$256)-SUM(O.2!S$246,O.2!S$257)*(1+'S&S'!$F12)+O.2!S$247","v":0},{"$f":"-SUM(O.2!T$244,O.2!T$255)+SUM(O.2!T$245,O.2!T$256)-SUM(O.2!T$246,O.2!T$257)*(1+'S&S'!$F12)+O.2!T$247","v":0},{"$f":"-SUM(O.2!U$244,O.2!U$255)+SUM(O.2!U$245,O.2!U$256)-SUM(O.2!U$246,O.2!U$257)*(1+'S&S'!$F12)+O.2!U$247","v":0},{"$f":"-SUM(O.2!V$244,O.2!V$255)+SUM(O.2!V$245,O.2!V$256)-SUM(O.2!V$246,O.2!V$257)*(1+'S&S'!$F12)+O.2!V$247","v":0},{"$f":"-SUM(O.2!W$244,O.2!W$255)+SUM(O.2!W$245,O.2!W$256)-SUM(O.2!W$246,O.2!W$257)*(1+'S&S'!$F12)+O.2!W$247","v":0},{"$f":"-SUM(O.2!X$244,O.2!X$255)+SUM(O.2!X$245,O.2!X$256)-SUM(O.2!X$246,O.2!X$257)*(1+'S&S'!$F12)+O.2!X$247","v":0},{"$f":"-SUM(O.2!Y$244,O.2!Y$255)+SUM(O.2!Y$245,O.2!Y$256)-SUM(O.2!Y$246,O.2!Y$257)*(1+'S&S'!$F12)+O.2!Y$247","v":0},{"$f":"-SUM(O.2!Z$244,O.2!Z$255)+SUM(O.2!Z$245,O.2!Z$256)-SUM(O.2!Z$246,O.2!Z$257)*(1+'S&S'!$F12)+O.2!Z$247","v":0},{"$f":"-SUM(O.2!AA$244,O.2!AA$255)+SUM(O.2!AA$245,O.2!AA$256)-SUM(O.2!AA$246,O.2!AA$257)*(1+'S&S'!$F12)+O.2!AA$247","v":0},{"$f":"-SUM(O.2!AB$244,O.2!AB$255)+SUM(O.2!AB$245,O.2!AB$256)-SUM(O.2!AB$246,O.2!AB$257)*(1+'S&S'!$F12)+O.2!AB$247","v":0},{"$f":"-SUM(O.2!AC$244,O.2!AC$255)+SUM(O.2!AC$245,O.2!AC$256)-SUM(O.2!AC$246,O.2!AC$257)*(1+'S&S'!$F12)+O.2!AC$247","v":0},{"$f":"-SUM(O.2!AD$244,O.2!AD$255)+SUM(O.2!AD$245,O.2!AD$256)-SUM(O.2!AD$246,O.2!AD$257)*(1+'S&S'!$F12)+O.2!AD$247","v":0},{"$f":"-SUM(O.2!AE$244,O.2!AE$255)+SUM(O.2!AE$245,O.2!AE$256)-SUM(O.2!AE$246,O.2!AE$257)*(1+'S&S'!$F12)+O.2!AE$247","v":0},{"$f":"-SUM(O.2!AF$244,O.2!AF$255)+SUM(O.2!AF$245,O.2!AF$256)-SUM(O.2!AF$246,O.2!AF$257)*(1+'S&S'!$F12)+O.2!AF$247","v":0},{"$f":"-SUM(O.2!AG$244,O.2!AG$255)+SUM(O.2!AG$245,O.2!AG$256)-SUM(O.2!AG$246,O.2!AG$257)*(1+'S&S'!$F12)+O.2!AG$247","v":0},{"$f":"-SUM(O.2!AH$244,O.2!AH$255)+SUM(O.2!AH$245,O.2!AH$256)-SUM(O.2!AH$246,O.2!AH$257)*(1+'S&S'!$F12)+O.2!AH$247","v":0},{"$f":"-SUM(O.2!AI$244,O.2!AI$255)+SUM(O.2!AI$245,O.2!AI$256)-SUM(O.2!AI$246,O.2!AI$257)*(1+'S&S'!$F12)+O.2!AI$247","v":0},{"$f":"-SUM(O.2!AJ$244,O.2!AJ$255)+SUM(O.2!AJ$245,O.2!AJ$256)-SUM(O.2!AJ$246,O.2!AJ$257)*(1+'S&S'!$F12)+O.2!AJ$247","v":0},{"$f":"-SUM(O.2!AK$244,O.2!AK$255)+SUM(O.2!AK$245,O.2!AK$256)-SUM(O.2!AK$246,O.2!AK$257)*(1+'S&S'!$F12)+O.2!AK$247","v":0},{"$f":"-SUM(O.2!AL$244,O.2!AL$255)+SUM(O.2!AL$245,O.2!AL$256)-SUM(O.2!AL$246,O.2!AL$257)*(1+'S&S'!$F12)+O.2!AL$247","v":0},{"$f":"-SUM(O.2!AM$244,O.2!AM$255)+SUM(O.2!AM$245,O.2!AM$256)-SUM(O.2!AM$246,O.2!AM$257)*(1+'S&S'!$F12)+O.2!AM$247","v":0},{"$f":"-SUM(O.2!AN$244,O.2!AN$255)+SUM(O.2!AN$245,O.2!AN$256)-SUM(O.2!AN$246,O.2!AN$257)*(1+'S&S'!$F12)+O.2!AN$247","v":0},{"$f":"-SUM(O.2!AO$244,O.2!AO$255)+SUM(O.2!AO$245,O.2!AO$256)-SUM(O.2!AO$246,O.2!AO$257)*(1+'S&S'!$F12)+O.2!AO$247","v":0},{"$f":"-SUM(O.2!AP$244,O.2!AP$255)+SUM(O.2!AP$245,O.2!AP$256)-SUM(O.2!AP$246,O.2!AP$257)*(1+'S&S'!$F12)+O.2!AP$247","v":0},{"$f":"-SUM(O.2!AQ$244,O.2!AQ$255)+SUM(O.2!AQ$245,O.2!AQ$256)-SUM(O.2!AQ$246,O.2!AQ$257)*(1+'S&S'!$F12)+O.2!AQ$247","v":0},{"$f":"-SUM(O.2!AR$244,O.2!AR$255)+SUM(O.2!AR$245,O.2!AR$256)-SUM(O.2!AR$246,O.2!AR$257)*(1+'S&S'!$F12)+O.2!AR$247","v":0},{"$f":"-SUM(O.2!AS$244,O.2!AS$255)+SUM(O.2!AS$245,O.2!AS$256)-SUM(O.2!AS$246,O.2!AS$257)*(1+'S&S'!$F12)+O.2!AS$247","v":0},{"$f":"-SUM(O.2!AT$244,O.2!AT$255)+SUM(O.2!AT$245,O.2!AT$256)-SUM(O.2!AT$246,O.2!AT$257)*(1+'S&S'!$F12)+O.2!AT$247","v":0},{"$f":"-SUM(O.2!AU$244,O.2!AU$255)+SUM(O.2!AU$245,O.2!AU$256)-SUM(O.2!AU$246,O.2!AU$257)*(1+'S&S'!$F12)+O.2!AU$247","v":0},{"$f":"-SUM(O.2!AV$244,O.2!AV$255)+SUM(O.2!AV$245,O.2!AV$256)-SUM(O.2!AV$246,O.2!AV$257)*(1+'S&S'!$F12)+O.2!AV$247","v":0},{"$f":"-SUM(O.2!AW$244,O.2!AW$255)+SUM(O.2!AW$245,O.2!AW$256)-SUM(O.2!AW$246,O.2!AW$257)*(1+'S&S'!$F12)+O.2!AW$247","v":0},{"$f":"-SUM(O.2!AX$244,O.2!AX$255)+SUM(O.2!AX$245,O.2!AX$256)-SUM(O.2!AX$246,O.2!AX$257)*(1+'S&S'!$F12)+O.2!AX$247","v":0},{"$f":"-SUM(O.2!AY$244,O.2!AY$255)+SUM(O.2!AY$245,O.2!AY$256)-SUM(O.2!AY$246,O.2!AY$257)*(1+'S&S'!$F12)+O.2!AY$247","v":0},{"$f":"-SUM(O.2!AZ$244,O.2!AZ$255)+SUM(O.2!AZ$245,O.2!AZ$256)-SUM(O.2!AZ$246,O.2!AZ$257)*(1+'S&S'!$F12)+O.2!AZ$247","v":0},{"$f":"-SUM(O.2!BA$244,O.2!BA$255)+SUM(O.2!BA$245,O.2!BA$256)-SUM(O.2!BA$246,O.2!BA$257)*(1+'S&S'!$F12)+O.2!BA$247","v":0},{"$f":"-SUM(O.2!BB$244,O.2!BB$255)+SUM(O.2!BB$245,O.2!BB$256)-SUM(O.2!BB$246,O.2!BB$257)*(1+'S&S'!$F12)+O.2!BB$247","v":0},{"$f":"-SUM(O.2!BC$244,O.2!BC$255)+SUM(O.2!BC$245,O.2!BC$256)-SUM(O.2!BC$246,O.2!BC$257)*(1+'S&S'!$F12)+O.2!BC$247","v":0},{"$f":"-SUM(O.2!BD$244,O.2!BD$255)+SUM(O.2!BD$245,O.2!BD$256)-SUM(O.2!BD$246,O.2!BD$257)*(1+'S&S'!$F12)+O.2!BD$247","v":0},{"$f":"-SUM(O.2!BE$244,O.2!BE$255)+SUM(O.2!BE$245,O.2!BE$256)-SUM(O.2!BE$246,O.2!BE$257)*(1+'S&S'!$F12)+O.2!BE$247","v":0},{"$f":"-SUM(O.2!BF$244,O.2!BF$255)+SUM(O.2!BF$245,O.2!BF$256)-SUM(O.2!BF$246,O.2!BF$257)*(1+'S&S'!$F12)+O.2!BF$247","v":0},{"$f":"-SUM(O.2!BG$244,O.2!BG$255)+SUM(O.2!BG$245,O.2!BG$256)-SUM(O.2!BG$246,O.2!BG$257)*(1+'S&S'!$F12)+O.2!BG$247","v":0},{"$f":"-SUM(O.2!BH$244,O.2!BH$255)+SUM(O.2!BH$245,O.2!BH$256)-SUM(O.2!BH$246,O.2!BH$257)*(1+'S&S'!$F12)+O.2!BH$247","v":0},{"$f":"-SUM(O.2!BI$244,O.2!BI$255)+SUM(O.2!BI$245,O.2!BI$256)-SUM(O.2!BI$246,O.2!BI$257)*(1+'S&S'!$F12)+O.2!BI$247","v":0},{"$f":"-SUM(O.2!BJ$244,O.2!BJ$255)+SUM(O.2!BJ$245,O.2!BJ$256)-SUM(O.2!BJ$246,O.2!BJ$257)*(1+'S&S'!$F12)+O.2!BJ$247","v":0},{"$f":"-SUM(O.2!BK$244,O.2!BK$255)+SUM(O.2!BK$245,O.2!BK$256)-SUM(O.2!BK$246,O.2!BK$257)*(1+'S&S'!$F12)+O.2!BK$247","v":0},{"$f":"-SUM(O.2!BL$244,O.2!BL$255)+SUM(O.2!BL$245,O.2!BL$256)-SUM(O.2!BL$246,O.2!BL$257)*(1+'S&S'!$F12)+O.2!BL$247","v":0},{"$f":"-SUM(O.2!BM$244,O.2!BM$255)+SUM(O.2!BM$245,O.2!BM$256)-SUM(O.2!BM$246,O.2!BM$257)*(1+'S&S'!$F12)+O.2!BM$247","v":0},{"$f":"-SUM(O.2!BN$244,O.2!BN$255)+SUM(O.2!BN$245,O.2!BN$256)-SUM(O.2!BN$246,O.2!BN$257)*(1+'S&S'!$F12)+O.2!BN$247","v":0},{"$f":"-SUM(O.2!BO$244,O.2!BO$255)+SUM(O.2!BO$245,O.2!BO$256)-SUM(O.2!BO$246,O.2!BO$257)*(1+'S&S'!$F12)+O.2!BO$247","v":0},{"$f":"-SUM(O.2!BP$244,O.2!BP$255)+SUM(O.2!BP$245,O.2!BP$256)-SUM(O.2!BP$246,O.2!BP$257)*(1+'S&S'!$F12)+O.2!BP$247","v":0},{"$f":"-SUM(O.2!BQ$244,O.2!BQ$255)+SUM(O.2!BQ$245,O.2!BQ$256)-SUM(O.2!BQ$246,O.2!BQ$257)*(1+'S&S'!$F12)+O.2!BQ$247","v":0},{"$f":"-SUM(O.2!BR$244,O.2!BR$255)+SUM(O.2!BR$245,O.2!BR$256)-SUM(O.2!BR$246,O.2!BR$257)*(1+'S&S'!$F12)+O.2!BR$247","v":0},{"$f":"-SUM(O.2!BS$244,O.2!BS$255)+SUM(O.2!BS$245,O.2!BS$256)-SUM(O.2!BS$246,O.2!BS$257)*(1+'S&S'!$F12)+O.2!BS$247","v":0},{"$f":"-SUM(O.2!BT$244,O.2!BT$255)+SUM(O.2!BT$245,O.2!BT$256)-SUM(O.2!BT$246,O.2!BT$257)*(1+'S&S'!$F12)+O.2!BT$247","v":0},{"$f":"-SUM(O.2!BU$244,O.2!BU$255)+SUM(O.2!BU$245,O.2!BU$256)-SUM(O.2!BU$246,O.2!BU$257)*(1+'S&S'!$F12)+O.2!BU$247","v":0},{"$f":"-SUM(O.2!BV$244,O.2!BV$255)+SUM(O.2!BV$245,O.2!BV$256)-SUM(O.2!BV$246,O.2!BV$257)*(1+'S&S'!$F12)+O.2!BV$247","v":0},{"$f":"-SUM(O.2!BW$244,O.2!BW$255)+SUM(O.2!BW$245,O.2!BW$256)-SUM(O.2!BW$246,O.2!BW$257)*(1+'S&S'!$F12)+O.2!BW$247","v":0},{"$f":"-SUM(O.2!BX$244,O.2!BX$255)+SUM(O.2!BX$245,O.2!BX$256)-SUM(O.2!BX$246,O.2!BX$257)*(1+'S&S'!$F12)+O.2!BX$247","v":0},{"$f":"-SUM(O.2!BY$244,O.2!BY$255)+SUM(O.2!BY$245,O.2!BY$256)-SUM(O.2!BY$246,O.2!BY$257)*(1+'S&S'!$F12)+O.2!BY$247","v":0},{"$f":"-SUM(O.2!BZ$244,O.2!BZ$255)+SUM(O.2!BZ$245,O.2!BZ$256)-SUM(O.2!BZ$246,O.2!BZ$257)*(1+'S&S'!$F12)+O.2!BZ$247","v":0},{"$f":"-SUM(O.2!CA$244,O.2!CA$255)+SUM(O.2!CA$245,O.2!CA$256)-SUM(O.2!CA$246,O.2!CA$257)*(1+'S&S'!$F12)+O.2!CA$247","v":0},{"$f":"-SUM(O.2!CB$244,O.2!CB$255)+SUM(O.2!CB$245,O.2!CB$256)-SUM(O.2!CB$246,O.2!CB$257)*(1+'S&S'!$F12)+O.2!CB$247","v":0},{"$f":"-SUM(O.2!CC$244,O.2!CC$255)+SUM(O.2!CC$245,O.2!CC$256)-SUM(O.2!CC$246,O.2!CC$257)*(1+'S&S'!$F12)+O.2!CC$247","v":0},{"$f":"-SUM(O.2!CD$244,O.2!CD$255)+SUM(O.2!CD$245,O.2!CD$256)-SUM(O.2!CD$246,O.2!CD$257)*(1+'S&S'!$F12)+O.2!CD$247","v":0},{"$f":"-SUM(O.2!CE$244,O.2!CE$255)+SUM(O.2!CE$245,O.2!CE$256)-SUM(O.2!CE$246,O.2!CE$257)*(1+'S&S'!$F12)+O.2!CE$247","v":0},{"$f":"-SUM(O.2!CF$244,O.2!CF$255)+SUM(O.2!CF$245,O.2!CF$256)-SUM(O.2!CF$246,O.2!CF$257)*(1+'S&S'!$F12)+O.2!CF$247","v":0},{"$f":"-SUM(O.2!CG$244,O.2!CG$255)+SUM(O.2!CG$245,O.2!CG$256)-SUM(O.2!CG$246,O.2!CG$257)*(1+'S&S'!$F12)+O.2!CG$247","v":0},{"$f":"-SUM(O.2!CH$244,O.2!CH$255)+SUM(O.2!CH$245,O.2!CH$256)-SUM(O.2!CH$246,O.2!CH$257)*(1+'S&S'!$F12)+O.2!CH$247","v":0},{"$f":"-SUM(O.2!CI$244,O.2!CI$255)+SUM(O.2!CI$245,O.2!CI$256)-SUM(O.2!CI$246,O.2!CI$257)*(1+'S&S'!$F12)+O.2!CI$247","v":0},{"$f":"-SUM(O.2!CJ$244,O.2!CJ$255)+SUM(O.2!CJ$245,O.2!CJ$256)-SUM(O.2!CJ$246,O.2!CJ$257)*(1+'S&S'!$F12)+O.2!CJ$247","v":0},{"$f":"-SUM(O.2!CK$244,O.2!CK$255)+SUM(O.2!CK$245,O.2!CK$256)-SUM(O.2!CK$246,O.2!CK$257)*(1+'S&S'!$F12)+O.2!CK$247","v":0},{"$f":"-SUM(O.2!CL$244,O.2!CL$255)+SUM(O.2!CL$245,O.2!CL$256)-SUM(O.2!CL$246,O.2!CL$257)*(1+'S&S'!$F12)+O.2!CL$247","v":0},{"$f":"-SUM(O.2!CM$244,O.2!CM$255)+SUM(O.2!CM$245,O.2!CM$256)-SUM(O.2!CM$246,O.2!CM$257)*(1+'S&S'!$F12)+O.2!CM$247","v":0},{"$f":"-SUM(O.2!CN$244,O.2!CN$255)+SUM(O.2!CN$245,O.2!CN$256)-SUM(O.2!CN$246,O.2!CN$257)*(1+'S&S'!$F12)+O.2!CN$247","v":0},{"$f":"-SUM(O.2!CO$244,O.2!CO$255)+SUM(O.2!CO$245,O.2!CO$256)-SUM(O.2!CO$246,O.2!CO$257)*(1+'S&S'!$F12)+O.2!CO$247","v":0},{"$f":"-SUM(O.2!CP$244,O.2!CP$255)+SUM(O.2!CP$245,O.2!CP$256)-SUM(O.2!CP$246,O.2!CP$257)*(1+'S&S'!$F12)+O.2!CP$247","v":0},{"$f":"-SUM(O.2!CQ$244,O.2!CQ$255)+SUM(O.2!CQ$245,O.2!CQ$256)-SUM(O.2!CQ$246,O.2!CQ$257)*(1+'S&S'!$F12)+O.2!CQ$247","v":0},{"$f":"-SUM(O.2!CR$244,O.2!CR$255)+SUM(O.2!CR$245,O.2!CR$256)-SUM(O.2!CR$246,O.2!CR$257)*(1+'S&S'!$F12)+O.2!CR$247","v":0},{"$f":"-SUM(O.2!CS$244,O.2!CS$255)+SUM(O.2!CS$245,O.2!CS$256)-SUM(O.2!CS$246,O.2!CS$257)*(1+'S&S'!$F12)+O.2!CS$247","v":0}]
[null,null,{"$f":"O.2!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"C. Total operating and maintenance costs with 1% decrease"},null,{"$f":"G291+NPV(G.Asm!$F$76,H291:INDEX(H291:CS291,RP))","v":0},0,{"$f":"-SUM(O.2!G$244,O.2!G$255)+SUM(O.2!G$245,O.2!G$256)-SUM(O.2!G$246,O.2!G$257)*(1+'S&S'!$F13)+O.2!G$247","v":0},{"$f":"-SUM(O.2!H$244,O.2!H$255)+SUM(O.2!H$245,O.2!H$256)-SUM(O.2!H$246,O.2!H$257)*(1+'S&S'!$F13)+O.2!H$247","v":0},{"$f":"-SUM(O.2!I$244,O.2!I$255)+SUM(O.2!I$245,O.2!I$256)-SUM(O.2!I$246,O.2!I$257)*(1+'S&S'!$F13)+O.2!I$247","v":0},{"$f":"-SUM(O.2!J$244,O.2!J$255)+SUM(O.2!J$245,O.2!J$256)-SUM(O.2!J$246,O.2!J$257)*(1+'S&S'!$F13)+O.2!J$247","v":0},{"$f":"-SUM(O.2!K$244,O.2!K$255)+SUM(O.2!K$245,O.2!K$256)-SUM(O.2!K$246,O.2!K$257)*(1+'S&S'!$F13)+O.2!K$247","v":0},{"$f":"-SUM(O.2!L$244,O.2!L$255)+SUM(O.2!L$245,O.2!L$256)-SUM(O.2!L$246,O.2!L$257)*(1+'S&S'!$F13)+O.2!L$247","v":0},{"$f":"-SUM(O.2!M$244,O.2!M$255)+SUM(O.2!M$245,O.2!M$256)-SUM(O.2!M$246,O.2!M$257)*(1+'S&S'!$F13)+O.2!M$247","v":0},{"$f":"-SUM(O.2!N$244,O.2!N$255)+SUM(O.2!N$245,O.2!N$256)-SUM(O.2!N$246,O.2!N$257)*(1+'S&S'!$F13)+O.2!N$247","v":0},{"$f":"-SUM(O.2!O$244,O.2!O$255)+SUM(O.2!O$245,O.2!O$256)-SUM(O.2!O$246,O.2!O$257)*(1+'S&S'!$F13)+O.2!O$247","v":0},{"$f":"-SUM(O.2!P$244,O.2!P$255)+SUM(O.2!P$245,O.2!P$256)-SUM(O.2!P$246,O.2!P$257)*(1+'S&S'!$F13)+O.2!P$247","v":0},{"$f":"-SUM(O.2!Q$244,O.2!Q$255)+SUM(O.2!Q$245,O.2!Q$256)-SUM(O.2!Q$246,O.2!Q$257)*(1+'S&S'!$F13)+O.2!Q$247","v":0},{"$f":"-SUM(O.2!R$244,O.2!R$255)+SUM(O.2!R$245,O.2!R$256)-SUM(O.2!R$246,O.2!R$257)*(1+'S&S'!$F13)+O.2!R$247","v":0},{"$f":"-SUM(O.2!S$244,O.2!S$255)+SUM(O.2!S$245,O.2!S$256)-SUM(O.2!S$246,O.2!S$257)*(1+'S&S'!$F13)+O.2!S$247","v":0},{"$f":"-SUM(O.2!T$244,O.2!T$255)+SUM(O.2!T$245,O.2!T$256)-SUM(O.2!T$246,O.2!T$257)*(1+'S&S'!$F13)+O.2!T$247","v":0},{"$f":"-SUM(O.2!U$244,O.2!U$255)+SUM(O.2!U$245,O.2!U$256)-SUM(O.2!U$246,O.2!U$257)*(1+'S&S'!$F13)+O.2!U$247","v":0},{"$f":"-SUM(O.2!V$244,O.2!V$255)+SUM(O.2!V$245,O.2!V$256)-SUM(O.2!V$246,O.2!V$257)*(1+'S&S'!$F13)+O.2!V$247","v":0},{"$f":"-SUM(O.2!W$244,O.2!W$255)+SUM(O.2!W$245,O.2!W$256)-SUM(O.2!W$246,O.2!W$257)*(1+'S&S'!$F13)+O.2!W$247","v":0},{"$f":"-SUM(O.2!X$244,O.2!X$255)+SUM(O.2!X$245,O.2!X$256)-SUM(O.2!X$246,O.2!X$257)*(1+'S&S'!$F13)+O.2!X$247","v":0},{"$f":"-SUM(O.2!Y$244,O.2!Y$255)+SUM(O.2!Y$245,O.2!Y$256)-SUM(O.2!Y$246,O.2!Y$257)*(1+'S&S'!$F13)+O.2!Y$247","v":0},{"$f":"-SUM(O.2!Z$244,O.2!Z$255)+SUM(O.2!Z$245,O.2!Z$256)-SUM(O.2!Z$246,O.2!Z$257)*(1+'S&S'!$F13)+O.2!Z$247","v":0},{"$f":"-SUM(O.2!AA$244,O.2!AA$255)+SUM(O.2!AA$245,O.2!AA$256)-SUM(O.2!AA$246,O.2!AA$257)*(1+'S&S'!$F13)+O.2!AA$247","v":0},{"$f":"-SUM(O.2!AB$244,O.2!AB$255)+SUM(O.2!AB$245,O.2!AB$256)-SUM(O.2!AB$246,O.2!AB$257)*(1+'S&S'!$F13)+O.2!AB$247","v":0},{"$f":"-SUM(O.2!AC$244,O.2!AC$255)+SUM(O.2!AC$245,O.2!AC$256)-SUM(O.2!AC$246,O.2!AC$257)*(1+'S&S'!$F13)+O.2!AC$247","v":0},{"$f":"-SUM(O.2!AD$244,O.2!AD$255)+SUM(O.2!AD$245,O.2!AD$256)-SUM(O.2!AD$246,O.2!AD$257)*(1+'S&S'!$F13)+O.2!AD$247","v":0},{"$f":"-SUM(O.2!AE$244,O.2!AE$255)+SUM(O.2!AE$245,O.2!AE$256)-SUM(O.2!AE$246,O.2!AE$257)*(1+'S&S'!$F13)+O.2!AE$247","v":0},{"$f":"-SUM(O.2!AF$244,O.2!AF$255)+SUM(O.2!AF$245,O.2!AF$256)-SUM(O.2!AF$246,O.2!AF$257)*(1+'S&S'!$F13)+O.2!AF$247","v":0},{"$f":"-SUM(O.2!AG$244,O.2!AG$255)+SUM(O.2!AG$245,O.2!AG$256)-SUM(O.2!AG$246,O.2!AG$257)*(1+'S&S'!$F13)+O.2!AG$247","v":0},{"$f":"-SUM(O.2!AH$244,O.2!AH$255)+SUM(O.2!AH$245,O.2!AH$256)-SUM(O.2!AH$246,O.2!AH$257)*(1+'S&S'!$F13)+O.2!AH$247","v":0},{"$f":"-SUM(O.2!AI$244,O.2!AI$255)+SUM(O.2!AI$245,O.2!AI$256)-SUM(O.2!AI$246,O.2!AI$257)*(1+'S&S'!$F13)+O.2!AI$247","v":0},{"$f":"-SUM(O.2!AJ$244,O.2!AJ$255)+SUM(O.2!AJ$245,O.2!AJ$256)-SUM(O.2!AJ$246,O.2!AJ$257)*(1+'S&S'!$F13)+O.2!AJ$247","v":0},{"$f":"-SUM(O.2!AK$244,O.2!AK$255)+SUM(O.2!AK$245,O.2!AK$256)-SUM(O.2!AK$246,O.2!AK$257)*(1+'S&S'!$F13)+O.2!AK$247","v":0},{"$f":"-SUM(O.2!AL$244,O.2!AL$255)+SUM(O.2!AL$245,O.2!AL$256)-SUM(O.2!AL$246,O.2!AL$257)*(1+'S&S'!$F13)+O.2!AL$247","v":0},{"$f":"-SUM(O.2!AM$244,O.2!AM$255)+SUM(O.2!AM$245,O.2!AM$256)-SUM(O.2!AM$246,O.2!AM$257)*(1+'S&S'!$F13)+O.2!AM$247","v":0},{"$f":"-SUM(O.2!AN$244,O.2!AN$255)+SUM(O.2!AN$245,O.2!AN$256)-SUM(O.2!AN$246,O.2!AN$257)*(1+'S&S'!$F13)+O.2!AN$247","v":0},{"$f":"-SUM(O.2!AO$244,O.2!AO$255)+SUM(O.2!AO$245,O.2!AO$256)-SUM(O.2!AO$246,O.2!AO$257)*(1+'S&S'!$F13)+O.2!AO$247","v":0},{"$f":"-SUM(O.2!AP$244,O.2!AP$255)+SUM(O.2!AP$245,O.2!AP$256)-SUM(O.2!AP$246,O.2!AP$257)*(1+'S&S'!$F13)+O.2!AP$247","v":0},{"$f":"-SUM(O.2!AQ$244,O.2!AQ$255)+SUM(O.2!AQ$245,O.2!AQ$256)-SUM(O.2!AQ$246,O.2!AQ$257)*(1+'S&S'!$F13)+O.2!AQ$247","v":0},{"$f":"-SUM(O.2!AR$244,O.2!AR$255)+SUM(O.2!AR$245,O.2!AR$256)-SUM(O.2!AR$246,O.2!AR$257)*(1+'S&S'!$F13)+O.2!AR$247","v":0},{"$f":"-SUM(O.2!AS$244,O.2!AS$255)+SUM(O.2!AS$245,O.2!AS$256)-SUM(O.2!AS$246,O.2!AS$257)*(1+'S&S'!$F13)+O.2!AS$247","v":0},{"$f":"-SUM(O.2!AT$244,O.2!AT$255)+SUM(O.2!AT$245,O.2!AT$256)-SUM(O.2!AT$246,O.2!AT$257)*(1+'S&S'!$F13)+O.2!AT$247","v":0},{"$f":"-SUM(O.2!AU$244,O.2!AU$255)+SUM(O.2!AU$245,O.2!AU$256)-SUM(O.2!AU$246,O.2!AU$257)*(1+'S&S'!$F13)+O.2!AU$247","v":0},{"$f":"-SUM(O.2!AV$244,O.2!AV$255)+SUM(O.2!AV$245,O.2!AV$256)-SUM(O.2!AV$246,O.2!AV$257)*(1+'S&S'!$F13)+O.2!AV$247","v":0},{"$f":"-SUM(O.2!AW$244,O.2!AW$255)+SUM(O.2!AW$245,O.2!AW$256)-SUM(O.2!AW$246,O.2!AW$257)*(1+'S&S'!$F13)+O.2!AW$247","v":0},{"$f":"-SUM(O.2!AX$244,O.2!AX$255)+SUM(O.2!AX$245,O.2!AX$256)-SUM(O.2!AX$246,O.2!AX$257)*(1+'S&S'!$F13)+O.2!AX$247","v":0},{"$f":"-SUM(O.2!AY$244,O.2!AY$255)+SUM(O.2!AY$245,O.2!AY$256)-SUM(O.2!AY$246,O.2!AY$257)*(1+'S&S'!$F13)+O.2!AY$247","v":0},{"$f":"-SUM(O.2!AZ$244,O.2!AZ$255)+SUM(O.2!AZ$245,O.2!AZ$256)-SUM(O.2!AZ$246,O.2!AZ$257)*(1+'S&S'!$F13)+O.2!AZ$247","v":0},{"$f":"-SUM(O.2!BA$244,O.2!BA$255)+SUM(O.2!BA$245,O.2!BA$256)-SUM(O.2!BA$246,O.2!BA$257)*(1+'S&S'!$F13)+O.2!BA$247","v":0},{"$f":"-SUM(O.2!BB$244,O.2!BB$255)+SUM(O.2!BB$245,O.2!BB$256)-SUM(O.2!BB$246,O.2!BB$257)*(1+'S&S'!$F13)+O.2!BB$247","v":0},{"$f":"-SUM(O.2!BC$244,O.2!BC$255)+SUM(O.2!BC$245,O.2!BC$256)-SUM(O.2!BC$246,O.2!BC$257)*(1+'S&S'!$F13)+O.2!BC$247","v":0},{"$f":"-SUM(O.2!BD$244,O.2!BD$255)+SUM(O.2!BD$245,O.2!BD$256)-SUM(O.2!BD$246,O.2!BD$257)*(1+'S&S'!$F13)+O.2!BD$247","v":0},{"$f":"-SUM(O.2!BE$244,O.2!BE$255)+SUM(O.2!BE$245,O.2!BE$256)-SUM(O.2!BE$246,O.2!BE$257)*(1+'S&S'!$F13)+O.2!BE$247","v":0},{"$f":"-SUM(O.2!BF$244,O.2!BF$255)+SUM(O.2!BF$245,O.2!BF$256)-SUM(O.2!BF$246,O.2!BF$257)*(1+'S&S'!$F13)+O.2!BF$247","v":0},{"$f":"-SUM(O.2!BG$244,O.2!BG$255)+SUM(O.2!BG$245,O.2!BG$256)-SUM(O.2!BG$246,O.2!BG$257)*(1+'S&S'!$F13)+O.2!BG$247","v":0},{"$f":"-SUM(O.2!BH$244,O.2!BH$255)+SUM(O.2!BH$245,O.2!BH$256)-SUM(O.2!BH$246,O.2!BH$257)*(1+'S&S'!$F13)+O.2!BH$247","v":0},{"$f":"-SUM(O.2!BI$244,O.2!BI$255)+SUM(O.2!BI$245,O.2!BI$256)-SUM(O.2!BI$246,O.2!BI$257)*(1+'S&S'!$F13)+O.2!BI$247","v":0},{"$f":"-SUM(O.2!BJ$244,O.2!BJ$255)+SUM(O.2!BJ$245,O.2!BJ$256)-SUM(O.2!BJ$246,O.2!BJ$257)*(1+'S&S'!$F13)+O.2!BJ$247","v":0},{"$f":"-SUM(O.2!BK$244,O.2!BK$255)+SUM(O.2!BK$245,O.2!BK$256)-SUM(O.2!BK$246,O.2!BK$257)*(1+'S&S'!$F13)+O.2!BK$247","v":0},{"$f":"-SUM(O.2!BL$244,O.2!BL$255)+SUM(O.2!BL$245,O.2!BL$256)-SUM(O.2!BL$246,O.2!BL$257)*(1+'S&S'!$F13)+O.2!BL$247","v":0},{"$f":"-SUM(O.2!BM$244,O.2!BM$255)+SUM(O.2!BM$245,O.2!BM$256)-SUM(O.2!BM$246,O.2!BM$257)*(1+'S&S'!$F13)+O.2!BM$247","v":0},{"$f":"-SUM(O.2!BN$244,O.2!BN$255)+SUM(O.2!BN$245,O.2!BN$256)-SUM(O.2!BN$246,O.2!BN$257)*(1+'S&S'!$F13)+O.2!BN$247","v":0},{"$f":"-SUM(O.2!BO$244,O.2!BO$255)+SUM(O.2!BO$245,O.2!BO$256)-SUM(O.2!BO$246,O.2!BO$257)*(1+'S&S'!$F13)+O.2!BO$247","v":0},{"$f":"-SUM(O.2!BP$244,O.2!BP$255)+SUM(O.2!BP$245,O.2!BP$256)-SUM(O.2!BP$246,O.2!BP$257)*(1+'S&S'!$F13)+O.2!BP$247","v":0},{"$f":"-SUM(O.2!BQ$244,O.2!BQ$255)+SUM(O.2!BQ$245,O.2!BQ$256)-SUM(O.2!BQ$246,O.2!BQ$257)*(1+'S&S'!$F13)+O.2!BQ$247","v":0},{"$f":"-SUM(O.2!BR$244,O.2!BR$255)+SUM(O.2!BR$245,O.2!BR$256)-SUM(O.2!BR$246,O.2!BR$257)*(1+'S&S'!$F13)+O.2!BR$247","v":0},{"$f":"-SUM(O.2!BS$244,O.2!BS$255)+SUM(O.2!BS$245,O.2!BS$256)-SUM(O.2!BS$246,O.2!BS$257)*(1+'S&S'!$F13)+O.2!BS$247","v":0},{"$f":"-SUM(O.2!BT$244,O.2!BT$255)+SUM(O.2!BT$245,O.2!BT$256)-SUM(O.2!BT$246,O.2!BT$257)*(1+'S&S'!$F13)+O.2!BT$247","v":0},{"$f":"-SUM(O.2!BU$244,O.2!BU$255)+SUM(O.2!BU$245,O.2!BU$256)-SUM(O.2!BU$246,O.2!BU$257)*(1+'S&S'!$F13)+O.2!BU$247","v":0},{"$f":"-SUM(O.2!BV$244,O.2!BV$255)+SUM(O.2!BV$245,O.2!BV$256)-SUM(O.2!BV$246,O.2!BV$257)*(1+'S&S'!$F13)+O.2!BV$247","v":0},{"$f":"-SUM(O.2!BW$244,O.2!BW$255)+SUM(O.2!BW$245,O.2!BW$256)-SUM(O.2!BW$246,O.2!BW$257)*(1+'S&S'!$F13)+O.2!BW$247","v":0},{"$f":"-SUM(O.2!BX$244,O.2!BX$255)+SUM(O.2!BX$245,O.2!BX$256)-SUM(O.2!BX$246,O.2!BX$257)*(1+'S&S'!$F13)+O.2!BX$247","v":0},{"$f":"-SUM(O.2!BY$244,O.2!BY$255)+SUM(O.2!BY$245,O.2!BY$256)-SUM(O.2!BY$246,O.2!BY$257)*(1+'S&S'!$F13)+O.2!BY$247","v":0},{"$f":"-SUM(O.2!BZ$244,O.2!BZ$255)+SUM(O.2!BZ$245,O.2!BZ$256)-SUM(O.2!BZ$246,O.2!BZ$257)*(1+'S&S'!$F13)+O.2!BZ$247","v":0},{"$f":"-SUM(O.2!CA$244,O.2!CA$255)+SUM(O.2!CA$245,O.2!CA$256)-SUM(O.2!CA$246,O.2!CA$257)*(1+'S&S'!$F13)+O.2!CA$247","v":0},{"$f":"-SUM(O.2!CB$244,O.2!CB$255)+SUM(O.2!CB$245,O.2!CB$256)-SUM(O.2!CB$246,O.2!CB$257)*(1+'S&S'!$F13)+O.2!CB$247","v":0},{"$f":"-SUM(O.2!CC$244,O.2!CC$255)+SUM(O.2!CC$245,O.2!CC$256)-SUM(O.2!CC$246,O.2!CC$257)*(1+'S&S'!$F13)+O.2!CC$247","v":0},{"$f":"-SUM(O.2!CD$244,O.2!CD$255)+SUM(O.2!CD$245,O.2!CD$256)-SUM(O.2!CD$246,O.2!CD$257)*(1+'S&S'!$F13)+O.2!CD$247","v":0},{"$f":"-SUM(O.2!CE$244,O.2!CE$255)+SUM(O.2!CE$245,O.2!CE$256)-SUM(O.2!CE$246,O.2!CE$257)*(1+'S&S'!$F13)+O.2!CE$247","v":0},{"$f":"-SUM(O.2!CF$244,O.2!CF$255)+SUM(O.2!CF$245,O.2!CF$256)-SUM(O.2!CF$246,O.2!CF$257)*(1+'S&S'!$F13)+O.2!CF$247","v":0},{"$f":"-SUM(O.2!CG$244,O.2!CG$255)+SUM(O.2!CG$245,O.2!CG$256)-SUM(O.2!CG$246,O.2!CG$257)*(1+'S&S'!$F13)+O.2!CG$247","v":0},{"$f":"-SUM(O.2!CH$244,O.2!CH$255)+SUM(O.2!CH$245,O.2!CH$256)-SUM(O.2!CH$246,O.2!CH$257)*(1+'S&S'!$F13)+O.2!CH$247","v":0},{"$f":"-SUM(O.2!CI$244,O.2!CI$255)+SUM(O.2!CI$245,O.2!CI$256)-SUM(O.2!CI$246,O.2!CI$257)*(1+'S&S'!$F13)+O.2!CI$247","v":0},{"$f":"-SUM(O.2!CJ$244,O.2!CJ$255)+SUM(O.2!CJ$245,O.2!CJ$256)-SUM(O.2!CJ$246,O.2!CJ$257)*(1+'S&S'!$F13)+O.2!CJ$247","v":0},{"$f":"-SUM(O.2!CK$244,O.2!CK$255)+SUM(O.2!CK$245,O.2!CK$256)-SUM(O.2!CK$246,O.2!CK$257)*(1+'S&S'!$F13)+O.2!CK$247","v":0},{"$f":"-SUM(O.2!CL$244,O.2!CL$255)+SUM(O.2!CL$245,O.2!CL$256)-SUM(O.2!CL$246,O.2!CL$257)*(1+'S&S'!$F13)+O.2!CL$247","v":0},{"$f":"-SUM(O.2!CM$244,O.2!CM$255)+SUM(O.2!CM$245,O.2!CM$256)-SUM(O.2!CM$246,O.2!CM$257)*(1+'S&S'!$F13)+O.2!CM$247","v":0},{"$f":"-SUM(O.2!CN$244,O.2!CN$255)+SUM(O.2!CN$245,O.2!CN$256)-SUM(O.2!CN$246,O.2!CN$257)*(1+'S&S'!$F13)+O.2!CN$247","v":0},{"$f":"-SUM(O.2!CO$244,O.2!CO$255)+SUM(O.2!CO$245,O.2!CO$256)-SUM(O.2!CO$246,O.2!CO$257)*(1+'S&S'!$F13)+O.2!CO$247","v":0},{"$f":"-SUM(O.2!CP$244,O.2!CP$255)+SUM(O.2!CP$245,O.2!CP$256)-SUM(O.2!CP$246,O.2!CP$257)*(1+'S&S'!$F13)+O.2!CP$247","v":0},{"$f":"-SUM(O.2!CQ$244,O.2!CQ$255)+SUM(O.2!CQ$245,O.2!CQ$256)-SUM(O.2!CQ$246,O.2!CQ$257)*(1+'S&S'!$F13)+O.2!CQ$247","v":0},{"$f":"-SUM(O.2!CR$244,O.2!CR$255)+SUM(O.2!CR$245,O.2!CR$256)-SUM(O.2!CR$246,O.2!CR$257)*(1+'S&S'!$F13)+O.2!CR$247","v":0},{"$f":"-SUM(O.2!CS$244,O.2!CS$255)+SUM(O.2!CS$245,O.2!CS$256)-SUM(O.2!CS$246,O.2!CS$257)*(1+'S&S'!$F13)+O.2!CS$247","v":0}]
[null,null,{"$f":"$C$247&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"F. Total revenues with 1% decrease"},null,{"$f":"G292+NPV(G.Asm!$F$76,H292:INDEX(H292:CS292,RP))","v":0},0,{"$f":"-SUM(O.2!G$244,O.2!G$255)+SUM(O.2!G$245,O.2!G$256)-SUM(O.2!G$246,O.2!G$257)+O.2!G$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!H$244,O.2!H$255)+SUM(O.2!H$245,O.2!H$256)-SUM(O.2!H$246,O.2!H$257)+O.2!H$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!I$244,O.2!I$255)+SUM(O.2!I$245,O.2!I$256)-SUM(O.2!I$246,O.2!I$257)+O.2!I$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!J$244,O.2!J$255)+SUM(O.2!J$245,O.2!J$256)-SUM(O.2!J$246,O.2!J$257)+O.2!J$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!K$244,O.2!K$255)+SUM(O.2!K$245,O.2!K$256)-SUM(O.2!K$246,O.2!K$257)+O.2!K$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!L$244,O.2!L$255)+SUM(O.2!L$245,O.2!L$256)-SUM(O.2!L$246,O.2!L$257)+O.2!L$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!M$244,O.2!M$255)+SUM(O.2!M$245,O.2!M$256)-SUM(O.2!M$246,O.2!M$257)+O.2!M$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!N$244,O.2!N$255)+SUM(O.2!N$245,O.2!N$256)-SUM(O.2!N$246,O.2!N$257)+O.2!N$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!O$244,O.2!O$255)+SUM(O.2!O$245,O.2!O$256)-SUM(O.2!O$246,O.2!O$257)+O.2!O$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!P$244,O.2!P$255)+SUM(O.2!P$245,O.2!P$256)-SUM(O.2!P$246,O.2!P$257)+O.2!P$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!Q$244,O.2!Q$255)+SUM(O.2!Q$245,O.2!Q$256)-SUM(O.2!Q$246,O.2!Q$257)+O.2!Q$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!R$244,O.2!R$255)+SUM(O.2!R$245,O.2!R$256)-SUM(O.2!R$246,O.2!R$257)+O.2!R$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!S$244,O.2!S$255)+SUM(O.2!S$245,O.2!S$256)-SUM(O.2!S$246,O.2!S$257)+O.2!S$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!T$244,O.2!T$255)+SUM(O.2!T$245,O.2!T$256)-SUM(O.2!T$246,O.2!T$257)+O.2!T$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!U$244,O.2!U$255)+SUM(O.2!U$245,O.2!U$256)-SUM(O.2!U$246,O.2!U$257)+O.2!U$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!V$244,O.2!V$255)+SUM(O.2!V$245,O.2!V$256)-SUM(O.2!V$246,O.2!V$257)+O.2!V$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!W$244,O.2!W$255)+SUM(O.2!W$245,O.2!W$256)-SUM(O.2!W$246,O.2!W$257)+O.2!W$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!X$244,O.2!X$255)+SUM(O.2!X$245,O.2!X$256)-SUM(O.2!X$246,O.2!X$257)+O.2!X$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!Y$244,O.2!Y$255)+SUM(O.2!Y$245,O.2!Y$256)-SUM(O.2!Y$246,O.2!Y$257)+O.2!Y$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!Z$244,O.2!Z$255)+SUM(O.2!Z$245,O.2!Z$256)-SUM(O.2!Z$246,O.2!Z$257)+O.2!Z$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AA$244,O.2!AA$255)+SUM(O.2!AA$245,O.2!AA$256)-SUM(O.2!AA$246,O.2!AA$257)+O.2!AA$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AB$244,O.2!AB$255)+SUM(O.2!AB$245,O.2!AB$256)-SUM(O.2!AB$246,O.2!AB$257)+O.2!AB$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AC$244,O.2!AC$255)+SUM(O.2!AC$245,O.2!AC$256)-SUM(O.2!AC$246,O.2!AC$257)+O.2!AC$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AD$244,O.2!AD$255)+SUM(O.2!AD$245,O.2!AD$256)-SUM(O.2!AD$246,O.2!AD$257)+O.2!AD$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AE$244,O.2!AE$255)+SUM(O.2!AE$245,O.2!AE$256)-SUM(O.2!AE$246,O.2!AE$257)+O.2!AE$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AF$244,O.2!AF$255)+SUM(O.2!AF$245,O.2!AF$256)-SUM(O.2!AF$246,O.2!AF$257)+O.2!AF$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AG$244,O.2!AG$255)+SUM(O.2!AG$245,O.2!AG$256)-SUM(O.2!AG$246,O.2!AG$257)+O.2!AG$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AH$244,O.2!AH$255)+SUM(O.2!AH$245,O.2!AH$256)-SUM(O.2!AH$246,O.2!AH$257)+O.2!AH$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AI$244,O.2!AI$255)+SUM(O.2!AI$245,O.2!AI$256)-SUM(O.2!AI$246,O.2!AI$257)+O.2!AI$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AJ$244,O.2!AJ$255)+SUM(O.2!AJ$245,O.2!AJ$256)-SUM(O.2!AJ$246,O.2!AJ$257)+O.2!AJ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AK$244,O.2!AK$255)+SUM(O.2!AK$245,O.2!AK$256)-SUM(O.2!AK$246,O.2!AK$257)+O.2!AK$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AL$244,O.2!AL$255)+SUM(O.2!AL$245,O.2!AL$256)-SUM(O.2!AL$246,O.2!AL$257)+O.2!AL$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AM$244,O.2!AM$255)+SUM(O.2!AM$245,O.2!AM$256)-SUM(O.2!AM$246,O.2!AM$257)+O.2!AM$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AN$244,O.2!AN$255)+SUM(O.2!AN$245,O.2!AN$256)-SUM(O.2!AN$246,O.2!AN$257)+O.2!AN$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AO$244,O.2!AO$255)+SUM(O.2!AO$245,O.2!AO$256)-SUM(O.2!AO$246,O.2!AO$257)+O.2!AO$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AP$244,O.2!AP$255)+SUM(O.2!AP$245,O.2!AP$256)-SUM(O.2!AP$246,O.2!AP$257)+O.2!AP$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AQ$244,O.2!AQ$255)+SUM(O.2!AQ$245,O.2!AQ$256)-SUM(O.2!AQ$246,O.2!AQ$257)+O.2!AQ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AR$244,O.2!AR$255)+SUM(O.2!AR$245,O.2!AR$256)-SUM(O.2!AR$246,O.2!AR$257)+O.2!AR$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AS$244,O.2!AS$255)+SUM(O.2!AS$245,O.2!AS$256)-SUM(O.2!AS$246,O.2!AS$257)+O.2!AS$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AT$244,O.2!AT$255)+SUM(O.2!AT$245,O.2!AT$256)-SUM(O.2!AT$246,O.2!AT$257)+O.2!AT$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AU$244,O.2!AU$255)+SUM(O.2!AU$245,O.2!AU$256)-SUM(O.2!AU$246,O.2!AU$257)+O.2!AU$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AV$244,O.2!AV$255)+SUM(O.2!AV$245,O.2!AV$256)-SUM(O.2!AV$246,O.2!AV$257)+O.2!AV$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AW$244,O.2!AW$255)+SUM(O.2!AW$245,O.2!AW$256)-SUM(O.2!AW$246,O.2!AW$257)+O.2!AW$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AX$244,O.2!AX$255)+SUM(O.2!AX$245,O.2!AX$256)-SUM(O.2!AX$246,O.2!AX$257)+O.2!AX$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AY$244,O.2!AY$255)+SUM(O.2!AY$245,O.2!AY$256)-SUM(O.2!AY$246,O.2!AY$257)+O.2!AY$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!AZ$244,O.2!AZ$255)+SUM(O.2!AZ$245,O.2!AZ$256)-SUM(O.2!AZ$246,O.2!AZ$257)+O.2!AZ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BA$244,O.2!BA$255)+SUM(O.2!BA$245,O.2!BA$256)-SUM(O.2!BA$246,O.2!BA$257)+O.2!BA$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BB$244,O.2!BB$255)+SUM(O.2!BB$245,O.2!BB$256)-SUM(O.2!BB$246,O.2!BB$257)+O.2!BB$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BC$244,O.2!BC$255)+SUM(O.2!BC$245,O.2!BC$256)-SUM(O.2!BC$246,O.2!BC$257)+O.2!BC$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BD$244,O.2!BD$255)+SUM(O.2!BD$245,O.2!BD$256)-SUM(O.2!BD$246,O.2!BD$257)+O.2!BD$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BE$244,O.2!BE$255)+SUM(O.2!BE$245,O.2!BE$256)-SUM(O.2!BE$246,O.2!BE$257)+O.2!BE$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BF$244,O.2!BF$255)+SUM(O.2!BF$245,O.2!BF$256)-SUM(O.2!BF$246,O.2!BF$257)+O.2!BF$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BG$244,O.2!BG$255)+SUM(O.2!BG$245,O.2!BG$256)-SUM(O.2!BG$246,O.2!BG$257)+O.2!BG$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BH$244,O.2!BH$255)+SUM(O.2!BH$245,O.2!BH$256)-SUM(O.2!BH$246,O.2!BH$257)+O.2!BH$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BI$244,O.2!BI$255)+SUM(O.2!BI$245,O.2!BI$256)-SUM(O.2!BI$246,O.2!BI$257)+O.2!BI$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BJ$244,O.2!BJ$255)+SUM(O.2!BJ$245,O.2!BJ$256)-SUM(O.2!BJ$246,O.2!BJ$257)+O.2!BJ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BK$244,O.2!BK$255)+SUM(O.2!BK$245,O.2!BK$256)-SUM(O.2!BK$246,O.2!BK$257)+O.2!BK$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BL$244,O.2!BL$255)+SUM(O.2!BL$245,O.2!BL$256)-SUM(O.2!BL$246,O.2!BL$257)+O.2!BL$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BM$244,O.2!BM$255)+SUM(O.2!BM$245,O.2!BM$256)-SUM(O.2!BM$246,O.2!BM$257)+O.2!BM$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BN$244,O.2!BN$255)+SUM(O.2!BN$245,O.2!BN$256)-SUM(O.2!BN$246,O.2!BN$257)+O.2!BN$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BO$244,O.2!BO$255)+SUM(O.2!BO$245,O.2!BO$256)-SUM(O.2!BO$246,O.2!BO$257)+O.2!BO$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BP$244,O.2!BP$255)+SUM(O.2!BP$245,O.2!BP$256)-SUM(O.2!BP$246,O.2!BP$257)+O.2!BP$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BQ$244,O.2!BQ$255)+SUM(O.2!BQ$245,O.2!BQ$256)-SUM(O.2!BQ$246,O.2!BQ$257)+O.2!BQ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BR$244,O.2!BR$255)+SUM(O.2!BR$245,O.2!BR$256)-SUM(O.2!BR$246,O.2!BR$257)+O.2!BR$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BS$244,O.2!BS$255)+SUM(O.2!BS$245,O.2!BS$256)-SUM(O.2!BS$246,O.2!BS$257)+O.2!BS$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BT$244,O.2!BT$255)+SUM(O.2!BT$245,O.2!BT$256)-SUM(O.2!BT$246,O.2!BT$257)+O.2!BT$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BU$244,O.2!BU$255)+SUM(O.2!BU$245,O.2!BU$256)-SUM(O.2!BU$246,O.2!BU$257)+O.2!BU$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BV$244,O.2!BV$255)+SUM(O.2!BV$245,O.2!BV$256)-SUM(O.2!BV$246,O.2!BV$257)+O.2!BV$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BW$244,O.2!BW$255)+SUM(O.2!BW$245,O.2!BW$256)-SUM(O.2!BW$246,O.2!BW$257)+O.2!BW$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BX$244,O.2!BX$255)+SUM(O.2!BX$245,O.2!BX$256)-SUM(O.2!BX$246,O.2!BX$257)+O.2!BX$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BY$244,O.2!BY$255)+SUM(O.2!BY$245,O.2!BY$256)-SUM(O.2!BY$246,O.2!BY$257)+O.2!BY$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!BZ$244,O.2!BZ$255)+SUM(O.2!BZ$245,O.2!BZ$256)-SUM(O.2!BZ$246,O.2!BZ$257)+O.2!BZ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!CA$244,O.2!CA$255)+SUM(O.2!CA$245,O.2!CA$256)-SUM(O.2!CA$246,O.2!CA$257)+O.2!CA$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!CB$244,O.2!CB$255)+SUM(O.2!CB$245,O.2!CB$256)-SUM(O.2!CB$246,O.2!CB$257)+O.2!CB$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!CC$244,O.2!CC$255)+SUM(O.2!CC$245,O.2!CC$256)-SUM(O.2!CC$246,O.2!CC$257)+O.2!CC$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!CD$244,O.2!CD$255)+SUM(O.2!CD$245,O.2!CD$256)-SUM(O.2!CD$246,O.2!CD$257)+O.2!CD$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!CE$244,O.2!CE$255)+SUM(O.2!CE$245,O.2!CE$256)-SUM(O.2!CE$246,O.2!CE$257)+O.2!CE$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!CF$244,O.2!CF$255)+SUM(O.2!CF$245,O.2!CF$256)-SUM(O.2!CF$246,O.2!CF$257)+O.2!CF$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!CG$244,O.2!CG$255)+SUM(O.2!CG$245,O.2!CG$256)-SUM(O.2!CG$246,O.2!CG$257)+O.2!CG$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!CH$244,O.2!CH$255)+SUM(O.2!CH$245,O.2!CH$256)-SUM(O.2!CH$246,O.2!CH$257)+O.2!CH$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!CI$244,O.2!CI$255)+SUM(O.2!CI$245,O.2!CI$256)-SUM(O.2!CI$246,O.2!CI$257)+O.2!CI$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!CJ$244,O.2!CJ$255)+SUM(O.2!CJ$245,O.2!CJ$256)-SUM(O.2!CJ$246,O.2!CJ$257)+O.2!CJ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!CK$244,O.2!CK$255)+SUM(O.2!CK$245,O.2!CK$256)-SUM(O.2!CK$246,O.2!CK$257)+O.2!CK$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!CL$244,O.2!CL$255)+SUM(O.2!CL$245,O.2!CL$256)-SUM(O.2!CL$246,O.2!CL$257)+O.2!CL$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!CM$244,O.2!CM$255)+SUM(O.2!CM$245,O.2!CM$256)-SUM(O.2!CM$246,O.2!CM$257)+O.2!CM$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!CN$244,O.2!CN$255)+SUM(O.2!CN$245,O.2!CN$256)-SUM(O.2!CN$246,O.2!CN$257)+O.2!CN$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!CO$244,O.2!CO$255)+SUM(O.2!CO$245,O.2!CO$256)-SUM(O.2!CO$246,O.2!CO$257)+O.2!CO$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!CP$244,O.2!CP$255)+SUM(O.2!CP$245,O.2!CP$256)-SUM(O.2!CP$246,O.2!CP$257)+O.2!CP$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!CQ$244,O.2!CQ$255)+SUM(O.2!CQ$245,O.2!CQ$256)-SUM(O.2!CQ$246,O.2!CQ$257)+O.2!CQ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!CR$244,O.2!CR$255)+SUM(O.2!CR$245,O.2!CR$256)-SUM(O.2!CR$246,O.2!CR$257)+O.2!CR$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.2!CS$244,O.2!CS$255)+SUM(O.2!CS$245,O.2!CS$256)-SUM(O.2!CS$246,O.2!CS$257)+O.2!CS$247*(1+'S&S'!$F14)","v":0}]
[null,null,{"$f":"$C$247&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"F. Total revenues with 1% decrease"},null,{"$f":"G293+NPV(G.Asm!$F$76,H293:INDEX(H293:CS293,RP))","v":0},0,{"$f":"-SUM(O.2!G$244,O.2!G$255)+SUM(O.2!G$245,O.2!G$256)-SUM(O.2!G$246,O.2!G$257)+O.2!G$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!H$244,O.2!H$255)+SUM(O.2!H$245,O.2!H$256)-SUM(O.2!H$246,O.2!H$257)+O.2!H$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!I$244,O.2!I$255)+SUM(O.2!I$245,O.2!I$256)-SUM(O.2!I$246,O.2!I$257)+O.2!I$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!J$244,O.2!J$255)+SUM(O.2!J$245,O.2!J$256)-SUM(O.2!J$246,O.2!J$257)+O.2!J$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!K$244,O.2!K$255)+SUM(O.2!K$245,O.2!K$256)-SUM(O.2!K$246,O.2!K$257)+O.2!K$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!L$244,O.2!L$255)+SUM(O.2!L$245,O.2!L$256)-SUM(O.2!L$246,O.2!L$257)+O.2!L$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!M$244,O.2!M$255)+SUM(O.2!M$245,O.2!M$256)-SUM(O.2!M$246,O.2!M$257)+O.2!M$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!N$244,O.2!N$255)+SUM(O.2!N$245,O.2!N$256)-SUM(O.2!N$246,O.2!N$257)+O.2!N$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!O$244,O.2!O$255)+SUM(O.2!O$245,O.2!O$256)-SUM(O.2!O$246,O.2!O$257)+O.2!O$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!P$244,O.2!P$255)+SUM(O.2!P$245,O.2!P$256)-SUM(O.2!P$246,O.2!P$257)+O.2!P$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!Q$244,O.2!Q$255)+SUM(O.2!Q$245,O.2!Q$256)-SUM(O.2!Q$246,O.2!Q$257)+O.2!Q$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!R$244,O.2!R$255)+SUM(O.2!R$245,O.2!R$256)-SUM(O.2!R$246,O.2!R$257)+O.2!R$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!S$244,O.2!S$255)+SUM(O.2!S$245,O.2!S$256)-SUM(O.2!S$246,O.2!S$257)+O.2!S$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!T$244,O.2!T$255)+SUM(O.2!T$245,O.2!T$256)-SUM(O.2!T$246,O.2!T$257)+O.2!T$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!U$244,O.2!U$255)+SUM(O.2!U$245,O.2!U$256)-SUM(O.2!U$246,O.2!U$257)+O.2!U$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!V$244,O.2!V$255)+SUM(O.2!V$245,O.2!V$256)-SUM(O.2!V$246,O.2!V$257)+O.2!V$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!W$244,O.2!W$255)+SUM(O.2!W$245,O.2!W$256)-SUM(O.2!W$246,O.2!W$257)+O.2!W$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!X$244,O.2!X$255)+SUM(O.2!X$245,O.2!X$256)-SUM(O.2!X$246,O.2!X$257)+O.2!X$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!Y$244,O.2!Y$255)+SUM(O.2!Y$245,O.2!Y$256)-SUM(O.2!Y$246,O.2!Y$257)+O.2!Y$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!Z$244,O.2!Z$255)+SUM(O.2!Z$245,O.2!Z$256)-SUM(O.2!Z$246,O.2!Z$257)+O.2!Z$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AA$244,O.2!AA$255)+SUM(O.2!AA$245,O.2!AA$256)-SUM(O.2!AA$246,O.2!AA$257)+O.2!AA$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AB$244,O.2!AB$255)+SUM(O.2!AB$245,O.2!AB$256)-SUM(O.2!AB$246,O.2!AB$257)+O.2!AB$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AC$244,O.2!AC$255)+SUM(O.2!AC$245,O.2!AC$256)-SUM(O.2!AC$246,O.2!AC$257)+O.2!AC$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AD$244,O.2!AD$255)+SUM(O.2!AD$245,O.2!AD$256)-SUM(O.2!AD$246,O.2!AD$257)+O.2!AD$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AE$244,O.2!AE$255)+SUM(O.2!AE$245,O.2!AE$256)-SUM(O.2!AE$246,O.2!AE$257)+O.2!AE$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AF$244,O.2!AF$255)+SUM(O.2!AF$245,O.2!AF$256)-SUM(O.2!AF$246,O.2!AF$257)+O.2!AF$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AG$244,O.2!AG$255)+SUM(O.2!AG$245,O.2!AG$256)-SUM(O.2!AG$246,O.2!AG$257)+O.2!AG$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AH$244,O.2!AH$255)+SUM(O.2!AH$245,O.2!AH$256)-SUM(O.2!AH$246,O.2!AH$257)+O.2!AH$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AI$244,O.2!AI$255)+SUM(O.2!AI$245,O.2!AI$256)-SUM(O.2!AI$246,O.2!AI$257)+O.2!AI$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AJ$244,O.2!AJ$255)+SUM(O.2!AJ$245,O.2!AJ$256)-SUM(O.2!AJ$246,O.2!AJ$257)+O.2!AJ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AK$244,O.2!AK$255)+SUM(O.2!AK$245,O.2!AK$256)-SUM(O.2!AK$246,O.2!AK$257)+O.2!AK$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AL$244,O.2!AL$255)+SUM(O.2!AL$245,O.2!AL$256)-SUM(O.2!AL$246,O.2!AL$257)+O.2!AL$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AM$244,O.2!AM$255)+SUM(O.2!AM$245,O.2!AM$256)-SUM(O.2!AM$246,O.2!AM$257)+O.2!AM$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AN$244,O.2!AN$255)+SUM(O.2!AN$245,O.2!AN$256)-SUM(O.2!AN$246,O.2!AN$257)+O.2!AN$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AO$244,O.2!AO$255)+SUM(O.2!AO$245,O.2!AO$256)-SUM(O.2!AO$246,O.2!AO$257)+O.2!AO$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AP$244,O.2!AP$255)+SUM(O.2!AP$245,O.2!AP$256)-SUM(O.2!AP$246,O.2!AP$257)+O.2!AP$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AQ$244,O.2!AQ$255)+SUM(O.2!AQ$245,O.2!AQ$256)-SUM(O.2!AQ$246,O.2!AQ$257)+O.2!AQ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AR$244,O.2!AR$255)+SUM(O.2!AR$245,O.2!AR$256)-SUM(O.2!AR$246,O.2!AR$257)+O.2!AR$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AS$244,O.2!AS$255)+SUM(O.2!AS$245,O.2!AS$256)-SUM(O.2!AS$246,O.2!AS$257)+O.2!AS$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AT$244,O.2!AT$255)+SUM(O.2!AT$245,O.2!AT$256)-SUM(O.2!AT$246,O.2!AT$257)+O.2!AT$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AU$244,O.2!AU$255)+SUM(O.2!AU$245,O.2!AU$256)-SUM(O.2!AU$246,O.2!AU$257)+O.2!AU$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AV$244,O.2!AV$255)+SUM(O.2!AV$245,O.2!AV$256)-SUM(O.2!AV$246,O.2!AV$257)+O.2!AV$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AW$244,O.2!AW$255)+SUM(O.2!AW$245,O.2!AW$256)-SUM(O.2!AW$246,O.2!AW$257)+O.2!AW$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AX$244,O.2!AX$255)+SUM(O.2!AX$245,O.2!AX$256)-SUM(O.2!AX$246,O.2!AX$257)+O.2!AX$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AY$244,O.2!AY$255)+SUM(O.2!AY$245,O.2!AY$256)-SUM(O.2!AY$246,O.2!AY$257)+O.2!AY$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!AZ$244,O.2!AZ$255)+SUM(O.2!AZ$245,O.2!AZ$256)-SUM(O.2!AZ$246,O.2!AZ$257)+O.2!AZ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BA$244,O.2!BA$255)+SUM(O.2!BA$245,O.2!BA$256)-SUM(O.2!BA$246,O.2!BA$257)+O.2!BA$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BB$244,O.2!BB$255)+SUM(O.2!BB$245,O.2!BB$256)-SUM(O.2!BB$246,O.2!BB$257)+O.2!BB$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BC$244,O.2!BC$255)+SUM(O.2!BC$245,O.2!BC$256)-SUM(O.2!BC$246,O.2!BC$257)+O.2!BC$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BD$244,O.2!BD$255)+SUM(O.2!BD$245,O.2!BD$256)-SUM(O.2!BD$246,O.2!BD$257)+O.2!BD$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BE$244,O.2!BE$255)+SUM(O.2!BE$245,O.2!BE$256)-SUM(O.2!BE$246,O.2!BE$257)+O.2!BE$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BF$244,O.2!BF$255)+SUM(O.2!BF$245,O.2!BF$256)-SUM(O.2!BF$246,O.2!BF$257)+O.2!BF$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BG$244,O.2!BG$255)+SUM(O.2!BG$245,O.2!BG$256)-SUM(O.2!BG$246,O.2!BG$257)+O.2!BG$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BH$244,O.2!BH$255)+SUM(O.2!BH$245,O.2!BH$256)-SUM(O.2!BH$246,O.2!BH$257)+O.2!BH$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BI$244,O.2!BI$255)+SUM(O.2!BI$245,O.2!BI$256)-SUM(O.2!BI$246,O.2!BI$257)+O.2!BI$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BJ$244,O.2!BJ$255)+SUM(O.2!BJ$245,O.2!BJ$256)-SUM(O.2!BJ$246,O.2!BJ$257)+O.2!BJ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BK$244,O.2!BK$255)+SUM(O.2!BK$245,O.2!BK$256)-SUM(O.2!BK$246,O.2!BK$257)+O.2!BK$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BL$244,O.2!BL$255)+SUM(O.2!BL$245,O.2!BL$256)-SUM(O.2!BL$246,O.2!BL$257)+O.2!BL$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BM$244,O.2!BM$255)+SUM(O.2!BM$245,O.2!BM$256)-SUM(O.2!BM$246,O.2!BM$257)+O.2!BM$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BN$244,O.2!BN$255)+SUM(O.2!BN$245,O.2!BN$256)-SUM(O.2!BN$246,O.2!BN$257)+O.2!BN$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BO$244,O.2!BO$255)+SUM(O.2!BO$245,O.2!BO$256)-SUM(O.2!BO$246,O.2!BO$257)+O.2!BO$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BP$244,O.2!BP$255)+SUM(O.2!BP$245,O.2!BP$256)-SUM(O.2!BP$246,O.2!BP$257)+O.2!BP$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BQ$244,O.2!BQ$255)+SUM(O.2!BQ$245,O.2!BQ$256)-SUM(O.2!BQ$246,O.2!BQ$257)+O.2!BQ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BR$244,O.2!BR$255)+SUM(O.2!BR$245,O.2!BR$256)-SUM(O.2!BR$246,O.2!BR$257)+O.2!BR$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BS$244,O.2!BS$255)+SUM(O.2!BS$245,O.2!BS$256)-SUM(O.2!BS$246,O.2!BS$257)+O.2!BS$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BT$244,O.2!BT$255)+SUM(O.2!BT$245,O.2!BT$256)-SUM(O.2!BT$246,O.2!BT$257)+O.2!BT$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BU$244,O.2!BU$255)+SUM(O.2!BU$245,O.2!BU$256)-SUM(O.2!BU$246,O.2!BU$257)+O.2!BU$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BV$244,O.2!BV$255)+SUM(O.2!BV$245,O.2!BV$256)-SUM(O.2!BV$246,O.2!BV$257)+O.2!BV$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BW$244,O.2!BW$255)+SUM(O.2!BW$245,O.2!BW$256)-SUM(O.2!BW$246,O.2!BW$257)+O.2!BW$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BX$244,O.2!BX$255)+SUM(O.2!BX$245,O.2!BX$256)-SUM(O.2!BX$246,O.2!BX$257)+O.2!BX$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BY$244,O.2!BY$255)+SUM(O.2!BY$245,O.2!BY$256)-SUM(O.2!BY$246,O.2!BY$257)+O.2!BY$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!BZ$244,O.2!BZ$255)+SUM(O.2!BZ$245,O.2!BZ$256)-SUM(O.2!BZ$246,O.2!BZ$257)+O.2!BZ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!CA$244,O.2!CA$255)+SUM(O.2!CA$245,O.2!CA$256)-SUM(O.2!CA$246,O.2!CA$257)+O.2!CA$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!CB$244,O.2!CB$255)+SUM(O.2!CB$245,O.2!CB$256)-SUM(O.2!CB$246,O.2!CB$257)+O.2!CB$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!CC$244,O.2!CC$255)+SUM(O.2!CC$245,O.2!CC$256)-SUM(O.2!CC$246,O.2!CC$257)+O.2!CC$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!CD$244,O.2!CD$255)+SUM(O.2!CD$245,O.2!CD$256)-SUM(O.2!CD$246,O.2!CD$257)+O.2!CD$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!CE$244,O.2!CE$255)+SUM(O.2!CE$245,O.2!CE$256)-SUM(O.2!CE$246,O.2!CE$257)+O.2!CE$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!CF$244,O.2!CF$255)+SUM(O.2!CF$245,O.2!CF$256)-SUM(O.2!CF$246,O.2!CF$257)+O.2!CF$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!CG$244,O.2!CG$255)+SUM(O.2!CG$245,O.2!CG$256)-SUM(O.2!CG$246,O.2!CG$257)+O.2!CG$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!CH$244,O.2!CH$255)+SUM(O.2!CH$245,O.2!CH$256)-SUM(O.2!CH$246,O.2!CH$257)+O.2!CH$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!CI$244,O.2!CI$255)+SUM(O.2!CI$245,O.2!CI$256)-SUM(O.2!CI$246,O.2!CI$257)+O.2!CI$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!CJ$244,O.2!CJ$255)+SUM(O.2!CJ$245,O.2!CJ$256)-SUM(O.2!CJ$246,O.2!CJ$257)+O.2!CJ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!CK$244,O.2!CK$255)+SUM(O.2!CK$245,O.2!CK$256)-SUM(O.2!CK$246,O.2!CK$257)+O.2!CK$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!CL$244,O.2!CL$255)+SUM(O.2!CL$245,O.2!CL$256)-SUM(O.2!CL$246,O.2!CL$257)+O.2!CL$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!CM$244,O.2!CM$255)+SUM(O.2!CM$245,O.2!CM$256)-SUM(O.2!CM$246,O.2!CM$257)+O.2!CM$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!CN$244,O.2!CN$255)+SUM(O.2!CN$245,O.2!CN$256)-SUM(O.2!CN$246,O.2!CN$257)+O.2!CN$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!CO$244,O.2!CO$255)+SUM(O.2!CO$245,O.2!CO$256)-SUM(O.2!CO$246,O.2!CO$257)+O.2!CO$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!CP$244,O.2!CP$255)+SUM(O.2!CP$245,O.2!CP$256)-SUM(O.2!CP$246,O.2!CP$257)+O.2!CP$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!CQ$244,O.2!CQ$255)+SUM(O.2!CQ$245,O.2!CQ$256)-SUM(O.2!CQ$246,O.2!CQ$257)+O.2!CQ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!CR$244,O.2!CR$255)+SUM(O.2!CR$245,O.2!CR$256)-SUM(O.2!CR$246,O.2!CR$257)+O.2!CR$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.2!CS$244,O.2!CS$255)+SUM(O.2!CS$245,O.2!CS$256)-SUM(O.2!CS$246,O.2!CS$257)+O.2!CS$247*(1+'S&S'!$F15)","v":0}]
[]
[null,null,"NET CASH FLOW FOR SCENARIO ANALYSIS OF FRR(C)"]
[]
[null,null,"Cost-effectiveness analysis"]
[null,null,"Pesimistic scenario",null,{"$f":"G298+NPV(G.Asm!$F$76,H298:INDEX(H298:CS298,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G298:CS298)","v":0},{"$f":"-SUM(O.2!G$244,O.2!G$255)*(1+'S&S'!$E$24)+SUM(O.2!G$245,O.2!G$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!G$246,O.2!G$257)*(1+'S&S'!$E$26)+G$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!H$244,O.2!H$255)*(1+'S&S'!$E$24)+SUM(O.2!H$245,O.2!H$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!H$246,O.2!H$257)*(1+'S&S'!$E$26)+H$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!I$244,O.2!I$255)*(1+'S&S'!$E$24)+SUM(O.2!I$245,O.2!I$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!I$246,O.2!I$257)*(1+'S&S'!$E$26)+I$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!J$244,O.2!J$255)*(1+'S&S'!$E$24)+SUM(O.2!J$245,O.2!J$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!J$246,O.2!J$257)*(1+'S&S'!$E$26)+J$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!K$244,O.2!K$255)*(1+'S&S'!$E$24)+SUM(O.2!K$245,O.2!K$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!K$246,O.2!K$257)*(1+'S&S'!$E$26)+K$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!L$244,O.2!L$255)*(1+'S&S'!$E$24)+SUM(O.2!L$245,O.2!L$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!L$246,O.2!L$257)*(1+'S&S'!$E$26)+L$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!M$244,O.2!M$255)*(1+'S&S'!$E$24)+SUM(O.2!M$245,O.2!M$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!M$246,O.2!M$257)*(1+'S&S'!$E$26)+M$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!N$244,O.2!N$255)*(1+'S&S'!$E$24)+SUM(O.2!N$245,O.2!N$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!N$246,O.2!N$257)*(1+'S&S'!$E$26)+N$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!O$244,O.2!O$255)*(1+'S&S'!$E$24)+SUM(O.2!O$245,O.2!O$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!O$246,O.2!O$257)*(1+'S&S'!$E$26)+O$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!P$244,O.2!P$255)*(1+'S&S'!$E$24)+SUM(O.2!P$245,O.2!P$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!P$246,O.2!P$257)*(1+'S&S'!$E$26)+P$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!Q$244,O.2!Q$255)*(1+'S&S'!$E$24)+SUM(O.2!Q$245,O.2!Q$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!Q$246,O.2!Q$257)*(1+'S&S'!$E$26)+Q$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!R$244,O.2!R$255)*(1+'S&S'!$E$24)+SUM(O.2!R$245,O.2!R$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!R$246,O.2!R$257)*(1+'S&S'!$E$26)+R$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!S$244,O.2!S$255)*(1+'S&S'!$E$24)+SUM(O.2!S$245,O.2!S$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!S$246,O.2!S$257)*(1+'S&S'!$E$26)+S$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!T$244,O.2!T$255)*(1+'S&S'!$E$24)+SUM(O.2!T$245,O.2!T$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!T$246,O.2!T$257)*(1+'S&S'!$E$26)+T$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!U$244,O.2!U$255)*(1+'S&S'!$E$24)+SUM(O.2!U$245,O.2!U$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!U$246,O.2!U$257)*(1+'S&S'!$E$26)+U$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!V$244,O.2!V$255)*(1+'S&S'!$E$24)+SUM(O.2!V$245,O.2!V$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!V$246,O.2!V$257)*(1+'S&S'!$E$26)+V$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!W$244,O.2!W$255)*(1+'S&S'!$E$24)+SUM(O.2!W$245,O.2!W$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!W$246,O.2!W$257)*(1+'S&S'!$E$26)+W$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!X$244,O.2!X$255)*(1+'S&S'!$E$24)+SUM(O.2!X$245,O.2!X$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!X$246,O.2!X$257)*(1+'S&S'!$E$26)+X$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!Y$244,O.2!Y$255)*(1+'S&S'!$E$24)+SUM(O.2!Y$245,O.2!Y$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!Y$246,O.2!Y$257)*(1+'S&S'!$E$26)+Y$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!Z$244,O.2!Z$255)*(1+'S&S'!$E$24)+SUM(O.2!Z$245,O.2!Z$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!Z$246,O.2!Z$257)*(1+'S&S'!$E$26)+Z$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AA$244,O.2!AA$255)*(1+'S&S'!$E$24)+SUM(O.2!AA$245,O.2!AA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AA$246,O.2!AA$257)*(1+'S&S'!$E$26)+AA$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AB$244,O.2!AB$255)*(1+'S&S'!$E$24)+SUM(O.2!AB$245,O.2!AB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AB$246,O.2!AB$257)*(1+'S&S'!$E$26)+AB$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AC$244,O.2!AC$255)*(1+'S&S'!$E$24)+SUM(O.2!AC$245,O.2!AC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AC$246,O.2!AC$257)*(1+'S&S'!$E$26)+AC$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AD$244,O.2!AD$255)*(1+'S&S'!$E$24)+SUM(O.2!AD$245,O.2!AD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AD$246,O.2!AD$257)*(1+'S&S'!$E$26)+AD$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AE$244,O.2!AE$255)*(1+'S&S'!$E$24)+SUM(O.2!AE$245,O.2!AE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AE$246,O.2!AE$257)*(1+'S&S'!$E$26)+AE$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AF$244,O.2!AF$255)*(1+'S&S'!$E$24)+SUM(O.2!AF$245,O.2!AF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AF$246,O.2!AF$257)*(1+'S&S'!$E$26)+AF$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AG$244,O.2!AG$255)*(1+'S&S'!$E$24)+SUM(O.2!AG$245,O.2!AG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AG$246,O.2!AG$257)*(1+'S&S'!$E$26)+AG$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AH$244,O.2!AH$255)*(1+'S&S'!$E$24)+SUM(O.2!AH$245,O.2!AH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AH$246,O.2!AH$257)*(1+'S&S'!$E$26)+AH$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AI$244,O.2!AI$255)*(1+'S&S'!$E$24)+SUM(O.2!AI$245,O.2!AI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AI$246,O.2!AI$257)*(1+'S&S'!$E$26)+AI$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AJ$244,O.2!AJ$255)*(1+'S&S'!$E$24)+SUM(O.2!AJ$245,O.2!AJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AJ$246,O.2!AJ$257)*(1+'S&S'!$E$26)+AJ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AK$244,O.2!AK$255)*(1+'S&S'!$E$24)+SUM(O.2!AK$245,O.2!AK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AK$246,O.2!AK$257)*(1+'S&S'!$E$26)+AK$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AL$244,O.2!AL$255)*(1+'S&S'!$E$24)+SUM(O.2!AL$245,O.2!AL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AL$246,O.2!AL$257)*(1+'S&S'!$E$26)+AL$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AM$244,O.2!AM$255)*(1+'S&S'!$E$24)+SUM(O.2!AM$245,O.2!AM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AM$246,O.2!AM$257)*(1+'S&S'!$E$26)+AM$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AN$244,O.2!AN$255)*(1+'S&S'!$E$24)+SUM(O.2!AN$245,O.2!AN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AN$246,O.2!AN$257)*(1+'S&S'!$E$26)+AN$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AO$244,O.2!AO$255)*(1+'S&S'!$E$24)+SUM(O.2!AO$245,O.2!AO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AO$246,O.2!AO$257)*(1+'S&S'!$E$26)+AO$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AP$244,O.2!AP$255)*(1+'S&S'!$E$24)+SUM(O.2!AP$245,O.2!AP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AP$246,O.2!AP$257)*(1+'S&S'!$E$26)+AP$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AQ$244,O.2!AQ$255)*(1+'S&S'!$E$24)+SUM(O.2!AQ$245,O.2!AQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AQ$246,O.2!AQ$257)*(1+'S&S'!$E$26)+AQ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AR$244,O.2!AR$255)*(1+'S&S'!$E$24)+SUM(O.2!AR$245,O.2!AR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AR$246,O.2!AR$257)*(1+'S&S'!$E$26)+AR$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AS$244,O.2!AS$255)*(1+'S&S'!$E$24)+SUM(O.2!AS$245,O.2!AS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AS$246,O.2!AS$257)*(1+'S&S'!$E$26)+AS$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AT$244,O.2!AT$255)*(1+'S&S'!$E$24)+SUM(O.2!AT$245,O.2!AT$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AT$246,O.2!AT$257)*(1+'S&S'!$E$26)+AT$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AU$244,O.2!AU$255)*(1+'S&S'!$E$24)+SUM(O.2!AU$245,O.2!AU$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AU$246,O.2!AU$257)*(1+'S&S'!$E$26)+AU$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AV$244,O.2!AV$255)*(1+'S&S'!$E$24)+SUM(O.2!AV$245,O.2!AV$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AV$246,O.2!AV$257)*(1+'S&S'!$E$26)+AV$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AW$244,O.2!AW$255)*(1+'S&S'!$E$24)+SUM(O.2!AW$245,O.2!AW$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AW$246,O.2!AW$257)*(1+'S&S'!$E$26)+AW$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AX$244,O.2!AX$255)*(1+'S&S'!$E$24)+SUM(O.2!AX$245,O.2!AX$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AX$246,O.2!AX$257)*(1+'S&S'!$E$26)+AX$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AY$244,O.2!AY$255)*(1+'S&S'!$E$24)+SUM(O.2!AY$245,O.2!AY$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AY$246,O.2!AY$257)*(1+'S&S'!$E$26)+AY$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!AZ$244,O.2!AZ$255)*(1+'S&S'!$E$24)+SUM(O.2!AZ$245,O.2!AZ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!AZ$246,O.2!AZ$257)*(1+'S&S'!$E$26)+AZ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BA$244,O.2!BA$255)*(1+'S&S'!$E$24)+SUM(O.2!BA$245,O.2!BA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BA$246,O.2!BA$257)*(1+'S&S'!$E$26)+BA$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BB$244,O.2!BB$255)*(1+'S&S'!$E$24)+SUM(O.2!BB$245,O.2!BB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BB$246,O.2!BB$257)*(1+'S&S'!$E$26)+BB$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BC$244,O.2!BC$255)*(1+'S&S'!$E$24)+SUM(O.2!BC$245,O.2!BC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BC$246,O.2!BC$257)*(1+'S&S'!$E$26)+BC$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BD$244,O.2!BD$255)*(1+'S&S'!$E$24)+SUM(O.2!BD$245,O.2!BD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BD$246,O.2!BD$257)*(1+'S&S'!$E$26)+BD$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BE$244,O.2!BE$255)*(1+'S&S'!$E$24)+SUM(O.2!BE$245,O.2!BE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BE$246,O.2!BE$257)*(1+'S&S'!$E$26)+BE$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BF$244,O.2!BF$255)*(1+'S&S'!$E$24)+SUM(O.2!BF$245,O.2!BF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BF$246,O.2!BF$257)*(1+'S&S'!$E$26)+BF$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BG$244,O.2!BG$255)*(1+'S&S'!$E$24)+SUM(O.2!BG$245,O.2!BG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BG$246,O.2!BG$257)*(1+'S&S'!$E$26)+BG$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BH$244,O.2!BH$255)*(1+'S&S'!$E$24)+SUM(O.2!BH$245,O.2!BH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BH$246,O.2!BH$257)*(1+'S&S'!$E$26)+BH$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BI$244,O.2!BI$255)*(1+'S&S'!$E$24)+SUM(O.2!BI$245,O.2!BI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BI$246,O.2!BI$257)*(1+'S&S'!$E$26)+BI$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BJ$244,O.2!BJ$255)*(1+'S&S'!$E$24)+SUM(O.2!BJ$245,O.2!BJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BJ$246,O.2!BJ$257)*(1+'S&S'!$E$26)+BJ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BK$244,O.2!BK$255)*(1+'S&S'!$E$24)+SUM(O.2!BK$245,O.2!BK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BK$246,O.2!BK$257)*(1+'S&S'!$E$26)+BK$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BL$244,O.2!BL$255)*(1+'S&S'!$E$24)+SUM(O.2!BL$245,O.2!BL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BL$246,O.2!BL$257)*(1+'S&S'!$E$26)+BL$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BM$244,O.2!BM$255)*(1+'S&S'!$E$24)+SUM(O.2!BM$245,O.2!BM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BM$246,O.2!BM$257)*(1+'S&S'!$E$26)+BM$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BN$244,O.2!BN$255)*(1+'S&S'!$E$24)+SUM(O.2!BN$245,O.2!BN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BN$246,O.2!BN$257)*(1+'S&S'!$E$26)+BN$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BO$244,O.2!BO$255)*(1+'S&S'!$E$24)+SUM(O.2!BO$245,O.2!BO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BO$246,O.2!BO$257)*(1+'S&S'!$E$26)+BO$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BP$244,O.2!BP$255)*(1+'S&S'!$E$24)+SUM(O.2!BP$245,O.2!BP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BP$246,O.2!BP$257)*(1+'S&S'!$E$26)+BP$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BQ$244,O.2!BQ$255)*(1+'S&S'!$E$24)+SUM(O.2!BQ$245,O.2!BQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BQ$246,O.2!BQ$257)*(1+'S&S'!$E$26)+BQ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BR$244,O.2!BR$255)*(1+'S&S'!$E$24)+SUM(O.2!BR$245,O.2!BR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BR$246,O.2!BR$257)*(1+'S&S'!$E$26)+BR$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BS$244,O.2!BS$255)*(1+'S&S'!$E$24)+SUM(O.2!BS$245,O.2!BS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BS$246,O.2!BS$257)*(1+'S&S'!$E$26)+BS$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BT$244,O.2!BT$255)*(1+'S&S'!$E$24)+SUM(O.2!BT$245,O.2!BT$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BT$246,O.2!BT$257)*(1+'S&S'!$E$26)+BT$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BU$244,O.2!BU$255)*(1+'S&S'!$E$24)+SUM(O.2!BU$245,O.2!BU$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BU$246,O.2!BU$257)*(1+'S&S'!$E$26)+BU$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BV$244,O.2!BV$255)*(1+'S&S'!$E$24)+SUM(O.2!BV$245,O.2!BV$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BV$246,O.2!BV$257)*(1+'S&S'!$E$26)+BV$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BW$244,O.2!BW$255)*(1+'S&S'!$E$24)+SUM(O.2!BW$245,O.2!BW$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BW$246,O.2!BW$257)*(1+'S&S'!$E$26)+BW$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BX$244,O.2!BX$255)*(1+'S&S'!$E$24)+SUM(O.2!BX$245,O.2!BX$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BX$246,O.2!BX$257)*(1+'S&S'!$E$26)+BX$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BY$244,O.2!BY$255)*(1+'S&S'!$E$24)+SUM(O.2!BY$245,O.2!BY$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BY$246,O.2!BY$257)*(1+'S&S'!$E$26)+BY$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!BZ$244,O.2!BZ$255)*(1+'S&S'!$E$24)+SUM(O.2!BZ$245,O.2!BZ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!BZ$246,O.2!BZ$257)*(1+'S&S'!$E$26)+BZ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!CA$244,O.2!CA$255)*(1+'S&S'!$E$24)+SUM(O.2!CA$245,O.2!CA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!CA$246,O.2!CA$257)*(1+'S&S'!$E$26)+CA$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!CB$244,O.2!CB$255)*(1+'S&S'!$E$24)+SUM(O.2!CB$245,O.2!CB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!CB$246,O.2!CB$257)*(1+'S&S'!$E$26)+CB$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!CC$244,O.2!CC$255)*(1+'S&S'!$E$24)+SUM(O.2!CC$245,O.2!CC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!CC$246,O.2!CC$257)*(1+'S&S'!$E$26)+CC$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!CD$244,O.2!CD$255)*(1+'S&S'!$E$24)+SUM(O.2!CD$245,O.2!CD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!CD$246,O.2!CD$257)*(1+'S&S'!$E$26)+CD$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!CE$244,O.2!CE$255)*(1+'S&S'!$E$24)+SUM(O.2!CE$245,O.2!CE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!CE$246,O.2!CE$257)*(1+'S&S'!$E$26)+CE$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!CF$244,O.2!CF$255)*(1+'S&S'!$E$24)+SUM(O.2!CF$245,O.2!CF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!CF$246,O.2!CF$257)*(1+'S&S'!$E$26)+CF$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!CG$244,O.2!CG$255)*(1+'S&S'!$E$24)+SUM(O.2!CG$245,O.2!CG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!CG$246,O.2!CG$257)*(1+'S&S'!$E$26)+CG$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!CH$244,O.2!CH$255)*(1+'S&S'!$E$24)+SUM(O.2!CH$245,O.2!CH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!CH$246,O.2!CH$257)*(1+'S&S'!$E$26)+CH$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!CI$244,O.2!CI$255)*(1+'S&S'!$E$24)+SUM(O.2!CI$245,O.2!CI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!CI$246,O.2!CI$257)*(1+'S&S'!$E$26)+CI$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!CJ$244,O.2!CJ$255)*(1+'S&S'!$E$24)+SUM(O.2!CJ$245,O.2!CJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!CJ$246,O.2!CJ$257)*(1+'S&S'!$E$26)+CJ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!CK$244,O.2!CK$255)*(1+'S&S'!$E$24)+SUM(O.2!CK$245,O.2!CK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!CK$246,O.2!CK$257)*(1+'S&S'!$E$26)+CK$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!CL$244,O.2!CL$255)*(1+'S&S'!$E$24)+SUM(O.2!CL$245,O.2!CL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!CL$246,O.2!CL$257)*(1+'S&S'!$E$26)+CL$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!CM$244,O.2!CM$255)*(1+'S&S'!$E$24)+SUM(O.2!CM$245,O.2!CM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!CM$246,O.2!CM$257)*(1+'S&S'!$E$26)+CM$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!CN$244,O.2!CN$255)*(1+'S&S'!$E$24)+SUM(O.2!CN$245,O.2!CN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!CN$246,O.2!CN$257)*(1+'S&S'!$E$26)+CN$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!CO$244,O.2!CO$255)*(1+'S&S'!$E$24)+SUM(O.2!CO$245,O.2!CO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!CO$246,O.2!CO$257)*(1+'S&S'!$E$26)+CO$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!CP$244,O.2!CP$255)*(1+'S&S'!$E$24)+SUM(O.2!CP$245,O.2!CP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!CP$246,O.2!CP$257)*(1+'S&S'!$E$26)+CP$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!CQ$244,O.2!CQ$255)*(1+'S&S'!$E$24)+SUM(O.2!CQ$245,O.2!CQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!CQ$246,O.2!CQ$257)*(1+'S&S'!$E$26)+CQ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!CR$244,O.2!CR$255)*(1+'S&S'!$E$24)+SUM(O.2!CR$245,O.2!CR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!CR$246,O.2!CR$257)*(1+'S&S'!$E$26)+CR$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.2!CS$244,O.2!CS$255)*(1+'S&S'!$E$24)+SUM(O.2!CS$245,O.2!CS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.2!CS$246,O.2!CS$257)*(1+'S&S'!$E$26)+CS$247*(1+'S&S'!$E$28)","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G299+NPV(G.Asm!$F$76,H299:INDEX(H299:CS299,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G299:CS299)","v":0},{"$f":"-SUM(O.2!G$244,O.2!G$255)*(1+'S&S'!$G$24)+SUM(O.2!G$245,O.2!G$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!G$246,O.2!G$257)*(1+'S&S'!$G$26)+G$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!H$244,O.2!H$255)*(1+'S&S'!$G$24)+SUM(O.2!H$245,O.2!H$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!H$246,O.2!H$257)*(1+'S&S'!$G$26)+H$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!I$244,O.2!I$255)*(1+'S&S'!$G$24)+SUM(O.2!I$245,O.2!I$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!I$246,O.2!I$257)*(1+'S&S'!$G$26)+I$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!J$244,O.2!J$255)*(1+'S&S'!$G$24)+SUM(O.2!J$245,O.2!J$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!J$246,O.2!J$257)*(1+'S&S'!$G$26)+J$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!K$244,O.2!K$255)*(1+'S&S'!$G$24)+SUM(O.2!K$245,O.2!K$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!K$246,O.2!K$257)*(1+'S&S'!$G$26)+K$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!L$244,O.2!L$255)*(1+'S&S'!$G$24)+SUM(O.2!L$245,O.2!L$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!L$246,O.2!L$257)*(1+'S&S'!$G$26)+L$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!M$244,O.2!M$255)*(1+'S&S'!$G$24)+SUM(O.2!M$245,O.2!M$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!M$246,O.2!M$257)*(1+'S&S'!$G$26)+M$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!N$244,O.2!N$255)*(1+'S&S'!$G$24)+SUM(O.2!N$245,O.2!N$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!N$246,O.2!N$257)*(1+'S&S'!$G$26)+N$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!O$244,O.2!O$255)*(1+'S&S'!$G$24)+SUM(O.2!O$245,O.2!O$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!O$246,O.2!O$257)*(1+'S&S'!$G$26)+O$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!P$244,O.2!P$255)*(1+'S&S'!$G$24)+SUM(O.2!P$245,O.2!P$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!P$246,O.2!P$257)*(1+'S&S'!$G$26)+P$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!Q$244,O.2!Q$255)*(1+'S&S'!$G$24)+SUM(O.2!Q$245,O.2!Q$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!Q$246,O.2!Q$257)*(1+'S&S'!$G$26)+Q$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!R$244,O.2!R$255)*(1+'S&S'!$G$24)+SUM(O.2!R$245,O.2!R$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!R$246,O.2!R$257)*(1+'S&S'!$G$26)+R$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!S$244,O.2!S$255)*(1+'S&S'!$G$24)+SUM(O.2!S$245,O.2!S$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!S$246,O.2!S$257)*(1+'S&S'!$G$26)+S$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!T$244,O.2!T$255)*(1+'S&S'!$G$24)+SUM(O.2!T$245,O.2!T$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!T$246,O.2!T$257)*(1+'S&S'!$G$26)+T$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!U$244,O.2!U$255)*(1+'S&S'!$G$24)+SUM(O.2!U$245,O.2!U$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!U$246,O.2!U$257)*(1+'S&S'!$G$26)+U$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!V$244,O.2!V$255)*(1+'S&S'!$G$24)+SUM(O.2!V$245,O.2!V$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!V$246,O.2!V$257)*(1+'S&S'!$G$26)+V$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!W$244,O.2!W$255)*(1+'S&S'!$G$24)+SUM(O.2!W$245,O.2!W$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!W$246,O.2!W$257)*(1+'S&S'!$G$26)+W$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!X$244,O.2!X$255)*(1+'S&S'!$G$24)+SUM(O.2!X$245,O.2!X$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!X$246,O.2!X$257)*(1+'S&S'!$G$26)+X$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!Y$244,O.2!Y$255)*(1+'S&S'!$G$24)+SUM(O.2!Y$245,O.2!Y$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!Y$246,O.2!Y$257)*(1+'S&S'!$G$26)+Y$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!Z$244,O.2!Z$255)*(1+'S&S'!$G$24)+SUM(O.2!Z$245,O.2!Z$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!Z$246,O.2!Z$257)*(1+'S&S'!$G$26)+Z$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AA$244,O.2!AA$255)*(1+'S&S'!$G$24)+SUM(O.2!AA$245,O.2!AA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AA$246,O.2!AA$257)*(1+'S&S'!$G$26)+AA$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AB$244,O.2!AB$255)*(1+'S&S'!$G$24)+SUM(O.2!AB$245,O.2!AB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AB$246,O.2!AB$257)*(1+'S&S'!$G$26)+AB$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AC$244,O.2!AC$255)*(1+'S&S'!$G$24)+SUM(O.2!AC$245,O.2!AC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AC$246,O.2!AC$257)*(1+'S&S'!$G$26)+AC$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AD$244,O.2!AD$255)*(1+'S&S'!$G$24)+SUM(O.2!AD$245,O.2!AD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AD$246,O.2!AD$257)*(1+'S&S'!$G$26)+AD$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AE$244,O.2!AE$255)*(1+'S&S'!$G$24)+SUM(O.2!AE$245,O.2!AE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AE$246,O.2!AE$257)*(1+'S&S'!$G$26)+AE$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AF$244,O.2!AF$255)*(1+'S&S'!$G$24)+SUM(O.2!AF$245,O.2!AF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AF$246,O.2!AF$257)*(1+'S&S'!$G$26)+AF$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AG$244,O.2!AG$255)*(1+'S&S'!$G$24)+SUM(O.2!AG$245,O.2!AG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AG$246,O.2!AG$257)*(1+'S&S'!$G$26)+AG$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AH$244,O.2!AH$255)*(1+'S&S'!$G$24)+SUM(O.2!AH$245,O.2!AH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AH$246,O.2!AH$257)*(1+'S&S'!$G$26)+AH$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AI$244,O.2!AI$255)*(1+'S&S'!$G$24)+SUM(O.2!AI$245,O.2!AI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AI$246,O.2!AI$257)*(1+'S&S'!$G$26)+AI$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AJ$244,O.2!AJ$255)*(1+'S&S'!$G$24)+SUM(O.2!AJ$245,O.2!AJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AJ$246,O.2!AJ$257)*(1+'S&S'!$G$26)+AJ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AK$244,O.2!AK$255)*(1+'S&S'!$G$24)+SUM(O.2!AK$245,O.2!AK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AK$246,O.2!AK$257)*(1+'S&S'!$G$26)+AK$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AL$244,O.2!AL$255)*(1+'S&S'!$G$24)+SUM(O.2!AL$245,O.2!AL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AL$246,O.2!AL$257)*(1+'S&S'!$G$26)+AL$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AM$244,O.2!AM$255)*(1+'S&S'!$G$24)+SUM(O.2!AM$245,O.2!AM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AM$246,O.2!AM$257)*(1+'S&S'!$G$26)+AM$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AN$244,O.2!AN$255)*(1+'S&S'!$G$24)+SUM(O.2!AN$245,O.2!AN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AN$246,O.2!AN$257)*(1+'S&S'!$G$26)+AN$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AO$244,O.2!AO$255)*(1+'S&S'!$G$24)+SUM(O.2!AO$245,O.2!AO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AO$246,O.2!AO$257)*(1+'S&S'!$G$26)+AO$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AP$244,O.2!AP$255)*(1+'S&S'!$G$24)+SUM(O.2!AP$245,O.2!AP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AP$246,O.2!AP$257)*(1+'S&S'!$G$26)+AP$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AQ$244,O.2!AQ$255)*(1+'S&S'!$G$24)+SUM(O.2!AQ$245,O.2!AQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AQ$246,O.2!AQ$257)*(1+'S&S'!$G$26)+AQ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AR$244,O.2!AR$255)*(1+'S&S'!$G$24)+SUM(O.2!AR$245,O.2!AR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AR$246,O.2!AR$257)*(1+'S&S'!$G$26)+AR$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AS$244,O.2!AS$255)*(1+'S&S'!$G$24)+SUM(O.2!AS$245,O.2!AS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AS$246,O.2!AS$257)*(1+'S&S'!$G$26)+AS$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AT$244,O.2!AT$255)*(1+'S&S'!$G$24)+SUM(O.2!AT$245,O.2!AT$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AT$246,O.2!AT$257)*(1+'S&S'!$G$26)+AT$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AU$244,O.2!AU$255)*(1+'S&S'!$G$24)+SUM(O.2!AU$245,O.2!AU$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AU$246,O.2!AU$257)*(1+'S&S'!$G$26)+AU$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AV$244,O.2!AV$255)*(1+'S&S'!$G$24)+SUM(O.2!AV$245,O.2!AV$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AV$246,O.2!AV$257)*(1+'S&S'!$G$26)+AV$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AW$244,O.2!AW$255)*(1+'S&S'!$G$24)+SUM(O.2!AW$245,O.2!AW$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AW$246,O.2!AW$257)*(1+'S&S'!$G$26)+AW$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AX$244,O.2!AX$255)*(1+'S&S'!$G$24)+SUM(O.2!AX$245,O.2!AX$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AX$246,O.2!AX$257)*(1+'S&S'!$G$26)+AX$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AY$244,O.2!AY$255)*(1+'S&S'!$G$24)+SUM(O.2!AY$245,O.2!AY$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AY$246,O.2!AY$257)*(1+'S&S'!$G$26)+AY$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!AZ$244,O.2!AZ$255)*(1+'S&S'!$G$24)+SUM(O.2!AZ$245,O.2!AZ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!AZ$246,O.2!AZ$257)*(1+'S&S'!$G$26)+AZ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BA$244,O.2!BA$255)*(1+'S&S'!$G$24)+SUM(O.2!BA$245,O.2!BA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BA$246,O.2!BA$257)*(1+'S&S'!$G$26)+BA$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BB$244,O.2!BB$255)*(1+'S&S'!$G$24)+SUM(O.2!BB$245,O.2!BB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BB$246,O.2!BB$257)*(1+'S&S'!$G$26)+BB$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BC$244,O.2!BC$255)*(1+'S&S'!$G$24)+SUM(O.2!BC$245,O.2!BC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BC$246,O.2!BC$257)*(1+'S&S'!$G$26)+BC$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BD$244,O.2!BD$255)*(1+'S&S'!$G$24)+SUM(O.2!BD$245,O.2!BD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BD$246,O.2!BD$257)*(1+'S&S'!$G$26)+BD$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BE$244,O.2!BE$255)*(1+'S&S'!$G$24)+SUM(O.2!BE$245,O.2!BE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BE$246,O.2!BE$257)*(1+'S&S'!$G$26)+BE$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BF$244,O.2!BF$255)*(1+'S&S'!$G$24)+SUM(O.2!BF$245,O.2!BF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BF$246,O.2!BF$257)*(1+'S&S'!$G$26)+BF$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BG$244,O.2!BG$255)*(1+'S&S'!$G$24)+SUM(O.2!BG$245,O.2!BG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BG$246,O.2!BG$257)*(1+'S&S'!$G$26)+BG$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BH$244,O.2!BH$255)*(1+'S&S'!$G$24)+SUM(O.2!BH$245,O.2!BH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BH$246,O.2!BH$257)*(1+'S&S'!$G$26)+BH$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BI$244,O.2!BI$255)*(1+'S&S'!$G$24)+SUM(O.2!BI$245,O.2!BI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BI$246,O.2!BI$257)*(1+'S&S'!$G$26)+BI$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BJ$244,O.2!BJ$255)*(1+'S&S'!$G$24)+SUM(O.2!BJ$245,O.2!BJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BJ$246,O.2!BJ$257)*(1+'S&S'!$G$26)+BJ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BK$244,O.2!BK$255)*(1+'S&S'!$G$24)+SUM(O.2!BK$245,O.2!BK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BK$246,O.2!BK$257)*(1+'S&S'!$G$26)+BK$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BL$244,O.2!BL$255)*(1+'S&S'!$G$24)+SUM(O.2!BL$245,O.2!BL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BL$246,O.2!BL$257)*(1+'S&S'!$G$26)+BL$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BM$244,O.2!BM$255)*(1+'S&S'!$G$24)+SUM(O.2!BM$245,O.2!BM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BM$246,O.2!BM$257)*(1+'S&S'!$G$26)+BM$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BN$244,O.2!BN$255)*(1+'S&S'!$G$24)+SUM(O.2!BN$245,O.2!BN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BN$246,O.2!BN$257)*(1+'S&S'!$G$26)+BN$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BO$244,O.2!BO$255)*(1+'S&S'!$G$24)+SUM(O.2!BO$245,O.2!BO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BO$246,O.2!BO$257)*(1+'S&S'!$G$26)+BO$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BP$244,O.2!BP$255)*(1+'S&S'!$G$24)+SUM(O.2!BP$245,O.2!BP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BP$246,O.2!BP$257)*(1+'S&S'!$G$26)+BP$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BQ$244,O.2!BQ$255)*(1+'S&S'!$G$24)+SUM(O.2!BQ$245,O.2!BQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BQ$246,O.2!BQ$257)*(1+'S&S'!$G$26)+BQ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BR$244,O.2!BR$255)*(1+'S&S'!$G$24)+SUM(O.2!BR$245,O.2!BR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BR$246,O.2!BR$257)*(1+'S&S'!$G$26)+BR$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BS$244,O.2!BS$255)*(1+'S&S'!$G$24)+SUM(O.2!BS$245,O.2!BS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BS$246,O.2!BS$257)*(1+'S&S'!$G$26)+BS$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BT$244,O.2!BT$255)*(1+'S&S'!$G$24)+SUM(O.2!BT$245,O.2!BT$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BT$246,O.2!BT$257)*(1+'S&S'!$G$26)+BT$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BU$244,O.2!BU$255)*(1+'S&S'!$G$24)+SUM(O.2!BU$245,O.2!BU$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BU$246,O.2!BU$257)*(1+'S&S'!$G$26)+BU$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BV$244,O.2!BV$255)*(1+'S&S'!$G$24)+SUM(O.2!BV$245,O.2!BV$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BV$246,O.2!BV$257)*(1+'S&S'!$G$26)+BV$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BW$244,O.2!BW$255)*(1+'S&S'!$G$24)+SUM(O.2!BW$245,O.2!BW$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BW$246,O.2!BW$257)*(1+'S&S'!$G$26)+BW$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BX$244,O.2!BX$255)*(1+'S&S'!$G$24)+SUM(O.2!BX$245,O.2!BX$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BX$246,O.2!BX$257)*(1+'S&S'!$G$26)+BX$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BY$244,O.2!BY$255)*(1+'S&S'!$G$24)+SUM(O.2!BY$245,O.2!BY$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BY$246,O.2!BY$257)*(1+'S&S'!$G$26)+BY$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!BZ$244,O.2!BZ$255)*(1+'S&S'!$G$24)+SUM(O.2!BZ$245,O.2!BZ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!BZ$246,O.2!BZ$257)*(1+'S&S'!$G$26)+BZ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!CA$244,O.2!CA$255)*(1+'S&S'!$G$24)+SUM(O.2!CA$245,O.2!CA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!CA$246,O.2!CA$257)*(1+'S&S'!$G$26)+CA$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!CB$244,O.2!CB$255)*(1+'S&S'!$G$24)+SUM(O.2!CB$245,O.2!CB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!CB$246,O.2!CB$257)*(1+'S&S'!$G$26)+CB$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!CC$244,O.2!CC$255)*(1+'S&S'!$G$24)+SUM(O.2!CC$245,O.2!CC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!CC$246,O.2!CC$257)*(1+'S&S'!$G$26)+CC$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!CD$244,O.2!CD$255)*(1+'S&S'!$G$24)+SUM(O.2!CD$245,O.2!CD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!CD$246,O.2!CD$257)*(1+'S&S'!$G$26)+CD$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!CE$244,O.2!CE$255)*(1+'S&S'!$G$24)+SUM(O.2!CE$245,O.2!CE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!CE$246,O.2!CE$257)*(1+'S&S'!$G$26)+CE$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!CF$244,O.2!CF$255)*(1+'S&S'!$G$24)+SUM(O.2!CF$245,O.2!CF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!CF$246,O.2!CF$257)*(1+'S&S'!$G$26)+CF$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!CG$244,O.2!CG$255)*(1+'S&S'!$G$24)+SUM(O.2!CG$245,O.2!CG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!CG$246,O.2!CG$257)*(1+'S&S'!$G$26)+CG$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!CH$244,O.2!CH$255)*(1+'S&S'!$G$24)+SUM(O.2!CH$245,O.2!CH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!CH$246,O.2!CH$257)*(1+'S&S'!$G$26)+CH$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!CI$244,O.2!CI$255)*(1+'S&S'!$G$24)+SUM(O.2!CI$245,O.2!CI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!CI$246,O.2!CI$257)*(1+'S&S'!$G$26)+CI$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!CJ$244,O.2!CJ$255)*(1+'S&S'!$G$24)+SUM(O.2!CJ$245,O.2!CJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!CJ$246,O.2!CJ$257)*(1+'S&S'!$G$26)+CJ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!CK$244,O.2!CK$255)*(1+'S&S'!$G$24)+SUM(O.2!CK$245,O.2!CK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!CK$246,O.2!CK$257)*(1+'S&S'!$G$26)+CK$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!CL$244,O.2!CL$255)*(1+'S&S'!$G$24)+SUM(O.2!CL$245,O.2!CL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!CL$246,O.2!CL$257)*(1+'S&S'!$G$26)+CL$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!CM$244,O.2!CM$255)*(1+'S&S'!$G$24)+SUM(O.2!CM$245,O.2!CM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!CM$246,O.2!CM$257)*(1+'S&S'!$G$26)+CM$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!CN$244,O.2!CN$255)*(1+'S&S'!$G$24)+SUM(O.2!CN$245,O.2!CN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!CN$246,O.2!CN$257)*(1+'S&S'!$G$26)+CN$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!CO$244,O.2!CO$255)*(1+'S&S'!$G$24)+SUM(O.2!CO$245,O.2!CO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!CO$246,O.2!CO$257)*(1+'S&S'!$G$26)+CO$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!CP$244,O.2!CP$255)*(1+'S&S'!$G$24)+SUM(O.2!CP$245,O.2!CP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!CP$246,O.2!CP$257)*(1+'S&S'!$G$26)+CP$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!CQ$244,O.2!CQ$255)*(1+'S&S'!$G$24)+SUM(O.2!CQ$245,O.2!CQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!CQ$246,O.2!CQ$257)*(1+'S&S'!$G$26)+CQ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!CR$244,O.2!CR$255)*(1+'S&S'!$G$24)+SUM(O.2!CR$245,O.2!CR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!CR$246,O.2!CR$257)*(1+'S&S'!$G$26)+CR$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.2!CS$244,O.2!CS$255)*(1+'S&S'!$G$24)+SUM(O.2!CS$245,O.2!CS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.2!CS$246,O.2!CS$257)*(1+'S&S'!$G$26)+CS$247*(1+'S&S'!$G$28)","v":0}]
[]
[null,null,"Cost-effectiveness analysis with monetary evaluation of externalities"]
[null,null,"Pesimistic scenario",null,{"$f":"G302+NPV(G.Asm!$F$76,H302:INDEX(H302:CS302,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G302:CS302)","v":0},{"$f":"-SUM(O.2!G$244,O.2!G$255)*(1+'S&S'!$E$61)+SUM(O.2!G$245,O.2!G$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!G$246,O.2!G$257)*(1+'S&S'!$E$63)+G$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!H$244,O.2!H$255)*(1+'S&S'!$E$61)+SUM(O.2!H$245,O.2!H$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!H$246,O.2!H$257)*(1+'S&S'!$E$63)+H$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!I$244,O.2!I$255)*(1+'S&S'!$E$61)+SUM(O.2!I$245,O.2!I$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!I$246,O.2!I$257)*(1+'S&S'!$E$63)+I$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!J$244,O.2!J$255)*(1+'S&S'!$E$61)+SUM(O.2!J$245,O.2!J$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!J$246,O.2!J$257)*(1+'S&S'!$E$63)+J$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!K$244,O.2!K$255)*(1+'S&S'!$E$61)+SUM(O.2!K$245,O.2!K$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!K$246,O.2!K$257)*(1+'S&S'!$E$63)+K$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!L$244,O.2!L$255)*(1+'S&S'!$E$61)+SUM(O.2!L$245,O.2!L$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!L$246,O.2!L$257)*(1+'S&S'!$E$63)+L$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!M$244,O.2!M$255)*(1+'S&S'!$E$61)+SUM(O.2!M$245,O.2!M$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!M$246,O.2!M$257)*(1+'S&S'!$E$63)+M$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!N$244,O.2!N$255)*(1+'S&S'!$E$61)+SUM(O.2!N$245,O.2!N$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!N$246,O.2!N$257)*(1+'S&S'!$E$63)+N$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!O$244,O.2!O$255)*(1+'S&S'!$E$61)+SUM(O.2!O$245,O.2!O$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!O$246,O.2!O$257)*(1+'S&S'!$E$63)+O$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!P$244,O.2!P$255)*(1+'S&S'!$E$61)+SUM(O.2!P$245,O.2!P$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!P$246,O.2!P$257)*(1+'S&S'!$E$63)+P$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!Q$244,O.2!Q$255)*(1+'S&S'!$E$61)+SUM(O.2!Q$245,O.2!Q$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!Q$246,O.2!Q$257)*(1+'S&S'!$E$63)+Q$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!R$244,O.2!R$255)*(1+'S&S'!$E$61)+SUM(O.2!R$245,O.2!R$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!R$246,O.2!R$257)*(1+'S&S'!$E$63)+R$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!S$244,O.2!S$255)*(1+'S&S'!$E$61)+SUM(O.2!S$245,O.2!S$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!S$246,O.2!S$257)*(1+'S&S'!$E$63)+S$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!T$244,O.2!T$255)*(1+'S&S'!$E$61)+SUM(O.2!T$245,O.2!T$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!T$246,O.2!T$257)*(1+'S&S'!$E$63)+T$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!U$244,O.2!U$255)*(1+'S&S'!$E$61)+SUM(O.2!U$245,O.2!U$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!U$246,O.2!U$257)*(1+'S&S'!$E$63)+U$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!V$244,O.2!V$255)*(1+'S&S'!$E$61)+SUM(O.2!V$245,O.2!V$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!V$246,O.2!V$257)*(1+'S&S'!$E$63)+V$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!W$244,O.2!W$255)*(1+'S&S'!$E$61)+SUM(O.2!W$245,O.2!W$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!W$246,O.2!W$257)*(1+'S&S'!$E$63)+W$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!X$244,O.2!X$255)*(1+'S&S'!$E$61)+SUM(O.2!X$245,O.2!X$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!X$246,O.2!X$257)*(1+'S&S'!$E$63)+X$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!Y$244,O.2!Y$255)*(1+'S&S'!$E$61)+SUM(O.2!Y$245,O.2!Y$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!Y$246,O.2!Y$257)*(1+'S&S'!$E$63)+Y$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!Z$244,O.2!Z$255)*(1+'S&S'!$E$61)+SUM(O.2!Z$245,O.2!Z$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!Z$246,O.2!Z$257)*(1+'S&S'!$E$63)+Z$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AA$244,O.2!AA$255)*(1+'S&S'!$E$61)+SUM(O.2!AA$245,O.2!AA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AA$246,O.2!AA$257)*(1+'S&S'!$E$63)+AA$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AB$244,O.2!AB$255)*(1+'S&S'!$E$61)+SUM(O.2!AB$245,O.2!AB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AB$246,O.2!AB$257)*(1+'S&S'!$E$63)+AB$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AC$244,O.2!AC$255)*(1+'S&S'!$E$61)+SUM(O.2!AC$245,O.2!AC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AC$246,O.2!AC$257)*(1+'S&S'!$E$63)+AC$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AD$244,O.2!AD$255)*(1+'S&S'!$E$61)+SUM(O.2!AD$245,O.2!AD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AD$246,O.2!AD$257)*(1+'S&S'!$E$63)+AD$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AE$244,O.2!AE$255)*(1+'S&S'!$E$61)+SUM(O.2!AE$245,O.2!AE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AE$246,O.2!AE$257)*(1+'S&S'!$E$63)+AE$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AF$244,O.2!AF$255)*(1+'S&S'!$E$61)+SUM(O.2!AF$245,O.2!AF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AF$246,O.2!AF$257)*(1+'S&S'!$E$63)+AF$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AG$244,O.2!AG$255)*(1+'S&S'!$E$61)+SUM(O.2!AG$245,O.2!AG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AG$246,O.2!AG$257)*(1+'S&S'!$E$63)+AG$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AH$244,O.2!AH$255)*(1+'S&S'!$E$61)+SUM(O.2!AH$245,O.2!AH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AH$246,O.2!AH$257)*(1+'S&S'!$E$63)+AH$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AI$244,O.2!AI$255)*(1+'S&S'!$E$61)+SUM(O.2!AI$245,O.2!AI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AI$246,O.2!AI$257)*(1+'S&S'!$E$63)+AI$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AJ$244,O.2!AJ$255)*(1+'S&S'!$E$61)+SUM(O.2!AJ$245,O.2!AJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AJ$246,O.2!AJ$257)*(1+'S&S'!$E$63)+AJ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AK$244,O.2!AK$255)*(1+'S&S'!$E$61)+SUM(O.2!AK$245,O.2!AK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AK$246,O.2!AK$257)*(1+'S&S'!$E$63)+AK$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AL$244,O.2!AL$255)*(1+'S&S'!$E$61)+SUM(O.2!AL$245,O.2!AL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AL$246,O.2!AL$257)*(1+'S&S'!$E$63)+AL$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AM$244,O.2!AM$255)*(1+'S&S'!$E$61)+SUM(O.2!AM$245,O.2!AM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AM$246,O.2!AM$257)*(1+'S&S'!$E$63)+AM$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AN$244,O.2!AN$255)*(1+'S&S'!$E$61)+SUM(O.2!AN$245,O.2!AN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AN$246,O.2!AN$257)*(1+'S&S'!$E$63)+AN$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AO$244,O.2!AO$255)*(1+'S&S'!$E$61)+SUM(O.2!AO$245,O.2!AO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AO$246,O.2!AO$257)*(1+'S&S'!$E$63)+AO$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AP$244,O.2!AP$255)*(1+'S&S'!$E$61)+SUM(O.2!AP$245,O.2!AP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AP$246,O.2!AP$257)*(1+'S&S'!$E$63)+AP$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AQ$244,O.2!AQ$255)*(1+'S&S'!$E$61)+SUM(O.2!AQ$245,O.2!AQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AQ$246,O.2!AQ$257)*(1+'S&S'!$E$63)+AQ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AR$244,O.2!AR$255)*(1+'S&S'!$E$61)+SUM(O.2!AR$245,O.2!AR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AR$246,O.2!AR$257)*(1+'S&S'!$E$63)+AR$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AS$244,O.2!AS$255)*(1+'S&S'!$E$61)+SUM(O.2!AS$245,O.2!AS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AS$246,O.2!AS$257)*(1+'S&S'!$E$63)+AS$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AT$244,O.2!AT$255)*(1+'S&S'!$E$61)+SUM(O.2!AT$245,O.2!AT$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AT$246,O.2!AT$257)*(1+'S&S'!$E$63)+AT$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AU$244,O.2!AU$255)*(1+'S&S'!$E$61)+SUM(O.2!AU$245,O.2!AU$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AU$246,O.2!AU$257)*(1+'S&S'!$E$63)+AU$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AV$244,O.2!AV$255)*(1+'S&S'!$E$61)+SUM(O.2!AV$245,O.2!AV$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AV$246,O.2!AV$257)*(1+'S&S'!$E$63)+AV$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AW$244,O.2!AW$255)*(1+'S&S'!$E$61)+SUM(O.2!AW$245,O.2!AW$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AW$246,O.2!AW$257)*(1+'S&S'!$E$63)+AW$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AX$244,O.2!AX$255)*(1+'S&S'!$E$61)+SUM(O.2!AX$245,O.2!AX$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AX$246,O.2!AX$257)*(1+'S&S'!$E$63)+AX$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AY$244,O.2!AY$255)*(1+'S&S'!$E$61)+SUM(O.2!AY$245,O.2!AY$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AY$246,O.2!AY$257)*(1+'S&S'!$E$63)+AY$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!AZ$244,O.2!AZ$255)*(1+'S&S'!$E$61)+SUM(O.2!AZ$245,O.2!AZ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!AZ$246,O.2!AZ$257)*(1+'S&S'!$E$63)+AZ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BA$244,O.2!BA$255)*(1+'S&S'!$E$61)+SUM(O.2!BA$245,O.2!BA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BA$246,O.2!BA$257)*(1+'S&S'!$E$63)+BA$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BB$244,O.2!BB$255)*(1+'S&S'!$E$61)+SUM(O.2!BB$245,O.2!BB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BB$246,O.2!BB$257)*(1+'S&S'!$E$63)+BB$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BC$244,O.2!BC$255)*(1+'S&S'!$E$61)+SUM(O.2!BC$245,O.2!BC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BC$246,O.2!BC$257)*(1+'S&S'!$E$63)+BC$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BD$244,O.2!BD$255)*(1+'S&S'!$E$61)+SUM(O.2!BD$245,O.2!BD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BD$246,O.2!BD$257)*(1+'S&S'!$E$63)+BD$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BE$244,O.2!BE$255)*(1+'S&S'!$E$61)+SUM(O.2!BE$245,O.2!BE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BE$246,O.2!BE$257)*(1+'S&S'!$E$63)+BE$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BF$244,O.2!BF$255)*(1+'S&S'!$E$61)+SUM(O.2!BF$245,O.2!BF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BF$246,O.2!BF$257)*(1+'S&S'!$E$63)+BF$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BG$244,O.2!BG$255)*(1+'S&S'!$E$61)+SUM(O.2!BG$245,O.2!BG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BG$246,O.2!BG$257)*(1+'S&S'!$E$63)+BG$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BH$244,O.2!BH$255)*(1+'S&S'!$E$61)+SUM(O.2!BH$245,O.2!BH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BH$246,O.2!BH$257)*(1+'S&S'!$E$63)+BH$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BI$244,O.2!BI$255)*(1+'S&S'!$E$61)+SUM(O.2!BI$245,O.2!BI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BI$246,O.2!BI$257)*(1+'S&S'!$E$63)+BI$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BJ$244,O.2!BJ$255)*(1+'S&S'!$E$61)+SUM(O.2!BJ$245,O.2!BJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BJ$246,O.2!BJ$257)*(1+'S&S'!$E$63)+BJ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BK$244,O.2!BK$255)*(1+'S&S'!$E$61)+SUM(O.2!BK$245,O.2!BK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BK$246,O.2!BK$257)*(1+'S&S'!$E$63)+BK$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BL$244,O.2!BL$255)*(1+'S&S'!$E$61)+SUM(O.2!BL$245,O.2!BL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BL$246,O.2!BL$257)*(1+'S&S'!$E$63)+BL$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BM$244,O.2!BM$255)*(1+'S&S'!$E$61)+SUM(O.2!BM$245,O.2!BM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BM$246,O.2!BM$257)*(1+'S&S'!$E$63)+BM$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BN$244,O.2!BN$255)*(1+'S&S'!$E$61)+SUM(O.2!BN$245,O.2!BN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BN$246,O.2!BN$257)*(1+'S&S'!$E$63)+BN$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BO$244,O.2!BO$255)*(1+'S&S'!$E$61)+SUM(O.2!BO$245,O.2!BO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BO$246,O.2!BO$257)*(1+'S&S'!$E$63)+BO$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BP$244,O.2!BP$255)*(1+'S&S'!$E$61)+SUM(O.2!BP$245,O.2!BP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BP$246,O.2!BP$257)*(1+'S&S'!$E$63)+BP$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BQ$244,O.2!BQ$255)*(1+'S&S'!$E$61)+SUM(O.2!BQ$245,O.2!BQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BQ$246,O.2!BQ$257)*(1+'S&S'!$E$63)+BQ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BR$244,O.2!BR$255)*(1+'S&S'!$E$61)+SUM(O.2!BR$245,O.2!BR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BR$246,O.2!BR$257)*(1+'S&S'!$E$63)+BR$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BS$244,O.2!BS$255)*(1+'S&S'!$E$61)+SUM(O.2!BS$245,O.2!BS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BS$246,O.2!BS$257)*(1+'S&S'!$E$63)+BS$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BT$244,O.2!BT$255)*(1+'S&S'!$E$61)+SUM(O.2!BT$245,O.2!BT$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BT$246,O.2!BT$257)*(1+'S&S'!$E$63)+BT$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BU$244,O.2!BU$255)*(1+'S&S'!$E$61)+SUM(O.2!BU$245,O.2!BU$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BU$246,O.2!BU$257)*(1+'S&S'!$E$63)+BU$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BV$244,O.2!BV$255)*(1+'S&S'!$E$61)+SUM(O.2!BV$245,O.2!BV$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BV$246,O.2!BV$257)*(1+'S&S'!$E$63)+BV$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BW$244,O.2!BW$255)*(1+'S&S'!$E$61)+SUM(O.2!BW$245,O.2!BW$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BW$246,O.2!BW$257)*(1+'S&S'!$E$63)+BW$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BX$244,O.2!BX$255)*(1+'S&S'!$E$61)+SUM(O.2!BX$245,O.2!BX$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BX$246,O.2!BX$257)*(1+'S&S'!$E$63)+BX$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BY$244,O.2!BY$255)*(1+'S&S'!$E$61)+SUM(O.2!BY$245,O.2!BY$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BY$246,O.2!BY$257)*(1+'S&S'!$E$63)+BY$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!BZ$244,O.2!BZ$255)*(1+'S&S'!$E$61)+SUM(O.2!BZ$245,O.2!BZ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!BZ$246,O.2!BZ$257)*(1+'S&S'!$E$63)+BZ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!CA$244,O.2!CA$255)*(1+'S&S'!$E$61)+SUM(O.2!CA$245,O.2!CA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!CA$246,O.2!CA$257)*(1+'S&S'!$E$63)+CA$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!CB$244,O.2!CB$255)*(1+'S&S'!$E$61)+SUM(O.2!CB$245,O.2!CB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!CB$246,O.2!CB$257)*(1+'S&S'!$E$63)+CB$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!CC$244,O.2!CC$255)*(1+'S&S'!$E$61)+SUM(O.2!CC$245,O.2!CC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!CC$246,O.2!CC$257)*(1+'S&S'!$E$63)+CC$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!CD$244,O.2!CD$255)*(1+'S&S'!$E$61)+SUM(O.2!CD$245,O.2!CD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!CD$246,O.2!CD$257)*(1+'S&S'!$E$63)+CD$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!CE$244,O.2!CE$255)*(1+'S&S'!$E$61)+SUM(O.2!CE$245,O.2!CE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!CE$246,O.2!CE$257)*(1+'S&S'!$E$63)+CE$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!CF$244,O.2!CF$255)*(1+'S&S'!$E$61)+SUM(O.2!CF$245,O.2!CF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!CF$246,O.2!CF$257)*(1+'S&S'!$E$63)+CF$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!CG$244,O.2!CG$255)*(1+'S&S'!$E$61)+SUM(O.2!CG$245,O.2!CG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!CG$246,O.2!CG$257)*(1+'S&S'!$E$63)+CG$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!CH$244,O.2!CH$255)*(1+'S&S'!$E$61)+SUM(O.2!CH$245,O.2!CH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!CH$246,O.2!CH$257)*(1+'S&S'!$E$63)+CH$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!CI$244,O.2!CI$255)*(1+'S&S'!$E$61)+SUM(O.2!CI$245,O.2!CI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!CI$246,O.2!CI$257)*(1+'S&S'!$E$63)+CI$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!CJ$244,O.2!CJ$255)*(1+'S&S'!$E$61)+SUM(O.2!CJ$245,O.2!CJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!CJ$246,O.2!CJ$257)*(1+'S&S'!$E$63)+CJ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!CK$244,O.2!CK$255)*(1+'S&S'!$E$61)+SUM(O.2!CK$245,O.2!CK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!CK$246,O.2!CK$257)*(1+'S&S'!$E$63)+CK$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!CL$244,O.2!CL$255)*(1+'S&S'!$E$61)+SUM(O.2!CL$245,O.2!CL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!CL$246,O.2!CL$257)*(1+'S&S'!$E$63)+CL$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!CM$244,O.2!CM$255)*(1+'S&S'!$E$61)+SUM(O.2!CM$245,O.2!CM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!CM$246,O.2!CM$257)*(1+'S&S'!$E$63)+CM$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!CN$244,O.2!CN$255)*(1+'S&S'!$E$61)+SUM(O.2!CN$245,O.2!CN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!CN$246,O.2!CN$257)*(1+'S&S'!$E$63)+CN$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!CO$244,O.2!CO$255)*(1+'S&S'!$E$61)+SUM(O.2!CO$245,O.2!CO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!CO$246,O.2!CO$257)*(1+'S&S'!$E$63)+CO$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!CP$244,O.2!CP$255)*(1+'S&S'!$E$61)+SUM(O.2!CP$245,O.2!CP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!CP$246,O.2!CP$257)*(1+'S&S'!$E$63)+CP$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!CQ$244,O.2!CQ$255)*(1+'S&S'!$E$61)+SUM(O.2!CQ$245,O.2!CQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!CQ$246,O.2!CQ$257)*(1+'S&S'!$E$63)+CQ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!CR$244,O.2!CR$255)*(1+'S&S'!$E$61)+SUM(O.2!CR$245,O.2!CR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!CR$246,O.2!CR$257)*(1+'S&S'!$E$63)+CR$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.2!CS$244,O.2!CS$255)*(1+'S&S'!$E$61)+SUM(O.2!CS$245,O.2!CS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.2!CS$246,O.2!CS$257)*(1+'S&S'!$E$63)+CS$247*(1+'S&S'!$E$65)","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G303+NPV(G.Asm!$F$76,H303:INDEX(H303:CS303,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G303:CS303)","v":0},{"$f":"-SUM(O.2!G$244,O.2!G$255)*(1+'S&S'!$G$61)+SUM(O.2!G$245,O.2!G$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!G$246,O.2!G$257)*(1+'S&S'!$G$63)+G$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!H$244,O.2!H$255)*(1+'S&S'!$G$61)+SUM(O.2!H$245,O.2!H$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!H$246,O.2!H$257)*(1+'S&S'!$G$63)+H$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!I$244,O.2!I$255)*(1+'S&S'!$G$61)+SUM(O.2!I$245,O.2!I$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!I$246,O.2!I$257)*(1+'S&S'!$G$63)+I$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!J$244,O.2!J$255)*(1+'S&S'!$G$61)+SUM(O.2!J$245,O.2!J$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!J$246,O.2!J$257)*(1+'S&S'!$G$63)+J$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!K$244,O.2!K$255)*(1+'S&S'!$G$61)+SUM(O.2!K$245,O.2!K$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!K$246,O.2!K$257)*(1+'S&S'!$G$63)+K$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!L$244,O.2!L$255)*(1+'S&S'!$G$61)+SUM(O.2!L$245,O.2!L$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!L$246,O.2!L$257)*(1+'S&S'!$G$63)+L$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!M$244,O.2!M$255)*(1+'S&S'!$G$61)+SUM(O.2!M$245,O.2!M$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!M$246,O.2!M$257)*(1+'S&S'!$G$63)+M$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!N$244,O.2!N$255)*(1+'S&S'!$G$61)+SUM(O.2!N$245,O.2!N$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!N$246,O.2!N$257)*(1+'S&S'!$G$63)+N$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!O$244,O.2!O$255)*(1+'S&S'!$G$61)+SUM(O.2!O$245,O.2!O$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!O$246,O.2!O$257)*(1+'S&S'!$G$63)+O$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!P$244,O.2!P$255)*(1+'S&S'!$G$61)+SUM(O.2!P$245,O.2!P$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!P$246,O.2!P$257)*(1+'S&S'!$G$63)+P$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!Q$244,O.2!Q$255)*(1+'S&S'!$G$61)+SUM(O.2!Q$245,O.2!Q$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!Q$246,O.2!Q$257)*(1+'S&S'!$G$63)+Q$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!R$244,O.2!R$255)*(1+'S&S'!$G$61)+SUM(O.2!R$245,O.2!R$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!R$246,O.2!R$257)*(1+'S&S'!$G$63)+R$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!S$244,O.2!S$255)*(1+'S&S'!$G$61)+SUM(O.2!S$245,O.2!S$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!S$246,O.2!S$257)*(1+'S&S'!$G$63)+S$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!T$244,O.2!T$255)*(1+'S&S'!$G$61)+SUM(O.2!T$245,O.2!T$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!T$246,O.2!T$257)*(1+'S&S'!$G$63)+T$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!U$244,O.2!U$255)*(1+'S&S'!$G$61)+SUM(O.2!U$245,O.2!U$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!U$246,O.2!U$257)*(1+'S&S'!$G$63)+U$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!V$244,O.2!V$255)*(1+'S&S'!$G$61)+SUM(O.2!V$245,O.2!V$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!V$246,O.2!V$257)*(1+'S&S'!$G$63)+V$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!W$244,O.2!W$255)*(1+'S&S'!$G$61)+SUM(O.2!W$245,O.2!W$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!W$246,O.2!W$257)*(1+'S&S'!$G$63)+W$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!X$244,O.2!X$255)*(1+'S&S'!$G$61)+SUM(O.2!X$245,O.2!X$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!X$246,O.2!X$257)*(1+'S&S'!$G$63)+X$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!Y$244,O.2!Y$255)*(1+'S&S'!$G$61)+SUM(O.2!Y$245,O.2!Y$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!Y$246,O.2!Y$257)*(1+'S&S'!$G$63)+Y$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!Z$244,O.2!Z$255)*(1+'S&S'!$G$61)+SUM(O.2!Z$245,O.2!Z$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!Z$246,O.2!Z$257)*(1+'S&S'!$G$63)+Z$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AA$244,O.2!AA$255)*(1+'S&S'!$G$61)+SUM(O.2!AA$245,O.2!AA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AA$246,O.2!AA$257)*(1+'S&S'!$G$63)+AA$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AB$244,O.2!AB$255)*(1+'S&S'!$G$61)+SUM(O.2!AB$245,O.2!AB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AB$246,O.2!AB$257)*(1+'S&S'!$G$63)+AB$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AC$244,O.2!AC$255)*(1+'S&S'!$G$61)+SUM(O.2!AC$245,O.2!AC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AC$246,O.2!AC$257)*(1+'S&S'!$G$63)+AC$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AD$244,O.2!AD$255)*(1+'S&S'!$G$61)+SUM(O.2!AD$245,O.2!AD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AD$246,O.2!AD$257)*(1+'S&S'!$G$63)+AD$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AE$244,O.2!AE$255)*(1+'S&S'!$G$61)+SUM(O.2!AE$245,O.2!AE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AE$246,O.2!AE$257)*(1+'S&S'!$G$63)+AE$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AF$244,O.2!AF$255)*(1+'S&S'!$G$61)+SUM(O.2!AF$245,O.2!AF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AF$246,O.2!AF$257)*(1+'S&S'!$G$63)+AF$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AG$244,O.2!AG$255)*(1+'S&S'!$G$61)+SUM(O.2!AG$245,O.2!AG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AG$246,O.2!AG$257)*(1+'S&S'!$G$63)+AG$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AH$244,O.2!AH$255)*(1+'S&S'!$G$61)+SUM(O.2!AH$245,O.2!AH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AH$246,O.2!AH$257)*(1+'S&S'!$G$63)+AH$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AI$244,O.2!AI$255)*(1+'S&S'!$G$61)+SUM(O.2!AI$245,O.2!AI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AI$246,O.2!AI$257)*(1+'S&S'!$G$63)+AI$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AJ$244,O.2!AJ$255)*(1+'S&S'!$G$61)+SUM(O.2!AJ$245,O.2!AJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AJ$246,O.2!AJ$257)*(1+'S&S'!$G$63)+AJ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AK$244,O.2!AK$255)*(1+'S&S'!$G$61)+SUM(O.2!AK$245,O.2!AK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AK$246,O.2!AK$257)*(1+'S&S'!$G$63)+AK$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AL$244,O.2!AL$255)*(1+'S&S'!$G$61)+SUM(O.2!AL$245,O.2!AL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AL$246,O.2!AL$257)*(1+'S&S'!$G$63)+AL$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AM$244,O.2!AM$255)*(1+'S&S'!$G$61)+SUM(O.2!AM$245,O.2!AM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AM$246,O.2!AM$257)*(1+'S&S'!$G$63)+AM$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AN$244,O.2!AN$255)*(1+'S&S'!$G$61)+SUM(O.2!AN$245,O.2!AN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AN$246,O.2!AN$257)*(1+'S&S'!$G$63)+AN$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AO$244,O.2!AO$255)*(1+'S&S'!$G$61)+SUM(O.2!AO$245,O.2!AO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AO$246,O.2!AO$257)*(1+'S&S'!$G$63)+AO$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AP$244,O.2!AP$255)*(1+'S&S'!$G$61)+SUM(O.2!AP$245,O.2!AP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AP$246,O.2!AP$257)*(1+'S&S'!$G$63)+AP$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AQ$244,O.2!AQ$255)*(1+'S&S'!$G$61)+SUM(O.2!AQ$245,O.2!AQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AQ$246,O.2!AQ$257)*(1+'S&S'!$G$63)+AQ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AR$244,O.2!AR$255)*(1+'S&S'!$G$61)+SUM(O.2!AR$245,O.2!AR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AR$246,O.2!AR$257)*(1+'S&S'!$G$63)+AR$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AS$244,O.2!AS$255)*(1+'S&S'!$G$61)+SUM(O.2!AS$245,O.2!AS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AS$246,O.2!AS$257)*(1+'S&S'!$G$63)+AS$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AT$244,O.2!AT$255)*(1+'S&S'!$G$61)+SUM(O.2!AT$245,O.2!AT$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AT$246,O.2!AT$257)*(1+'S&S'!$G$63)+AT$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AU$244,O.2!AU$255)*(1+'S&S'!$G$61)+SUM(O.2!AU$245,O.2!AU$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AU$246,O.2!AU$257)*(1+'S&S'!$G$63)+AU$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AV$244,O.2!AV$255)*(1+'S&S'!$G$61)+SUM(O.2!AV$245,O.2!AV$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AV$246,O.2!AV$257)*(1+'S&S'!$G$63)+AV$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AW$244,O.2!AW$255)*(1+'S&S'!$G$61)+SUM(O.2!AW$245,O.2!AW$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AW$246,O.2!AW$257)*(1+'S&S'!$G$63)+AW$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AX$244,O.2!AX$255)*(1+'S&S'!$G$61)+SUM(O.2!AX$245,O.2!AX$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AX$246,O.2!AX$257)*(1+'S&S'!$G$63)+AX$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AY$244,O.2!AY$255)*(1+'S&S'!$G$61)+SUM(O.2!AY$245,O.2!AY$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AY$246,O.2!AY$257)*(1+'S&S'!$G$63)+AY$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!AZ$244,O.2!AZ$255)*(1+'S&S'!$G$61)+SUM(O.2!AZ$245,O.2!AZ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!AZ$246,O.2!AZ$257)*(1+'S&S'!$G$63)+AZ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BA$244,O.2!BA$255)*(1+'S&S'!$G$61)+SUM(O.2!BA$245,O.2!BA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BA$246,O.2!BA$257)*(1+'S&S'!$G$63)+BA$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BB$244,O.2!BB$255)*(1+'S&S'!$G$61)+SUM(O.2!BB$245,O.2!BB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BB$246,O.2!BB$257)*(1+'S&S'!$G$63)+BB$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BC$244,O.2!BC$255)*(1+'S&S'!$G$61)+SUM(O.2!BC$245,O.2!BC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BC$246,O.2!BC$257)*(1+'S&S'!$G$63)+BC$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BD$244,O.2!BD$255)*(1+'S&S'!$G$61)+SUM(O.2!BD$245,O.2!BD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BD$246,O.2!BD$257)*(1+'S&S'!$G$63)+BD$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BE$244,O.2!BE$255)*(1+'S&S'!$G$61)+SUM(O.2!BE$245,O.2!BE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BE$246,O.2!BE$257)*(1+'S&S'!$G$63)+BE$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BF$244,O.2!BF$255)*(1+'S&S'!$G$61)+SUM(O.2!BF$245,O.2!BF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BF$246,O.2!BF$257)*(1+'S&S'!$G$63)+BF$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BG$244,O.2!BG$255)*(1+'S&S'!$G$61)+SUM(O.2!BG$245,O.2!BG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BG$246,O.2!BG$257)*(1+'S&S'!$G$63)+BG$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BH$244,O.2!BH$255)*(1+'S&S'!$G$61)+SUM(O.2!BH$245,O.2!BH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BH$246,O.2!BH$257)*(1+'S&S'!$G$63)+BH$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BI$244,O.2!BI$255)*(1+'S&S'!$G$61)+SUM(O.2!BI$245,O.2!BI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BI$246,O.2!BI$257)*(1+'S&S'!$G$63)+BI$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BJ$244,O.2!BJ$255)*(1+'S&S'!$G$61)+SUM(O.2!BJ$245,O.2!BJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BJ$246,O.2!BJ$257)*(1+'S&S'!$G$63)+BJ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BK$244,O.2!BK$255)*(1+'S&S'!$G$61)+SUM(O.2!BK$245,O.2!BK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BK$246,O.2!BK$257)*(1+'S&S'!$G$63)+BK$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BL$244,O.2!BL$255)*(1+'S&S'!$G$61)+SUM(O.2!BL$245,O.2!BL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BL$246,O.2!BL$257)*(1+'S&S'!$G$63)+BL$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BM$244,O.2!BM$255)*(1+'S&S'!$G$61)+SUM(O.2!BM$245,O.2!BM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BM$246,O.2!BM$257)*(1+'S&S'!$G$63)+BM$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BN$244,O.2!BN$255)*(1+'S&S'!$G$61)+SUM(O.2!BN$245,O.2!BN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BN$246,O.2!BN$257)*(1+'S&S'!$G$63)+BN$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BO$244,O.2!BO$255)*(1+'S&S'!$G$61)+SUM(O.2!BO$245,O.2!BO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BO$246,O.2!BO$257)*(1+'S&S'!$G$63)+BO$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BP$244,O.2!BP$255)*(1+'S&S'!$G$61)+SUM(O.2!BP$245,O.2!BP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BP$246,O.2!BP$257)*(1+'S&S'!$G$63)+BP$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BQ$244,O.2!BQ$255)*(1+'S&S'!$G$61)+SUM(O.2!BQ$245,O.2!BQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BQ$246,O.2!BQ$257)*(1+'S&S'!$G$63)+BQ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BR$244,O.2!BR$255)*(1+'S&S'!$G$61)+SUM(O.2!BR$245,O.2!BR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BR$246,O.2!BR$257)*(1+'S&S'!$G$63)+BR$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BS$244,O.2!BS$255)*(1+'S&S'!$G$61)+SUM(O.2!BS$245,O.2!BS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BS$246,O.2!BS$257)*(1+'S&S'!$G$63)+BS$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BT$244,O.2!BT$255)*(1+'S&S'!$G$61)+SUM(O.2!BT$245,O.2!BT$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BT$246,O.2!BT$257)*(1+'S&S'!$G$63)+BT$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BU$244,O.2!BU$255)*(1+'S&S'!$G$61)+SUM(O.2!BU$245,O.2!BU$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BU$246,O.2!BU$257)*(1+'S&S'!$G$63)+BU$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BV$244,O.2!BV$255)*(1+'S&S'!$G$61)+SUM(O.2!BV$245,O.2!BV$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BV$246,O.2!BV$257)*(1+'S&S'!$G$63)+BV$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BW$244,O.2!BW$255)*(1+'S&S'!$G$61)+SUM(O.2!BW$245,O.2!BW$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BW$246,O.2!BW$257)*(1+'S&S'!$G$63)+BW$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BX$244,O.2!BX$255)*(1+'S&S'!$G$61)+SUM(O.2!BX$245,O.2!BX$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BX$246,O.2!BX$257)*(1+'S&S'!$G$63)+BX$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BY$244,O.2!BY$255)*(1+'S&S'!$G$61)+SUM(O.2!BY$245,O.2!BY$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BY$246,O.2!BY$257)*(1+'S&S'!$G$63)+BY$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!BZ$244,O.2!BZ$255)*(1+'S&S'!$G$61)+SUM(O.2!BZ$245,O.2!BZ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!BZ$246,O.2!BZ$257)*(1+'S&S'!$G$63)+BZ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!CA$244,O.2!CA$255)*(1+'S&S'!$G$61)+SUM(O.2!CA$245,O.2!CA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!CA$246,O.2!CA$257)*(1+'S&S'!$G$63)+CA$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!CB$244,O.2!CB$255)*(1+'S&S'!$G$61)+SUM(O.2!CB$245,O.2!CB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!CB$246,O.2!CB$257)*(1+'S&S'!$G$63)+CB$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!CC$244,O.2!CC$255)*(1+'S&S'!$G$61)+SUM(O.2!CC$245,O.2!CC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!CC$246,O.2!CC$257)*(1+'S&S'!$G$63)+CC$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!CD$244,O.2!CD$255)*(1+'S&S'!$G$61)+SUM(O.2!CD$245,O.2!CD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!CD$246,O.2!CD$257)*(1+'S&S'!$G$63)+CD$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!CE$244,O.2!CE$255)*(1+'S&S'!$G$61)+SUM(O.2!CE$245,O.2!CE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!CE$246,O.2!CE$257)*(1+'S&S'!$G$63)+CE$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!CF$244,O.2!CF$255)*(1+'S&S'!$G$61)+SUM(O.2!CF$245,O.2!CF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!CF$246,O.2!CF$257)*(1+'S&S'!$G$63)+CF$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!CG$244,O.2!CG$255)*(1+'S&S'!$G$61)+SUM(O.2!CG$245,O.2!CG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!CG$246,O.2!CG$257)*(1+'S&S'!$G$63)+CG$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!CH$244,O.2!CH$255)*(1+'S&S'!$G$61)+SUM(O.2!CH$245,O.2!CH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!CH$246,O.2!CH$257)*(1+'S&S'!$G$63)+CH$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!CI$244,O.2!CI$255)*(1+'S&S'!$G$61)+SUM(O.2!CI$245,O.2!CI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!CI$246,O.2!CI$257)*(1+'S&S'!$G$63)+CI$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!CJ$244,O.2!CJ$255)*(1+'S&S'!$G$61)+SUM(O.2!CJ$245,O.2!CJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!CJ$246,O.2!CJ$257)*(1+'S&S'!$G$63)+CJ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!CK$244,O.2!CK$255)*(1+'S&S'!$G$61)+SUM(O.2!CK$245,O.2!CK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!CK$246,O.2!CK$257)*(1+'S&S'!$G$63)+CK$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!CL$244,O.2!CL$255)*(1+'S&S'!$G$61)+SUM(O.2!CL$245,O.2!CL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!CL$246,O.2!CL$257)*(1+'S&S'!$G$63)+CL$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!CM$244,O.2!CM$255)*(1+'S&S'!$G$61)+SUM(O.2!CM$245,O.2!CM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!CM$246,O.2!CM$257)*(1+'S&S'!$G$63)+CM$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!CN$244,O.2!CN$255)*(1+'S&S'!$G$61)+SUM(O.2!CN$245,O.2!CN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!CN$246,O.2!CN$257)*(1+'S&S'!$G$63)+CN$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!CO$244,O.2!CO$255)*(1+'S&S'!$G$61)+SUM(O.2!CO$245,O.2!CO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!CO$246,O.2!CO$257)*(1+'S&S'!$G$63)+CO$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!CP$244,O.2!CP$255)*(1+'S&S'!$G$61)+SUM(O.2!CP$245,O.2!CP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!CP$246,O.2!CP$257)*(1+'S&S'!$G$63)+CP$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!CQ$244,O.2!CQ$255)*(1+'S&S'!$G$61)+SUM(O.2!CQ$245,O.2!CQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!CQ$246,O.2!CQ$257)*(1+'S&S'!$G$63)+CQ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!CR$244,O.2!CR$255)*(1+'S&S'!$G$61)+SUM(O.2!CR$245,O.2!CR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!CR$246,O.2!CR$257)*(1+'S&S'!$G$63)+CR$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.2!CS$244,O.2!CS$255)*(1+'S&S'!$G$61)+SUM(O.2!CS$245,O.2!CS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.2!CS$246,O.2!CS$257)*(1+'S&S'!$G$63)+CS$247*(1+'S&S'!$G$65)","v":0}]
[]
[null,null,"Cost-benefit analysis"]
[null,null,"Pesimistic scenario",null,{"$f":"G306+NPV(G.Asm!$F$76,H306:INDEX(H306:CS306,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G306:CS306)","v":0},{"$f":"-SUM(O.2!G$244,O.2!G$255)*(1+'S&S'!$E164)+SUM(O.2!G$245,O.2!G$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!G$246,O.2!G$257)*(1+'S&S'!$E$166)+G$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!H$244,O.2!H$255)*(1+'S&S'!$E164)+SUM(O.2!H$245,O.2!H$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!H$246,O.2!H$257)*(1+'S&S'!$E$166)+H$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!I$244,O.2!I$255)*(1+'S&S'!$E164)+SUM(O.2!I$245,O.2!I$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!I$246,O.2!I$257)*(1+'S&S'!$E$166)+I$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!J$244,O.2!J$255)*(1+'S&S'!$E164)+SUM(O.2!J$245,O.2!J$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!J$246,O.2!J$257)*(1+'S&S'!$E$166)+J$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!K$244,O.2!K$255)*(1+'S&S'!$E164)+SUM(O.2!K$245,O.2!K$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!K$246,O.2!K$257)*(1+'S&S'!$E$166)+K$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!L$244,O.2!L$255)*(1+'S&S'!$E164)+SUM(O.2!L$245,O.2!L$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!L$246,O.2!L$257)*(1+'S&S'!$E$166)+L$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!M$244,O.2!M$255)*(1+'S&S'!$E164)+SUM(O.2!M$245,O.2!M$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!M$246,O.2!M$257)*(1+'S&S'!$E$166)+M$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!N$244,O.2!N$255)*(1+'S&S'!$E164)+SUM(O.2!N$245,O.2!N$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!N$246,O.2!N$257)*(1+'S&S'!$E$166)+N$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!O$244,O.2!O$255)*(1+'S&S'!$E164)+SUM(O.2!O$245,O.2!O$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!O$246,O.2!O$257)*(1+'S&S'!$E$166)+O$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!P$244,O.2!P$255)*(1+'S&S'!$E164)+SUM(O.2!P$245,O.2!P$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!P$246,O.2!P$257)*(1+'S&S'!$E$166)+P$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!Q$244,O.2!Q$255)*(1+'S&S'!$E164)+SUM(O.2!Q$245,O.2!Q$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!Q$246,O.2!Q$257)*(1+'S&S'!$E$166)+Q$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!R$244,O.2!R$255)*(1+'S&S'!$E164)+SUM(O.2!R$245,O.2!R$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!R$246,O.2!R$257)*(1+'S&S'!$E$166)+R$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!S$244,O.2!S$255)*(1+'S&S'!$E164)+SUM(O.2!S$245,O.2!S$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!S$246,O.2!S$257)*(1+'S&S'!$E$166)+S$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!T$244,O.2!T$255)*(1+'S&S'!$E164)+SUM(O.2!T$245,O.2!T$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!T$246,O.2!T$257)*(1+'S&S'!$E$166)+T$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!U$244,O.2!U$255)*(1+'S&S'!$E164)+SUM(O.2!U$245,O.2!U$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!U$246,O.2!U$257)*(1+'S&S'!$E$166)+U$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!V$244,O.2!V$255)*(1+'S&S'!$E164)+SUM(O.2!V$245,O.2!V$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!V$246,O.2!V$257)*(1+'S&S'!$E$166)+V$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!W$244,O.2!W$255)*(1+'S&S'!$E164)+SUM(O.2!W$245,O.2!W$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!W$246,O.2!W$257)*(1+'S&S'!$E$166)+W$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!X$244,O.2!X$255)*(1+'S&S'!$E164)+SUM(O.2!X$245,O.2!X$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!X$246,O.2!X$257)*(1+'S&S'!$E$166)+X$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!Y$244,O.2!Y$255)*(1+'S&S'!$E164)+SUM(O.2!Y$245,O.2!Y$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!Y$246,O.2!Y$257)*(1+'S&S'!$E$166)+Y$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!Z$244,O.2!Z$255)*(1+'S&S'!$E164)+SUM(O.2!Z$245,O.2!Z$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!Z$246,O.2!Z$257)*(1+'S&S'!$E$166)+Z$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AA$244,O.2!AA$255)*(1+'S&S'!$E164)+SUM(O.2!AA$245,O.2!AA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AA$246,O.2!AA$257)*(1+'S&S'!$E$166)+AA$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AB$244,O.2!AB$255)*(1+'S&S'!$E164)+SUM(O.2!AB$245,O.2!AB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AB$246,O.2!AB$257)*(1+'S&S'!$E$166)+AB$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AC$244,O.2!AC$255)*(1+'S&S'!$E164)+SUM(O.2!AC$245,O.2!AC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AC$246,O.2!AC$257)*(1+'S&S'!$E$166)+AC$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AD$244,O.2!AD$255)*(1+'S&S'!$E164)+SUM(O.2!AD$245,O.2!AD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AD$246,O.2!AD$257)*(1+'S&S'!$E$166)+AD$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AE$244,O.2!AE$255)*(1+'S&S'!$E164)+SUM(O.2!AE$245,O.2!AE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AE$246,O.2!AE$257)*(1+'S&S'!$E$166)+AE$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AF$244,O.2!AF$255)*(1+'S&S'!$E164)+SUM(O.2!AF$245,O.2!AF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AF$246,O.2!AF$257)*(1+'S&S'!$E$166)+AF$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AG$244,O.2!AG$255)*(1+'S&S'!$E164)+SUM(O.2!AG$245,O.2!AG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AG$246,O.2!AG$257)*(1+'S&S'!$E$166)+AG$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AH$244,O.2!AH$255)*(1+'S&S'!$E164)+SUM(O.2!AH$245,O.2!AH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AH$246,O.2!AH$257)*(1+'S&S'!$E$166)+AH$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AI$244,O.2!AI$255)*(1+'S&S'!$E164)+SUM(O.2!AI$245,O.2!AI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AI$246,O.2!AI$257)*(1+'S&S'!$E$166)+AI$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AJ$244,O.2!AJ$255)*(1+'S&S'!$E164)+SUM(O.2!AJ$245,O.2!AJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AJ$246,O.2!AJ$257)*(1+'S&S'!$E$166)+AJ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AK$244,O.2!AK$255)*(1+'S&S'!$E164)+SUM(O.2!AK$245,O.2!AK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AK$246,O.2!AK$257)*(1+'S&S'!$E$166)+AK$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AL$244,O.2!AL$255)*(1+'S&S'!$E164)+SUM(O.2!AL$245,O.2!AL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AL$246,O.2!AL$257)*(1+'S&S'!$E$166)+AL$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AM$244,O.2!AM$255)*(1+'S&S'!$E164)+SUM(O.2!AM$245,O.2!AM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AM$246,O.2!AM$257)*(1+'S&S'!$E$166)+AM$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AN$244,O.2!AN$255)*(1+'S&S'!$E164)+SUM(O.2!AN$245,O.2!AN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AN$246,O.2!AN$257)*(1+'S&S'!$E$166)+AN$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AO$244,O.2!AO$255)*(1+'S&S'!$E164)+SUM(O.2!AO$245,O.2!AO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AO$246,O.2!AO$257)*(1+'S&S'!$E$166)+AO$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AP$244,O.2!AP$255)*(1+'S&S'!$E164)+SUM(O.2!AP$245,O.2!AP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AP$246,O.2!AP$257)*(1+'S&S'!$E$166)+AP$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AQ$244,O.2!AQ$255)*(1+'S&S'!$E164)+SUM(O.2!AQ$245,O.2!AQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AQ$246,O.2!AQ$257)*(1+'S&S'!$E$166)+AQ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AR$244,O.2!AR$255)*(1+'S&S'!$E164)+SUM(O.2!AR$245,O.2!AR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AR$246,O.2!AR$257)*(1+'S&S'!$E$166)+AR$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AS$244,O.2!AS$255)*(1+'S&S'!$E164)+SUM(O.2!AS$245,O.2!AS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AS$246,O.2!AS$257)*(1+'S&S'!$E$166)+AS$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AT$244,O.2!AT$255)*(1+'S&S'!$E164)+SUM(O.2!AT$245,O.2!AT$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AT$246,O.2!AT$257)*(1+'S&S'!$E$166)+AT$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AU$244,O.2!AU$255)*(1+'S&S'!$E164)+SUM(O.2!AU$245,O.2!AU$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AU$246,O.2!AU$257)*(1+'S&S'!$E$166)+AU$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AV$244,O.2!AV$255)*(1+'S&S'!$E164)+SUM(O.2!AV$245,O.2!AV$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AV$246,O.2!AV$257)*(1+'S&S'!$E$166)+AV$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AW$244,O.2!AW$255)*(1+'S&S'!$E164)+SUM(O.2!AW$245,O.2!AW$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AW$246,O.2!AW$257)*(1+'S&S'!$E$166)+AW$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AX$244,O.2!AX$255)*(1+'S&S'!$E164)+SUM(O.2!AX$245,O.2!AX$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AX$246,O.2!AX$257)*(1+'S&S'!$E$166)+AX$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AY$244,O.2!AY$255)*(1+'S&S'!$E164)+SUM(O.2!AY$245,O.2!AY$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AY$246,O.2!AY$257)*(1+'S&S'!$E$166)+AY$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!AZ$244,O.2!AZ$255)*(1+'S&S'!$E164)+SUM(O.2!AZ$245,O.2!AZ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!AZ$246,O.2!AZ$257)*(1+'S&S'!$E$166)+AZ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BA$244,O.2!BA$255)*(1+'S&S'!$E164)+SUM(O.2!BA$245,O.2!BA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BA$246,O.2!BA$257)*(1+'S&S'!$E$166)+BA$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BB$244,O.2!BB$255)*(1+'S&S'!$E164)+SUM(O.2!BB$245,O.2!BB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BB$246,O.2!BB$257)*(1+'S&S'!$E$166)+BB$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BC$244,O.2!BC$255)*(1+'S&S'!$E164)+SUM(O.2!BC$245,O.2!BC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BC$246,O.2!BC$257)*(1+'S&S'!$E$166)+BC$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BD$244,O.2!BD$255)*(1+'S&S'!$E164)+SUM(O.2!BD$245,O.2!BD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BD$246,O.2!BD$257)*(1+'S&S'!$E$166)+BD$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BE$244,O.2!BE$255)*(1+'S&S'!$E164)+SUM(O.2!BE$245,O.2!BE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BE$246,O.2!BE$257)*(1+'S&S'!$E$166)+BE$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BF$244,O.2!BF$255)*(1+'S&S'!$E164)+SUM(O.2!BF$245,O.2!BF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BF$246,O.2!BF$257)*(1+'S&S'!$E$166)+BF$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BG$244,O.2!BG$255)*(1+'S&S'!$E164)+SUM(O.2!BG$245,O.2!BG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BG$246,O.2!BG$257)*(1+'S&S'!$E$166)+BG$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BH$244,O.2!BH$255)*(1+'S&S'!$E164)+SUM(O.2!BH$245,O.2!BH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BH$246,O.2!BH$257)*(1+'S&S'!$E$166)+BH$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BI$244,O.2!BI$255)*(1+'S&S'!$E164)+SUM(O.2!BI$245,O.2!BI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BI$246,O.2!BI$257)*(1+'S&S'!$E$166)+BI$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BJ$244,O.2!BJ$255)*(1+'S&S'!$E164)+SUM(O.2!BJ$245,O.2!BJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BJ$246,O.2!BJ$257)*(1+'S&S'!$E$166)+BJ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BK$244,O.2!BK$255)*(1+'S&S'!$E164)+SUM(O.2!BK$245,O.2!BK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BK$246,O.2!BK$257)*(1+'S&S'!$E$166)+BK$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BL$244,O.2!BL$255)*(1+'S&S'!$E164)+SUM(O.2!BL$245,O.2!BL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BL$246,O.2!BL$257)*(1+'S&S'!$E$166)+BL$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BM$244,O.2!BM$255)*(1+'S&S'!$E164)+SUM(O.2!BM$245,O.2!BM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BM$246,O.2!BM$257)*(1+'S&S'!$E$166)+BM$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BN$244,O.2!BN$255)*(1+'S&S'!$E164)+SUM(O.2!BN$245,O.2!BN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BN$246,O.2!BN$257)*(1+'S&S'!$E$166)+BN$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BO$244,O.2!BO$255)*(1+'S&S'!$E164)+SUM(O.2!BO$245,O.2!BO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BO$246,O.2!BO$257)*(1+'S&S'!$E$166)+BO$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BP$244,O.2!BP$255)*(1+'S&S'!$E164)+SUM(O.2!BP$245,O.2!BP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BP$246,O.2!BP$257)*(1+'S&S'!$E$166)+BP$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BQ$244,O.2!BQ$255)*(1+'S&S'!$E164)+SUM(O.2!BQ$245,O.2!BQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BQ$246,O.2!BQ$257)*(1+'S&S'!$E$166)+BQ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BR$244,O.2!BR$255)*(1+'S&S'!$E164)+SUM(O.2!BR$245,O.2!BR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BR$246,O.2!BR$257)*(1+'S&S'!$E$166)+BR$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BS$244,O.2!BS$255)*(1+'S&S'!$E164)+SUM(O.2!BS$245,O.2!BS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BS$246,O.2!BS$257)*(1+'S&S'!$E$166)+BS$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BT$244,O.2!BT$255)*(1+'S&S'!$E164)+SUM(O.2!BT$245,O.2!BT$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BT$246,O.2!BT$257)*(1+'S&S'!$E$166)+BT$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BU$244,O.2!BU$255)*(1+'S&S'!$E164)+SUM(O.2!BU$245,O.2!BU$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BU$246,O.2!BU$257)*(1+'S&S'!$E$166)+BU$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BV$244,O.2!BV$255)*(1+'S&S'!$E164)+SUM(O.2!BV$245,O.2!BV$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BV$246,O.2!BV$257)*(1+'S&S'!$E$166)+BV$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BW$244,O.2!BW$255)*(1+'S&S'!$E164)+SUM(O.2!BW$245,O.2!BW$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BW$246,O.2!BW$257)*(1+'S&S'!$E$166)+BW$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BX$244,O.2!BX$255)*(1+'S&S'!$E164)+SUM(O.2!BX$245,O.2!BX$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BX$246,O.2!BX$257)*(1+'S&S'!$E$166)+BX$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BY$244,O.2!BY$255)*(1+'S&S'!$E164)+SUM(O.2!BY$245,O.2!BY$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BY$246,O.2!BY$257)*(1+'S&S'!$E$166)+BY$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!BZ$244,O.2!BZ$255)*(1+'S&S'!$E164)+SUM(O.2!BZ$245,O.2!BZ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!BZ$246,O.2!BZ$257)*(1+'S&S'!$E$166)+BZ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!CA$244,O.2!CA$255)*(1+'S&S'!$E164)+SUM(O.2!CA$245,O.2!CA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!CA$246,O.2!CA$257)*(1+'S&S'!$E$166)+CA$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!CB$244,O.2!CB$255)*(1+'S&S'!$E164)+SUM(O.2!CB$245,O.2!CB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!CB$246,O.2!CB$257)*(1+'S&S'!$E$166)+CB$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!CC$244,O.2!CC$255)*(1+'S&S'!$E164)+SUM(O.2!CC$245,O.2!CC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!CC$246,O.2!CC$257)*(1+'S&S'!$E$166)+CC$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!CD$244,O.2!CD$255)*(1+'S&S'!$E164)+SUM(O.2!CD$245,O.2!CD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!CD$246,O.2!CD$257)*(1+'S&S'!$E$166)+CD$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!CE$244,O.2!CE$255)*(1+'S&S'!$E164)+SUM(O.2!CE$245,O.2!CE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!CE$246,O.2!CE$257)*(1+'S&S'!$E$166)+CE$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!CF$244,O.2!CF$255)*(1+'S&S'!$E164)+SUM(O.2!CF$245,O.2!CF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!CF$246,O.2!CF$257)*(1+'S&S'!$E$166)+CF$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!CG$244,O.2!CG$255)*(1+'S&S'!$E164)+SUM(O.2!CG$245,O.2!CG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!CG$246,O.2!CG$257)*(1+'S&S'!$E$166)+CG$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!CH$244,O.2!CH$255)*(1+'S&S'!$E164)+SUM(O.2!CH$245,O.2!CH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!CH$246,O.2!CH$257)*(1+'S&S'!$E$166)+CH$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!CI$244,O.2!CI$255)*(1+'S&S'!$E164)+SUM(O.2!CI$245,O.2!CI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!CI$246,O.2!CI$257)*(1+'S&S'!$E$166)+CI$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!CJ$244,O.2!CJ$255)*(1+'S&S'!$E164)+SUM(O.2!CJ$245,O.2!CJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!CJ$246,O.2!CJ$257)*(1+'S&S'!$E$166)+CJ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!CK$244,O.2!CK$255)*(1+'S&S'!$E164)+SUM(O.2!CK$245,O.2!CK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!CK$246,O.2!CK$257)*(1+'S&S'!$E$166)+CK$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!CL$244,O.2!CL$255)*(1+'S&S'!$E164)+SUM(O.2!CL$245,O.2!CL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!CL$246,O.2!CL$257)*(1+'S&S'!$E$166)+CL$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!CM$244,O.2!CM$255)*(1+'S&S'!$E164)+SUM(O.2!CM$245,O.2!CM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!CM$246,O.2!CM$257)*(1+'S&S'!$E$166)+CM$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!CN$244,O.2!CN$255)*(1+'S&S'!$E164)+SUM(O.2!CN$245,O.2!CN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!CN$246,O.2!CN$257)*(1+'S&S'!$E$166)+CN$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!CO$244,O.2!CO$255)*(1+'S&S'!$E164)+SUM(O.2!CO$245,O.2!CO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!CO$246,O.2!CO$257)*(1+'S&S'!$E$166)+CO$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!CP$244,O.2!CP$255)*(1+'S&S'!$E164)+SUM(O.2!CP$245,O.2!CP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!CP$246,O.2!CP$257)*(1+'S&S'!$E$166)+CP$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!CQ$244,O.2!CQ$255)*(1+'S&S'!$E164)+SUM(O.2!CQ$245,O.2!CQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!CQ$246,O.2!CQ$257)*(1+'S&S'!$E$166)+CQ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!CR$244,O.2!CR$255)*(1+'S&S'!$E164)+SUM(O.2!CR$245,O.2!CR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!CR$246,O.2!CR$257)*(1+'S&S'!$E$166)+CR$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.2!CS$244,O.2!CS$255)*(1+'S&S'!$E164)+SUM(O.2!CS$245,O.2!CS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.2!CS$246,O.2!CS$257)*(1+'S&S'!$E$166)+CS$247*(1+'S&S'!$E$212)","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G307+NPV(G.Asm!$F$76,H307:INDEX(H307:CS307,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G307:CS307)","v":0},{"$f":"-SUM(O.2!G$244,O.2!G$255)*(1+'S&S'!$G164)+SUM(O.2!G$245,O.2!G$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!G$246,O.2!G$257)*(1+'S&S'!$G$166)+G$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!H$244,O.2!H$255)*(1+'S&S'!$G164)+SUM(O.2!H$245,O.2!H$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!H$246,O.2!H$257)*(1+'S&S'!$G$166)+H$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!I$244,O.2!I$255)*(1+'S&S'!$G164)+SUM(O.2!I$245,O.2!I$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!I$246,O.2!I$257)*(1+'S&S'!$G$166)+I$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!J$244,O.2!J$255)*(1+'S&S'!$G164)+SUM(O.2!J$245,O.2!J$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!J$246,O.2!J$257)*(1+'S&S'!$G$166)+J$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!K$244,O.2!K$255)*(1+'S&S'!$G164)+SUM(O.2!K$245,O.2!K$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!K$246,O.2!K$257)*(1+'S&S'!$G$166)+K$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!L$244,O.2!L$255)*(1+'S&S'!$G164)+SUM(O.2!L$245,O.2!L$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!L$246,O.2!L$257)*(1+'S&S'!$G$166)+L$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!M$244,O.2!M$255)*(1+'S&S'!$G164)+SUM(O.2!M$245,O.2!M$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!M$246,O.2!M$257)*(1+'S&S'!$G$166)+M$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!N$244,O.2!N$255)*(1+'S&S'!$G164)+SUM(O.2!N$245,O.2!N$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!N$246,O.2!N$257)*(1+'S&S'!$G$166)+N$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!O$244,O.2!O$255)*(1+'S&S'!$G164)+SUM(O.2!O$245,O.2!O$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!O$246,O.2!O$257)*(1+'S&S'!$G$166)+O$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!P$244,O.2!P$255)*(1+'S&S'!$G164)+SUM(O.2!P$245,O.2!P$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!P$246,O.2!P$257)*(1+'S&S'!$G$166)+P$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!Q$244,O.2!Q$255)*(1+'S&S'!$G164)+SUM(O.2!Q$245,O.2!Q$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!Q$246,O.2!Q$257)*(1+'S&S'!$G$166)+Q$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!R$244,O.2!R$255)*(1+'S&S'!$G164)+SUM(O.2!R$245,O.2!R$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!R$246,O.2!R$257)*(1+'S&S'!$G$166)+R$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!S$244,O.2!S$255)*(1+'S&S'!$G164)+SUM(O.2!S$245,O.2!S$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!S$246,O.2!S$257)*(1+'S&S'!$G$166)+S$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!T$244,O.2!T$255)*(1+'S&S'!$G164)+SUM(O.2!T$245,O.2!T$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!T$246,O.2!T$257)*(1+'S&S'!$G$166)+T$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!U$244,O.2!U$255)*(1+'S&S'!$G164)+SUM(O.2!U$245,O.2!U$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!U$246,O.2!U$257)*(1+'S&S'!$G$166)+U$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!V$244,O.2!V$255)*(1+'S&S'!$G164)+SUM(O.2!V$245,O.2!V$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!V$246,O.2!V$257)*(1+'S&S'!$G$166)+V$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!W$244,O.2!W$255)*(1+'S&S'!$G164)+SUM(O.2!W$245,O.2!W$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!W$246,O.2!W$257)*(1+'S&S'!$G$166)+W$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!X$244,O.2!X$255)*(1+'S&S'!$G164)+SUM(O.2!X$245,O.2!X$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!X$246,O.2!X$257)*(1+'S&S'!$G$166)+X$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!Y$244,O.2!Y$255)*(1+'S&S'!$G164)+SUM(O.2!Y$245,O.2!Y$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!Y$246,O.2!Y$257)*(1+'S&S'!$G$166)+Y$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!Z$244,O.2!Z$255)*(1+'S&S'!$G164)+SUM(O.2!Z$245,O.2!Z$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!Z$246,O.2!Z$257)*(1+'S&S'!$G$166)+Z$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AA$244,O.2!AA$255)*(1+'S&S'!$G164)+SUM(O.2!AA$245,O.2!AA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AA$246,O.2!AA$257)*(1+'S&S'!$G$166)+AA$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AB$244,O.2!AB$255)*(1+'S&S'!$G164)+SUM(O.2!AB$245,O.2!AB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AB$246,O.2!AB$257)*(1+'S&S'!$G$166)+AB$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AC$244,O.2!AC$255)*(1+'S&S'!$G164)+SUM(O.2!AC$245,O.2!AC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AC$246,O.2!AC$257)*(1+'S&S'!$G$166)+AC$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AD$244,O.2!AD$255)*(1+'S&S'!$G164)+SUM(O.2!AD$245,O.2!AD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AD$246,O.2!AD$257)*(1+'S&S'!$G$166)+AD$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AE$244,O.2!AE$255)*(1+'S&S'!$G164)+SUM(O.2!AE$245,O.2!AE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AE$246,O.2!AE$257)*(1+'S&S'!$G$166)+AE$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AF$244,O.2!AF$255)*(1+'S&S'!$G164)+SUM(O.2!AF$245,O.2!AF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AF$246,O.2!AF$257)*(1+'S&S'!$G$166)+AF$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AG$244,O.2!AG$255)*(1+'S&S'!$G164)+SUM(O.2!AG$245,O.2!AG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AG$246,O.2!AG$257)*(1+'S&S'!$G$166)+AG$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AH$244,O.2!AH$255)*(1+'S&S'!$G164)+SUM(O.2!AH$245,O.2!AH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AH$246,O.2!AH$257)*(1+'S&S'!$G$166)+AH$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AI$244,O.2!AI$255)*(1+'S&S'!$G164)+SUM(O.2!AI$245,O.2!AI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AI$246,O.2!AI$257)*(1+'S&S'!$G$166)+AI$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AJ$244,O.2!AJ$255)*(1+'S&S'!$G164)+SUM(O.2!AJ$245,O.2!AJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AJ$246,O.2!AJ$257)*(1+'S&S'!$G$166)+AJ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AK$244,O.2!AK$255)*(1+'S&S'!$G164)+SUM(O.2!AK$245,O.2!AK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AK$246,O.2!AK$257)*(1+'S&S'!$G$166)+AK$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AL$244,O.2!AL$255)*(1+'S&S'!$G164)+SUM(O.2!AL$245,O.2!AL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AL$246,O.2!AL$257)*(1+'S&S'!$G$166)+AL$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AM$244,O.2!AM$255)*(1+'S&S'!$G164)+SUM(O.2!AM$245,O.2!AM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AM$246,O.2!AM$257)*(1+'S&S'!$G$166)+AM$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AN$244,O.2!AN$255)*(1+'S&S'!$G164)+SUM(O.2!AN$245,O.2!AN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AN$246,O.2!AN$257)*(1+'S&S'!$G$166)+AN$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AO$244,O.2!AO$255)*(1+'S&S'!$G164)+SUM(O.2!AO$245,O.2!AO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AO$246,O.2!AO$257)*(1+'S&S'!$G$166)+AO$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AP$244,O.2!AP$255)*(1+'S&S'!$G164)+SUM(O.2!AP$245,O.2!AP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AP$246,O.2!AP$257)*(1+'S&S'!$G$166)+AP$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AQ$244,O.2!AQ$255)*(1+'S&S'!$G164)+SUM(O.2!AQ$245,O.2!AQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AQ$246,O.2!AQ$257)*(1+'S&S'!$G$166)+AQ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AR$244,O.2!AR$255)*(1+'S&S'!$G164)+SUM(O.2!AR$245,O.2!AR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AR$246,O.2!AR$257)*(1+'S&S'!$G$166)+AR$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AS$244,O.2!AS$255)*(1+'S&S'!$G164)+SUM(O.2!AS$245,O.2!AS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AS$246,O.2!AS$257)*(1+'S&S'!$G$166)+AS$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AT$244,O.2!AT$255)*(1+'S&S'!$G164)+SUM(O.2!AT$245,O.2!AT$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AT$246,O.2!AT$257)*(1+'S&S'!$G$166)+AT$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AU$244,O.2!AU$255)*(1+'S&S'!$G164)+SUM(O.2!AU$245,O.2!AU$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AU$246,O.2!AU$257)*(1+'S&S'!$G$166)+AU$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AV$244,O.2!AV$255)*(1+'S&S'!$G164)+SUM(O.2!AV$245,O.2!AV$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AV$246,O.2!AV$257)*(1+'S&S'!$G$166)+AV$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AW$244,O.2!AW$255)*(1+'S&S'!$G164)+SUM(O.2!AW$245,O.2!AW$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AW$246,O.2!AW$257)*(1+'S&S'!$G$166)+AW$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AX$244,O.2!AX$255)*(1+'S&S'!$G164)+SUM(O.2!AX$245,O.2!AX$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AX$246,O.2!AX$257)*(1+'S&S'!$G$166)+AX$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AY$244,O.2!AY$255)*(1+'S&S'!$G164)+SUM(O.2!AY$245,O.2!AY$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AY$246,O.2!AY$257)*(1+'S&S'!$G$166)+AY$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!AZ$244,O.2!AZ$255)*(1+'S&S'!$G164)+SUM(O.2!AZ$245,O.2!AZ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!AZ$246,O.2!AZ$257)*(1+'S&S'!$G$166)+AZ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BA$244,O.2!BA$255)*(1+'S&S'!$G164)+SUM(O.2!BA$245,O.2!BA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BA$246,O.2!BA$257)*(1+'S&S'!$G$166)+BA$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BB$244,O.2!BB$255)*(1+'S&S'!$G164)+SUM(O.2!BB$245,O.2!BB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BB$246,O.2!BB$257)*(1+'S&S'!$G$166)+BB$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BC$244,O.2!BC$255)*(1+'S&S'!$G164)+SUM(O.2!BC$245,O.2!BC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BC$246,O.2!BC$257)*(1+'S&S'!$G$166)+BC$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BD$244,O.2!BD$255)*(1+'S&S'!$G164)+SUM(O.2!BD$245,O.2!BD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BD$246,O.2!BD$257)*(1+'S&S'!$G$166)+BD$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BE$244,O.2!BE$255)*(1+'S&S'!$G164)+SUM(O.2!BE$245,O.2!BE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BE$246,O.2!BE$257)*(1+'S&S'!$G$166)+BE$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BF$244,O.2!BF$255)*(1+'S&S'!$G164)+SUM(O.2!BF$245,O.2!BF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BF$246,O.2!BF$257)*(1+'S&S'!$G$166)+BF$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BG$244,O.2!BG$255)*(1+'S&S'!$G164)+SUM(O.2!BG$245,O.2!BG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BG$246,O.2!BG$257)*(1+'S&S'!$G$166)+BG$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BH$244,O.2!BH$255)*(1+'S&S'!$G164)+SUM(O.2!BH$245,O.2!BH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BH$246,O.2!BH$257)*(1+'S&S'!$G$166)+BH$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BI$244,O.2!BI$255)*(1+'S&S'!$G164)+SUM(O.2!BI$245,O.2!BI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BI$246,O.2!BI$257)*(1+'S&S'!$G$166)+BI$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BJ$244,O.2!BJ$255)*(1+'S&S'!$G164)+SUM(O.2!BJ$245,O.2!BJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BJ$246,O.2!BJ$257)*(1+'S&S'!$G$166)+BJ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BK$244,O.2!BK$255)*(1+'S&S'!$G164)+SUM(O.2!BK$245,O.2!BK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BK$246,O.2!BK$257)*(1+'S&S'!$G$166)+BK$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BL$244,O.2!BL$255)*(1+'S&S'!$G164)+SUM(O.2!BL$245,O.2!BL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BL$246,O.2!BL$257)*(1+'S&S'!$G$166)+BL$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BM$244,O.2!BM$255)*(1+'S&S'!$G164)+SUM(O.2!BM$245,O.2!BM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BM$246,O.2!BM$257)*(1+'S&S'!$G$166)+BM$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BN$244,O.2!BN$255)*(1+'S&S'!$G164)+SUM(O.2!BN$245,O.2!BN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BN$246,O.2!BN$257)*(1+'S&S'!$G$166)+BN$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BO$244,O.2!BO$255)*(1+'S&S'!$G164)+SUM(O.2!BO$245,O.2!BO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BO$246,O.2!BO$257)*(1+'S&S'!$G$166)+BO$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BP$244,O.2!BP$255)*(1+'S&S'!$G164)+SUM(O.2!BP$245,O.2!BP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BP$246,O.2!BP$257)*(1+'S&S'!$G$166)+BP$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BQ$244,O.2!BQ$255)*(1+'S&S'!$G164)+SUM(O.2!BQ$245,O.2!BQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BQ$246,O.2!BQ$257)*(1+'S&S'!$G$166)+BQ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BR$244,O.2!BR$255)*(1+'S&S'!$G164)+SUM(O.2!BR$245,O.2!BR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BR$246,O.2!BR$257)*(1+'S&S'!$G$166)+BR$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BS$244,O.2!BS$255)*(1+'S&S'!$G164)+SUM(O.2!BS$245,O.2!BS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BS$246,O.2!BS$257)*(1+'S&S'!$G$166)+BS$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BT$244,O.2!BT$255)*(1+'S&S'!$G164)+SUM(O.2!BT$245,O.2!BT$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BT$246,O.2!BT$257)*(1+'S&S'!$G$166)+BT$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BU$244,O.2!BU$255)*(1+'S&S'!$G164)+SUM(O.2!BU$245,O.2!BU$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BU$246,O.2!BU$257)*(1+'S&S'!$G$166)+BU$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BV$244,O.2!BV$255)*(1+'S&S'!$G164)+SUM(O.2!BV$245,O.2!BV$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BV$246,O.2!BV$257)*(1+'S&S'!$G$166)+BV$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BW$244,O.2!BW$255)*(1+'S&S'!$G164)+SUM(O.2!BW$245,O.2!BW$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BW$246,O.2!BW$257)*(1+'S&S'!$G$166)+BW$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BX$244,O.2!BX$255)*(1+'S&S'!$G164)+SUM(O.2!BX$245,O.2!BX$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BX$246,O.2!BX$257)*(1+'S&S'!$G$166)+BX$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BY$244,O.2!BY$255)*(1+'S&S'!$G164)+SUM(O.2!BY$245,O.2!BY$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BY$246,O.2!BY$257)*(1+'S&S'!$G$166)+BY$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!BZ$244,O.2!BZ$255)*(1+'S&S'!$G164)+SUM(O.2!BZ$245,O.2!BZ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!BZ$246,O.2!BZ$257)*(1+'S&S'!$G$166)+BZ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!CA$244,O.2!CA$255)*(1+'S&S'!$G164)+SUM(O.2!CA$245,O.2!CA$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!CA$246,O.2!CA$257)*(1+'S&S'!$G$166)+CA$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!CB$244,O.2!CB$255)*(1+'S&S'!$G164)+SUM(O.2!CB$245,O.2!CB$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!CB$246,O.2!CB$257)*(1+'S&S'!$G$166)+CB$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!CC$244,O.2!CC$255)*(1+'S&S'!$G164)+SUM(O.2!CC$245,O.2!CC$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!CC$246,O.2!CC$257)*(1+'S&S'!$G$166)+CC$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!CD$244,O.2!CD$255)*(1+'S&S'!$G164)+SUM(O.2!CD$245,O.2!CD$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!CD$246,O.2!CD$257)*(1+'S&S'!$G$166)+CD$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!CE$244,O.2!CE$255)*(1+'S&S'!$G164)+SUM(O.2!CE$245,O.2!CE$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!CE$246,O.2!CE$257)*(1+'S&S'!$G$166)+CE$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!CF$244,O.2!CF$255)*(1+'S&S'!$G164)+SUM(O.2!CF$245,O.2!CF$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!CF$246,O.2!CF$257)*(1+'S&S'!$G$166)+CF$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!CG$244,O.2!CG$255)*(1+'S&S'!$G164)+SUM(O.2!CG$245,O.2!CG$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!CG$246,O.2!CG$257)*(1+'S&S'!$G$166)+CG$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!CH$244,O.2!CH$255)*(1+'S&S'!$G164)+SUM(O.2!CH$245,O.2!CH$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!CH$246,O.2!CH$257)*(1+'S&S'!$G$166)+CH$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!CI$244,O.2!CI$255)*(1+'S&S'!$G164)+SUM(O.2!CI$245,O.2!CI$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!CI$246,O.2!CI$257)*(1+'S&S'!$G$166)+CI$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!CJ$244,O.2!CJ$255)*(1+'S&S'!$G164)+SUM(O.2!CJ$245,O.2!CJ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!CJ$246,O.2!CJ$257)*(1+'S&S'!$G$166)+CJ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!CK$244,O.2!CK$255)*(1+'S&S'!$G164)+SUM(O.2!CK$245,O.2!CK$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!CK$246,O.2!CK$257)*(1+'S&S'!$G$166)+CK$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!CL$244,O.2!CL$255)*(1+'S&S'!$G164)+SUM(O.2!CL$245,O.2!CL$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!CL$246,O.2!CL$257)*(1+'S&S'!$G$166)+CL$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!CM$244,O.2!CM$255)*(1+'S&S'!$G164)+SUM(O.2!CM$245,O.2!CM$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!CM$246,O.2!CM$257)*(1+'S&S'!$G$166)+CM$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!CN$244,O.2!CN$255)*(1+'S&S'!$G164)+SUM(O.2!CN$245,O.2!CN$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!CN$246,O.2!CN$257)*(1+'S&S'!$G$166)+CN$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!CO$244,O.2!CO$255)*(1+'S&S'!$G164)+SUM(O.2!CO$245,O.2!CO$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!CO$246,O.2!CO$257)*(1+'S&S'!$G$166)+CO$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!CP$244,O.2!CP$255)*(1+'S&S'!$G164)+SUM(O.2!CP$245,O.2!CP$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!CP$246,O.2!CP$257)*(1+'S&S'!$G$166)+CP$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!CQ$244,O.2!CQ$255)*(1+'S&S'!$G164)+SUM(O.2!CQ$245,O.2!CQ$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!CQ$246,O.2!CQ$257)*(1+'S&S'!$G$166)+CQ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!CR$244,O.2!CR$255)*(1+'S&S'!$G164)+SUM(O.2!CR$245,O.2!CR$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!CR$246,O.2!CR$257)*(1+'S&S'!$G$166)+CR$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.2!CS$244,O.2!CS$255)*(1+'S&S'!$G164)+SUM(O.2!CS$245,O.2!CS$256)*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.2!CS$246,O.2!CS$257)*(1+'S&S'!$G$166)+CS$247*(1+'S&S'!$G$212)","v":0}]
[]
[null,null,"NET CASH FLOW FOR SENSITIVITY ANALYSIS OF ERR"]
[null,null,{"$f":"O.2!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"A. Total investment costs with 1% increase"},null,{"$f":"G310+NPV(G.Asm!$F$40,H310:INDEX(H310:CS310,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G310:CS310)","v":0},{"$f":"-G$190*(1+'S&S'!$F108)+G$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-G$218+G$232","v":0},{"$f":"-H$190*(1+'S&S'!$F108)+H$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-H$218+H$232","v":0},{"$f":"-I$190*(1+'S&S'!$F108)+I$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-I$218+I$232","v":0},{"$f":"-J$190*(1+'S&S'!$F108)+J$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-J$218+J$232","v":0},{"$f":"-K$190*(1+'S&S'!$F108)+K$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-K$218+K$232","v":0},{"$f":"-L$190*(1+'S&S'!$F108)+L$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-L$218+L$232","v":0},{"$f":"-M$190*(1+'S&S'!$F108)+M$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-M$218+M$232","v":0},{"$f":"-N$190*(1+'S&S'!$F108)+N$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-N$218+N$232","v":0},{"$f":"-O$190*(1+'S&S'!$F108)+O$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-O$218+O$232","v":0},{"$f":"-P$190*(1+'S&S'!$F108)+P$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-P$218+P$232","v":0},{"$f":"-Q$190*(1+'S&S'!$F108)+Q$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-Q$218+Q$232","v":0},{"$f":"-R$190*(1+'S&S'!$F108)+R$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-R$218+R$232","v":0},{"$f":"-S$190*(1+'S&S'!$F108)+S$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-S$218+S$232","v":0},{"$f":"-T$190*(1+'S&S'!$F108)+T$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-T$218+T$232","v":0},{"$f":"-U$190*(1+'S&S'!$F108)+U$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-U$218+U$232","v":0},{"$f":"-V$190*(1+'S&S'!$F108)+V$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-V$218+V$232","v":0},{"$f":"-W$190*(1+'S&S'!$F108)+W$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-W$218+W$232","v":0},{"$f":"-X$190*(1+'S&S'!$F108)+X$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-X$218+X$232","v":0},{"$f":"-Y$190*(1+'S&S'!$F108)+Y$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-Y$218+Y$232","v":0},{"$f":"-Z$190*(1+'S&S'!$F108)+Z$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-Z$218+Z$232","v":0},{"$f":"-AA$190*(1+'S&S'!$F108)+AA$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AA$218+AA$232","v":0},{"$f":"-AB$190*(1+'S&S'!$F108)+AB$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AB$218+AB$232","v":0},{"$f":"-AC$190*(1+'S&S'!$F108)+AC$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AC$218+AC$232","v":0},{"$f":"-AD$190*(1+'S&S'!$F108)+AD$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AD$218+AD$232","v":0},{"$f":"-AE$190*(1+'S&S'!$F108)+AE$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AE$218+AE$232","v":0},{"$f":"-AF$190*(1+'S&S'!$F108)+AF$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AF$218+AF$232","v":0},{"$f":"-AG$190*(1+'S&S'!$F108)+AG$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AG$218+AG$232","v":0},{"$f":"-AH$190*(1+'S&S'!$F108)+AH$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AH$218+AH$232","v":0},{"$f":"-AI$190*(1+'S&S'!$F108)+AI$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AI$218+AI$232","v":0},{"$f":"-AJ$190*(1+'S&S'!$F108)+AJ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AJ$218+AJ$232","v":0},{"$f":"-AK$190*(1+'S&S'!$F108)+AK$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AK$218+AK$232","v":0},{"$f":"-AL$190*(1+'S&S'!$F108)+AL$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AL$218+AL$232","v":0},{"$f":"-AM$190*(1+'S&S'!$F108)+AM$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AM$218+AM$232","v":0},{"$f":"-AN$190*(1+'S&S'!$F108)+AN$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AN$218+AN$232","v":0},{"$f":"-AO$190*(1+'S&S'!$F108)+AO$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AO$218+AO$232","v":0},{"$f":"-AP$190*(1+'S&S'!$F108)+AP$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AP$218+AP$232","v":0},{"$f":"-AQ$190*(1+'S&S'!$F108)+AQ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AQ$218+AQ$232","v":0},{"$f":"-AR$190*(1+'S&S'!$F108)+AR$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AR$218+AR$232","v":0},{"$f":"-AS$190*(1+'S&S'!$F108)+AS$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AS$218+AS$232","v":0},{"$f":"-AT$190*(1+'S&S'!$F108)+AT$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AT$218+AT$232","v":0},{"$f":"-AU$190*(1+'S&S'!$F108)+AU$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AU$218+AU$232","v":0},{"$f":"-AV$190*(1+'S&S'!$F108)+AV$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AV$218+AV$232","v":0},{"$f":"-AW$190*(1+'S&S'!$F108)+AW$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AW$218+AW$232","v":0},{"$f":"-AX$190*(1+'S&S'!$F108)+AX$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AX$218+AX$232","v":0},{"$f":"-AY$190*(1+'S&S'!$F108)+AY$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AY$218+AY$232","v":0},{"$f":"-AZ$190*(1+'S&S'!$F108)+AZ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AZ$218+AZ$232","v":0},{"$f":"-BA$190*(1+'S&S'!$F108)+BA$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BA$218+BA$232","v":0},{"$f":"-BB$190*(1+'S&S'!$F108)+BB$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BB$218+BB$232","v":0},{"$f":"-BC$190*(1+'S&S'!$F108)+BC$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BC$218+BC$232","v":0},{"$f":"-BD$190*(1+'S&S'!$F108)+BD$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BD$218+BD$232","v":0},{"$f":"-BE$190*(1+'S&S'!$F108)+BE$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BE$218+BE$232","v":0},{"$f":"-BF$190*(1+'S&S'!$F108)+BF$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BF$218+BF$232","v":0},{"$f":"-BG$190*(1+'S&S'!$F108)+BG$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BG$218+BG$232","v":0},{"$f":"-BH$190*(1+'S&S'!$F108)+BH$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BH$218+BH$232","v":0},{"$f":"-BI$190*(1+'S&S'!$F108)+BI$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BI$218+BI$232","v":0},{"$f":"-BJ$190*(1+'S&S'!$F108)+BJ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BJ$218+BJ$232","v":0},{"$f":"-BK$190*(1+'S&S'!$F108)+BK$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BK$218+BK$232","v":0},{"$f":"-BL$190*(1+'S&S'!$F108)+BL$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BL$218+BL$232","v":0},{"$f":"-BM$190*(1+'S&S'!$F108)+BM$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BM$218+BM$232","v":0},{"$f":"-BN$190*(1+'S&S'!$F108)+BN$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BN$218+BN$232","v":0},{"$f":"-BO$190*(1+'S&S'!$F108)+BO$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BO$218+BO$232","v":0},{"$f":"-BP$190*(1+'S&S'!$F108)+BP$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BP$218+BP$232","v":0},{"$f":"-BQ$190*(1+'S&S'!$F108)+BQ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BQ$218+BQ$232","v":0},{"$f":"-BR$190*(1+'S&S'!$F108)+BR$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BR$218+BR$232","v":0},{"$f":"-BS$190*(1+'S&S'!$F108)+BS$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BS$218+BS$232","v":0},{"$f":"-BT$190*(1+'S&S'!$F108)+BT$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BT$218+BT$232","v":0},{"$f":"-BU$190*(1+'S&S'!$F108)+BU$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BU$218+BU$232","v":0},{"$f":"-BV$190*(1+'S&S'!$F108)+BV$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BV$218+BV$232","v":0},{"$f":"-BW$190*(1+'S&S'!$F108)+BW$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BW$218+BW$232","v":0},{"$f":"-BX$190*(1+'S&S'!$F108)+BX$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BX$218+BX$232","v":0},{"$f":"-BY$190*(1+'S&S'!$F108)+BY$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BY$218+BY$232","v":0},{"$f":"-BZ$190*(1+'S&S'!$F108)+BZ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BZ$218+BZ$232","v":0},{"$f":"-CA$190*(1+'S&S'!$F108)+CA$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CA$218+CA$232","v":0},{"$f":"-CB$190*(1+'S&S'!$F108)+CB$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CB$218+CB$232","v":0},{"$f":"-CC$190*(1+'S&S'!$F108)+CC$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CC$218+CC$232","v":0},{"$f":"-CD$190*(1+'S&S'!$F108)+CD$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CD$218+CD$232","v":0},{"$f":"-CE$190*(1+'S&S'!$F108)+CE$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CE$218+CE$232","v":0},{"$f":"-CF$190*(1+'S&S'!$F108)+CF$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CF$218+CF$232","v":0},{"$f":"-CG$190*(1+'S&S'!$F108)+CG$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CG$218+CG$232","v":0},{"$f":"-CH$190*(1+'S&S'!$F108)+CH$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CH$218+CH$232","v":0},{"$f":"-CI$190*(1+'S&S'!$F108)+CI$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CI$218+CI$232","v":0},{"$f":"-CJ$190*(1+'S&S'!$F108)+CJ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CJ$218+CJ$232","v":0},{"$f":"-CK$190*(1+'S&S'!$F108)+CK$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CK$218+CK$232","v":0},{"$f":"-CL$190*(1+'S&S'!$F108)+CL$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CL$218+CL$232","v":0},{"$f":"-CM$190*(1+'S&S'!$F108)+CM$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CM$218+CM$232","v":0},{"$f":"-CN$190*(1+'S&S'!$F108)+CN$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CN$218+CN$232","v":0},{"$f":"-CO$190*(1+'S&S'!$F108)+CO$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CO$218+CO$232","v":0},{"$f":"-CP$190*(1+'S&S'!$F108)+CP$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CP$218+CP$232","v":0},{"$f":"-CQ$190*(1+'S&S'!$F108)+CQ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CQ$218+CQ$232","v":0},{"$f":"-CR$190*(1+'S&S'!$F108)+CR$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CR$218+CR$232","v":0},{"$f":"-CS$190*(1+'S&S'!$F108)+CS$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CS$218+CS$232","v":0}]
[null,null,{"$f":"O.2!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"A. Total investment costs with 1% decrease"},null,{"$f":"G311+NPV(G.Asm!$F$40,H311:INDEX(H311:CS311,RP))","v":0},0,{"$f":"-G$190*(1+'S&S'!$F109)+G$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-G$218+G$232","v":0},{"$f":"-H$190*(1+'S&S'!$F109)+H$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-H$218+H$232","v":0},{"$f":"-I$190*(1+'S&S'!$F109)+I$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-I$218+I$232","v":0},{"$f":"-J$190*(1+'S&S'!$F109)+J$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-J$218+J$232","v":0},{"$f":"-K$190*(1+'S&S'!$F109)+K$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-K$218+K$232","v":0},{"$f":"-L$190*(1+'S&S'!$F109)+L$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-L$218+L$232","v":0},{"$f":"-M$190*(1+'S&S'!$F109)+M$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-M$218+M$232","v":0},{"$f":"-N$190*(1+'S&S'!$F109)+N$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-N$218+N$232","v":0},{"$f":"-O$190*(1+'S&S'!$F109)+O$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-O$218+O$232","v":0},{"$f":"-P$190*(1+'S&S'!$F109)+P$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-P$218+P$232","v":0},{"$f":"-Q$190*(1+'S&S'!$F109)+Q$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-Q$218+Q$232","v":0},{"$f":"-R$190*(1+'S&S'!$F109)+R$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-R$218+R$232","v":0},{"$f":"-S$190*(1+'S&S'!$F109)+S$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-S$218+S$232","v":0},{"$f":"-T$190*(1+'S&S'!$F109)+T$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-T$218+T$232","v":0},{"$f":"-U$190*(1+'S&S'!$F109)+U$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-U$218+U$232","v":0},{"$f":"-V$190*(1+'S&S'!$F109)+V$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-V$218+V$232","v":0},{"$f":"-W$190*(1+'S&S'!$F109)+W$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-W$218+W$232","v":0},{"$f":"-X$190*(1+'S&S'!$F109)+X$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-X$218+X$232","v":0},{"$f":"-Y$190*(1+'S&S'!$F109)+Y$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-Y$218+Y$232","v":0},{"$f":"-Z$190*(1+'S&S'!$F109)+Z$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-Z$218+Z$232","v":0},{"$f":"-AA$190*(1+'S&S'!$F109)+AA$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AA$218+AA$232","v":0},{"$f":"-AB$190*(1+'S&S'!$F109)+AB$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AB$218+AB$232","v":0},{"$f":"-AC$190*(1+'S&S'!$F109)+AC$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AC$218+AC$232","v":0},{"$f":"-AD$190*(1+'S&S'!$F109)+AD$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AD$218+AD$232","v":0},{"$f":"-AE$190*(1+'S&S'!$F109)+AE$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AE$218+AE$232","v":0},{"$f":"-AF$190*(1+'S&S'!$F109)+AF$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AF$218+AF$232","v":0},{"$f":"-AG$190*(1+'S&S'!$F109)+AG$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AG$218+AG$232","v":0},{"$f":"-AH$190*(1+'S&S'!$F109)+AH$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AH$218+AH$232","v":0},{"$f":"-AI$190*(1+'S&S'!$F109)+AI$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AI$218+AI$232","v":0},{"$f":"-AJ$190*(1+'S&S'!$F109)+AJ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AJ$218+AJ$232","v":0},{"$f":"-AK$190*(1+'S&S'!$F109)+AK$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AK$218+AK$232","v":0},{"$f":"-AL$190*(1+'S&S'!$F109)+AL$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AL$218+AL$232","v":0},{"$f":"-AM$190*(1+'S&S'!$F109)+AM$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AM$218+AM$232","v":0},{"$f":"-AN$190*(1+'S&S'!$F109)+AN$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AN$218+AN$232","v":0},{"$f":"-AO$190*(1+'S&S'!$F109)+AO$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AO$218+AO$232","v":0},{"$f":"-AP$190*(1+'S&S'!$F109)+AP$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AP$218+AP$232","v":0},{"$f":"-AQ$190*(1+'S&S'!$F109)+AQ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AQ$218+AQ$232","v":0},{"$f":"-AR$190*(1+'S&S'!$F109)+AR$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AR$218+AR$232","v":0},{"$f":"-AS$190*(1+'S&S'!$F109)+AS$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AS$218+AS$232","v":0},{"$f":"-AT$190*(1+'S&S'!$F109)+AT$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AT$218+AT$232","v":0},{"$f":"-AU$190*(1+'S&S'!$F109)+AU$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AU$218+AU$232","v":0},{"$f":"-AV$190*(1+'S&S'!$F109)+AV$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AV$218+AV$232","v":0},{"$f":"-AW$190*(1+'S&S'!$F109)+AW$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AW$218+AW$232","v":0},{"$f":"-AX$190*(1+'S&S'!$F109)+AX$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AX$218+AX$232","v":0},{"$f":"-AY$190*(1+'S&S'!$F109)+AY$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AY$218+AY$232","v":0},{"$f":"-AZ$190*(1+'S&S'!$F109)+AZ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AZ$218+AZ$232","v":0},{"$f":"-BA$190*(1+'S&S'!$F109)+BA$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BA$218+BA$232","v":0},{"$f":"-BB$190*(1+'S&S'!$F109)+BB$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BB$218+BB$232","v":0},{"$f":"-BC$190*(1+'S&S'!$F109)+BC$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BC$218+BC$232","v":0},{"$f":"-BD$190*(1+'S&S'!$F109)+BD$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BD$218+BD$232","v":0},{"$f":"-BE$190*(1+'S&S'!$F109)+BE$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BE$218+BE$232","v":0},{"$f":"-BF$190*(1+'S&S'!$F109)+BF$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BF$218+BF$232","v":0},{"$f":"-BG$190*(1+'S&S'!$F109)+BG$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BG$218+BG$232","v":0},{"$f":"-BH$190*(1+'S&S'!$F109)+BH$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BH$218+BH$232","v":0},{"$f":"-BI$190*(1+'S&S'!$F109)+BI$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BI$218+BI$232","v":0},{"$f":"-BJ$190*(1+'S&S'!$F109)+BJ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BJ$218+BJ$232","v":0},{"$f":"-BK$190*(1+'S&S'!$F109)+BK$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BK$218+BK$232","v":0},{"$f":"-BL$190*(1+'S&S'!$F109)+BL$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BL$218+BL$232","v":0},{"$f":"-BM$190*(1+'S&S'!$F109)+BM$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BM$218+BM$232","v":0},{"$f":"-BN$190*(1+'S&S'!$F109)+BN$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BN$218+BN$232","v":0},{"$f":"-BO$190*(1+'S&S'!$F109)+BO$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BO$218+BO$232","v":0},{"$f":"-BP$190*(1+'S&S'!$F109)+BP$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BP$218+BP$232","v":0},{"$f":"-BQ$190*(1+'S&S'!$F109)+BQ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BQ$218+BQ$232","v":0},{"$f":"-BR$190*(1+'S&S'!$F109)+BR$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BR$218+BR$232","v":0},{"$f":"-BS$190*(1+'S&S'!$F109)+BS$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BS$218+BS$232","v":0},{"$f":"-BT$190*(1+'S&S'!$F109)+BT$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BT$218+BT$232","v":0},{"$f":"-BU$190*(1+'S&S'!$F109)+BU$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BU$218+BU$232","v":0},{"$f":"-BV$190*(1+'S&S'!$F109)+BV$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BV$218+BV$232","v":0},{"$f":"-BW$190*(1+'S&S'!$F109)+BW$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BW$218+BW$232","v":0},{"$f":"-BX$190*(1+'S&S'!$F109)+BX$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BX$218+BX$232","v":0},{"$f":"-BY$190*(1+'S&S'!$F109)+BY$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BY$218+BY$232","v":0},{"$f":"-BZ$190*(1+'S&S'!$F109)+BZ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BZ$218+BZ$232","v":0},{"$f":"-CA$190*(1+'S&S'!$F109)+CA$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CA$218+CA$232","v":0},{"$f":"-CB$190*(1+'S&S'!$F109)+CB$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CB$218+CB$232","v":0},{"$f":"-CC$190*(1+'S&S'!$F109)+CC$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CC$218+CC$232","v":0},{"$f":"-CD$190*(1+'S&S'!$F109)+CD$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CD$218+CD$232","v":0},{"$f":"-CE$190*(1+'S&S'!$F109)+CE$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CE$218+CE$232","v":0},{"$f":"-CF$190*(1+'S&S'!$F109)+CF$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CF$218+CF$232","v":0},{"$f":"-CG$190*(1+'S&S'!$F109)+CG$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CG$218+CG$232","v":0},{"$f":"-CH$190*(1+'S&S'!$F109)+CH$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CH$218+CH$232","v":0},{"$f":"-CI$190*(1+'S&S'!$F109)+CI$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CI$218+CI$232","v":0},{"$f":"-CJ$190*(1+'S&S'!$F109)+CJ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CJ$218+CJ$232","v":0},{"$f":"-CK$190*(1+'S&S'!$F109)+CK$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CK$218+CK$232","v":0},{"$f":"-CL$190*(1+'S&S'!$F109)+CL$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CL$218+CL$232","v":0},{"$f":"-CM$190*(1+'S&S'!$F109)+CM$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CM$218+CM$232","v":0},{"$f":"-CN$190*(1+'S&S'!$F109)+CN$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CN$218+CN$232","v":0},{"$f":"-CO$190*(1+'S&S'!$F109)+CO$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CO$218+CO$232","v":0},{"$f":"-CP$190*(1+'S&S'!$F109)+CP$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CP$218+CP$232","v":0},{"$f":"-CQ$190*(1+'S&S'!$F109)+CQ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CQ$218+CQ$232","v":0},{"$f":"-CR$190*(1+'S&S'!$F109)+CR$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CR$218+CR$232","v":0},{"$f":"-CS$190*(1+'S&S'!$F109)+CS$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CS$218+CS$232","v":0}]
[null,null,{"$f":"O.2!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"C. Total operating and maintenance costs with 1% increase"},null,{"$f":"G312+NPV(G.Asm!$F$40,H312:INDEX(H312:CS312,RP))","v":0},0,{"$f":"-G$190+G$216-G$218*(1+'S&S'!$F110)+G$232","v":0},{"$f":"-H$190+H$216-H$218*(1+'S&S'!$F110)+H$232","v":0},{"$f":"-I$190+I$216-I$218*(1+'S&S'!$F110)+I$232","v":0},{"$f":"-J$190+J$216-J$218*(1+'S&S'!$F110)+J$232","v":0},{"$f":"-K$190+K$216-K$218*(1+'S&S'!$F110)+K$232","v":0},{"$f":"-L$190+L$216-L$218*(1+'S&S'!$F110)+L$232","v":0},{"$f":"-M$190+M$216-M$218*(1+'S&S'!$F110)+M$232","v":0},{"$f":"-N$190+N$216-N$218*(1+'S&S'!$F110)+N$232","v":0},{"$f":"-O$190+O$216-O$218*(1+'S&S'!$F110)+O$232","v":0},{"$f":"-P$190+P$216-P$218*(1+'S&S'!$F110)+P$232","v":0},{"$f":"-Q$190+Q$216-Q$218*(1+'S&S'!$F110)+Q$232","v":0},{"$f":"-R$190+R$216-R$218*(1+'S&S'!$F110)+R$232","v":0},{"$f":"-S$190+S$216-S$218*(1+'S&S'!$F110)+S$232","v":0},{"$f":"-T$190+T$216-T$218*(1+'S&S'!$F110)+T$232","v":0},{"$f":"-U$190+U$216-U$218*(1+'S&S'!$F110)+U$232","v":0},{"$f":"-V$190+V$216-V$218*(1+'S&S'!$F110)+V$232","v":0},{"$f":"-W$190+W$216-W$218*(1+'S&S'!$F110)+W$232","v":0},{"$f":"-X$190+X$216-X$218*(1+'S&S'!$F110)+X$232","v":0},{"$f":"-Y$190+Y$216-Y$218*(1+'S&S'!$F110)+Y$232","v":0},{"$f":"-Z$190+Z$216-Z$218*(1+'S&S'!$F110)+Z$232","v":0},{"$f":"-AA$190+AA$216-AA$218*(1+'S&S'!$F110)+AA$232","v":0},{"$f":"-AB$190+AB$216-AB$218*(1+'S&S'!$F110)+AB$232","v":0},{"$f":"-AC$190+AC$216-AC$218*(1+'S&S'!$F110)+AC$232","v":0},{"$f":"-AD$190+AD$216-AD$218*(1+'S&S'!$F110)+AD$232","v":0},{"$f":"-AE$190+AE$216-AE$218*(1+'S&S'!$F110)+AE$232","v":0},{"$f":"-AF$190+AF$216-AF$218*(1+'S&S'!$F110)+AF$232","v":0},{"$f":"-AG$190+AG$216-AG$218*(1+'S&S'!$F110)+AG$232","v":0},{"$f":"-AH$190+AH$216-AH$218*(1+'S&S'!$F110)+AH$232","v":0},{"$f":"-AI$190+AI$216-AI$218*(1+'S&S'!$F110)+AI$232","v":0},{"$f":"-AJ$190+AJ$216-AJ$218*(1+'S&S'!$F110)+AJ$232","v":0},{"$f":"-AK$190+AK$216-AK$218*(1+'S&S'!$F110)+AK$232","v":0},{"$f":"-AL$190+AL$216-AL$218*(1+'S&S'!$F110)+AL$232","v":0},{"$f":"-AM$190+AM$216-AM$218*(1+'S&S'!$F110)+AM$232","v":0},{"$f":"-AN$190+AN$216-AN$218*(1+'S&S'!$F110)+AN$232","v":0},{"$f":"-AO$190+AO$216-AO$218*(1+'S&S'!$F110)+AO$232","v":0},{"$f":"-AP$190+AP$216-AP$218*(1+'S&S'!$F110)+AP$232","v":0},{"$f":"-AQ$190+AQ$216-AQ$218*(1+'S&S'!$F110)+AQ$232","v":0},{"$f":"-AR$190+AR$216-AR$218*(1+'S&S'!$F110)+AR$232","v":0},{"$f":"-AS$190+AS$216-AS$218*(1+'S&S'!$F110)+AS$232","v":0},{"$f":"-AT$190+AT$216-AT$218*(1+'S&S'!$F110)+AT$232","v":0},{"$f":"-AU$190+AU$216-AU$218*(1+'S&S'!$F110)+AU$232","v":0},{"$f":"-AV$190+AV$216-AV$218*(1+'S&S'!$F110)+AV$232","v":0},{"$f":"-AW$190+AW$216-AW$218*(1+'S&S'!$F110)+AW$232","v":0},{"$f":"-AX$190+AX$216-AX$218*(1+'S&S'!$F110)+AX$232","v":0},{"$f":"-AY$190+AY$216-AY$218*(1+'S&S'!$F110)+AY$232","v":0},{"$f":"-AZ$190+AZ$216-AZ$218*(1+'S&S'!$F110)+AZ$232","v":0},{"$f":"-BA$190+BA$216-BA$218*(1+'S&S'!$F110)+BA$232","v":0},{"$f":"-BB$190+BB$216-BB$218*(1+'S&S'!$F110)+BB$232","v":0},{"$f":"-BC$190+BC$216-BC$218*(1+'S&S'!$F110)+BC$232","v":0},{"$f":"-BD$190+BD$216-BD$218*(1+'S&S'!$F110)+BD$232","v":0},{"$f":"-BE$190+BE$216-BE$218*(1+'S&S'!$F110)+BE$232","v":0},{"$f":"-BF$190+BF$216-BF$218*(1+'S&S'!$F110)+BF$232","v":0},{"$f":"-BG$190+BG$216-BG$218*(1+'S&S'!$F110)+BG$232","v":0},{"$f":"-BH$190+BH$216-BH$218*(1+'S&S'!$F110)+BH$232","v":0},{"$f":"-BI$190+BI$216-BI$218*(1+'S&S'!$F110)+BI$232","v":0},{"$f":"-BJ$190+BJ$216-BJ$218*(1+'S&S'!$F110)+BJ$232","v":0},{"$f":"-BK$190+BK$216-BK$218*(1+'S&S'!$F110)+BK$232","v":0},{"$f":"-BL$190+BL$216-BL$218*(1+'S&S'!$F110)+BL$232","v":0},{"$f":"-BM$190+BM$216-BM$218*(1+'S&S'!$F110)+BM$232","v":0},{"$f":"-BN$190+BN$216-BN$218*(1+'S&S'!$F110)+BN$232","v":0},{"$f":"-BO$190+BO$216-BO$218*(1+'S&S'!$F110)+BO$232","v":0},{"$f":"-BP$190+BP$216-BP$218*(1+'S&S'!$F110)+BP$232","v":0},{"$f":"-BQ$190+BQ$216-BQ$218*(1+'S&S'!$F110)+BQ$232","v":0},{"$f":"-BR$190+BR$216-BR$218*(1+'S&S'!$F110)+BR$232","v":0},{"$f":"-BS$190+BS$216-BS$218*(1+'S&S'!$F110)+BS$232","v":0},{"$f":"-BT$190+BT$216-BT$218*(1+'S&S'!$F110)+BT$232","v":0},{"$f":"-BU$190+BU$216-BU$218*(1+'S&S'!$F110)+BU$232","v":0},{"$f":"-BV$190+BV$216-BV$218*(1+'S&S'!$F110)+BV$232","v":0},{"$f":"-BW$190+BW$216-BW$218*(1+'S&S'!$F110)+BW$232","v":0},{"$f":"-BX$190+BX$216-BX$218*(1+'S&S'!$F110)+BX$232","v":0},{"$f":"-BY$190+BY$216-BY$218*(1+'S&S'!$F110)+BY$232","v":0},{"$f":"-BZ$190+BZ$216-BZ$218*(1+'S&S'!$F110)+BZ$232","v":0},{"$f":"-CA$190+CA$216-CA$218*(1+'S&S'!$F110)+CA$232","v":0},{"$f":"-CB$190+CB$216-CB$218*(1+'S&S'!$F110)+CB$232","v":0},{"$f":"-CC$190+CC$216-CC$218*(1+'S&S'!$F110)+CC$232","v":0},{"$f":"-CD$190+CD$216-CD$218*(1+'S&S'!$F110)+CD$232","v":0},{"$f":"-CE$190+CE$216-CE$218*(1+'S&S'!$F110)+CE$232","v":0},{"$f":"-CF$190+CF$216-CF$218*(1+'S&S'!$F110)+CF$232","v":0},{"$f":"-CG$190+CG$216-CG$218*(1+'S&S'!$F110)+CG$232","v":0},{"$f":"-CH$190+CH$216-CH$218*(1+'S&S'!$F110)+CH$232","v":0},{"$f":"-CI$190+CI$216-CI$218*(1+'S&S'!$F110)+CI$232","v":0},{"$f":"-CJ$190+CJ$216-CJ$218*(1+'S&S'!$F110)+CJ$232","v":0},{"$f":"-CK$190+CK$216-CK$218*(1+'S&S'!$F110)+CK$232","v":0},{"$f":"-CL$190+CL$216-CL$218*(1+'S&S'!$F110)+CL$232","v":0},{"$f":"-CM$190+CM$216-CM$218*(1+'S&S'!$F110)+CM$232","v":0},{"$f":"-CN$190+CN$216-CN$218*(1+'S&S'!$F110)+CN$232","v":0},{"$f":"-CO$190+CO$216-CO$218*(1+'S&S'!$F110)+CO$232","v":0},{"$f":"-CP$190+CP$216-CP$218*(1+'S&S'!$F110)+CP$232","v":0},{"$f":"-CQ$190+CQ$216-CQ$218*(1+'S&S'!$F110)+CQ$232","v":0},{"$f":"-CR$190+CR$216-CR$218*(1+'S&S'!$F110)+CR$232","v":0},{"$f":"-CS$190+CS$216-CS$218*(1+'S&S'!$F110)+CS$232","v":0}]
[null,null,{"$f":"O.2!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"C. Total operating and maintenance costs with 1% decrease"},null,{"$f":"G313+NPV(G.Asm!$F$40,H313:INDEX(H313:CS313,RP))","v":0},0,{"$f":"-G$190+G$216-G$218*(1+'S&S'!$F111)+G$232","v":0},{"$f":"-H$190+H$216-H$218*(1+'S&S'!$F111)+H$232","v":0},{"$f":"-I$190+I$216-I$218*(1+'S&S'!$F111)+I$232","v":0},{"$f":"-J$190+J$216-J$218*(1+'S&S'!$F111)+J$232","v":0},{"$f":"-K$190+K$216-K$218*(1+'S&S'!$F111)+K$232","v":0},{"$f":"-L$190+L$216-L$218*(1+'S&S'!$F111)+L$232","v":0},{"$f":"-M$190+M$216-M$218*(1+'S&S'!$F111)+M$232","v":0},{"$f":"-N$190+N$216-N$218*(1+'S&S'!$F111)+N$232","v":0},{"$f":"-O$190+O$216-O$218*(1+'S&S'!$F111)+O$232","v":0},{"$f":"-P$190+P$216-P$218*(1+'S&S'!$F111)+P$232","v":0},{"$f":"-Q$190+Q$216-Q$218*(1+'S&S'!$F111)+Q$232","v":0},{"$f":"-R$190+R$216-R$218*(1+'S&S'!$F111)+R$232","v":0},{"$f":"-S$190+S$216-S$218*(1+'S&S'!$F111)+S$232","v":0},{"$f":"-T$190+T$216-T$218*(1+'S&S'!$F111)+T$232","v":0},{"$f":"-U$190+U$216-U$218*(1+'S&S'!$F111)+U$232","v":0},{"$f":"-V$190+V$216-V$218*(1+'S&S'!$F111)+V$232","v":0},{"$f":"-W$190+W$216-W$218*(1+'S&S'!$F111)+W$232","v":0},{"$f":"-X$190+X$216-X$218*(1+'S&S'!$F111)+X$232","v":0},{"$f":"-Y$190+Y$216-Y$218*(1+'S&S'!$F111)+Y$232","v":0},{"$f":"-Z$190+Z$216-Z$218*(1+'S&S'!$F111)+Z$232","v":0},{"$f":"-AA$190+AA$216-AA$218*(1+'S&S'!$F111)+AA$232","v":0},{"$f":"-AB$190+AB$216-AB$218*(1+'S&S'!$F111)+AB$232","v":0},{"$f":"-AC$190+AC$216-AC$218*(1+'S&S'!$F111)+AC$232","v":0},{"$f":"-AD$190+AD$216-AD$218*(1+'S&S'!$F111)+AD$232","v":0},{"$f":"-AE$190+AE$216-AE$218*(1+'S&S'!$F111)+AE$232","v":0},{"$f":"-AF$190+AF$216-AF$218*(1+'S&S'!$F111)+AF$232","v":0},{"$f":"-AG$190+AG$216-AG$218*(1+'S&S'!$F111)+AG$232","v":0},{"$f":"-AH$190+AH$216-AH$218*(1+'S&S'!$F111)+AH$232","v":0},{"$f":"-AI$190+AI$216-AI$218*(1+'S&S'!$F111)+AI$232","v":0},{"$f":"-AJ$190+AJ$216-AJ$218*(1+'S&S'!$F111)+AJ$232","v":0},{"$f":"-AK$190+AK$216-AK$218*(1+'S&S'!$F111)+AK$232","v":0},{"$f":"-AL$190+AL$216-AL$218*(1+'S&S'!$F111)+AL$232","v":0},{"$f":"-AM$190+AM$216-AM$218*(1+'S&S'!$F111)+AM$232","v":0},{"$f":"-AN$190+AN$216-AN$218*(1+'S&S'!$F111)+AN$232","v":0},{"$f":"-AO$190+AO$216-AO$218*(1+'S&S'!$F111)+AO$232","v":0},{"$f":"-AP$190+AP$216-AP$218*(1+'S&S'!$F111)+AP$232","v":0},{"$f":"-AQ$190+AQ$216-AQ$218*(1+'S&S'!$F111)+AQ$232","v":0},{"$f":"-AR$190+AR$216-AR$218*(1+'S&S'!$F111)+AR$232","v":0},{"$f":"-AS$190+AS$216-AS$218*(1+'S&S'!$F111)+AS$232","v":0},{"$f":"-AT$190+AT$216-AT$218*(1+'S&S'!$F111)+AT$232","v":0},{"$f":"-AU$190+AU$216-AU$218*(1+'S&S'!$F111)+AU$232","v":0},{"$f":"-AV$190+AV$216-AV$218*(1+'S&S'!$F111)+AV$232","v":0},{"$f":"-AW$190+AW$216-AW$218*(1+'S&S'!$F111)+AW$232","v":0},{"$f":"-AX$190+AX$216-AX$218*(1+'S&S'!$F111)+AX$232","v":0},{"$f":"-AY$190+AY$216-AY$218*(1+'S&S'!$F111)+AY$232","v":0},{"$f":"-AZ$190+AZ$216-AZ$218*(1+'S&S'!$F111)+AZ$232","v":0},{"$f":"-BA$190+BA$216-BA$218*(1+'S&S'!$F111)+BA$232","v":0},{"$f":"-BB$190+BB$216-BB$218*(1+'S&S'!$F111)+BB$232","v":0},{"$f":"-BC$190+BC$216-BC$218*(1+'S&S'!$F111)+BC$232","v":0},{"$f":"-BD$190+BD$216-BD$218*(1+'S&S'!$F111)+BD$232","v":0},{"$f":"-BE$190+BE$216-BE$218*(1+'S&S'!$F111)+BE$232","v":0},{"$f":"-BF$190+BF$216-BF$218*(1+'S&S'!$F111)+BF$232","v":0},{"$f":"-BG$190+BG$216-BG$218*(1+'S&S'!$F111)+BG$232","v":0},{"$f":"-BH$190+BH$216-BH$218*(1+'S&S'!$F111)+BH$232","v":0},{"$f":"-BI$190+BI$216-BI$218*(1+'S&S'!$F111)+BI$232","v":0},{"$f":"-BJ$190+BJ$216-BJ$218*(1+'S&S'!$F111)+BJ$232","v":0},{"$f":"-BK$190+BK$216-BK$218*(1+'S&S'!$F111)+BK$232","v":0},{"$f":"-BL$190+BL$216-BL$218*(1+'S&S'!$F111)+BL$232","v":0},{"$f":"-BM$190+BM$216-BM$218*(1+'S&S'!$F111)+BM$232","v":0},{"$f":"-BN$190+BN$216-BN$218*(1+'S&S'!$F111)+BN$232","v":0},{"$f":"-BO$190+BO$216-BO$218*(1+'S&S'!$F111)+BO$232","v":0},{"$f":"-BP$190+BP$216-BP$218*(1+'S&S'!$F111)+BP$232","v":0},{"$f":"-BQ$190+BQ$216-BQ$218*(1+'S&S'!$F111)+BQ$232","v":0},{"$f":"-BR$190+BR$216-BR$218*(1+'S&S'!$F111)+BR$232","v":0},{"$f":"-BS$190+BS$216-BS$218*(1+'S&S'!$F111)+BS$232","v":0},{"$f":"-BT$190+BT$216-BT$218*(1+'S&S'!$F111)+BT$232","v":0},{"$f":"-BU$190+BU$216-BU$218*(1+'S&S'!$F111)+BU$232","v":0},{"$f":"-BV$190+BV$216-BV$218*(1+'S&S'!$F111)+BV$232","v":0},{"$f":"-BW$190+BW$216-BW$218*(1+'S&S'!$F111)+BW$232","v":0},{"$f":"-BX$190+BX$216-BX$218*(1+'S&S'!$F111)+BX$232","v":0},{"$f":"-BY$190+BY$216-BY$218*(1+'S&S'!$F111)+BY$232","v":0},{"$f":"-BZ$190+BZ$216-BZ$218*(1+'S&S'!$F111)+BZ$232","v":0},{"$f":"-CA$190+CA$216-CA$218*(1+'S&S'!$F111)+CA$232","v":0},{"$f":"-CB$190+CB$216-CB$218*(1+'S&S'!$F111)+CB$232","v":0},{"$f":"-CC$190+CC$216-CC$218*(1+'S&S'!$F111)+CC$232","v":0},{"$f":"-CD$190+CD$216-CD$218*(1+'S&S'!$F111)+CD$232","v":0},{"$f":"-CE$190+CE$216-CE$218*(1+'S&S'!$F111)+CE$232","v":0},{"$f":"-CF$190+CF$216-CF$218*(1+'S&S'!$F111)+CF$232","v":0},{"$f":"-CG$190+CG$216-CG$218*(1+'S&S'!$F111)+CG$232","v":0},{"$f":"-CH$190+CH$216-CH$218*(1+'S&S'!$F111)+CH$232","v":0},{"$f":"-CI$190+CI$216-CI$218*(1+'S&S'!$F111)+CI$232","v":0},{"$f":"-CJ$190+CJ$216-CJ$218*(1+'S&S'!$F111)+CJ$232","v":0},{"$f":"-CK$190+CK$216-CK$218*(1+'S&S'!$F111)+CK$232","v":0},{"$f":"-CL$190+CL$216-CL$218*(1+'S&S'!$F111)+CL$232","v":0},{"$f":"-CM$190+CM$216-CM$218*(1+'S&S'!$F111)+CM$232","v":0},{"$f":"-CN$190+CN$216-CN$218*(1+'S&S'!$F111)+CN$232","v":0},{"$f":"-CO$190+CO$216-CO$218*(1+'S&S'!$F111)+CO$232","v":0},{"$f":"-CP$190+CP$216-CP$218*(1+'S&S'!$F111)+CP$232","v":0},{"$f":"-CQ$190+CQ$216-CQ$218*(1+'S&S'!$F111)+CQ$232","v":0},{"$f":"-CR$190+CR$216-CR$218*(1+'S&S'!$F111)+CR$232","v":0},{"$f":"-CS$190+CS$216-CS$218*(1+'S&S'!$F111)+CS$232","v":0}]
[null,null,{"$f":"O.2!C125&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G314+NPV(G.Asm!$F$40,H314:INDEX(H314:CS314,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125*(1+'S&S'!$F112),G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125*(1+'S&S'!$F112),H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125*(1+'S&S'!$F112),I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125*(1+'S&S'!$F112),J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125*(1+'S&S'!$F112),K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125*(1+'S&S'!$F112),L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125*(1+'S&S'!$F112),M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125*(1+'S&S'!$F112),N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125*(1+'S&S'!$F112),O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125*(1+'S&S'!$F112),P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125*(1+'S&S'!$F112),Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125*(1+'S&S'!$F112),R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125*(1+'S&S'!$F112),S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125*(1+'S&S'!$F112),T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125*(1+'S&S'!$F112),U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125*(1+'S&S'!$F112),V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125*(1+'S&S'!$F112),W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125*(1+'S&S'!$F112),X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125*(1+'S&S'!$F112),Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125*(1+'S&S'!$F112),Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125*(1+'S&S'!$F112),AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125*(1+'S&S'!$F112),AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125*(1+'S&S'!$F112),AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125*(1+'S&S'!$F112),AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125*(1+'S&S'!$F112),AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125*(1+'S&S'!$F112),AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125*(1+'S&S'!$F112),AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125*(1+'S&S'!$F112),AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125*(1+'S&S'!$F112),AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125*(1+'S&S'!$F112),AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125*(1+'S&S'!$F112),AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125*(1+'S&S'!$F112),AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125*(1+'S&S'!$F112),AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125*(1+'S&S'!$F112),AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125*(1+'S&S'!$F112),AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125*(1+'S&S'!$F112),AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125*(1+'S&S'!$F112),AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125*(1+'S&S'!$F112),AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125*(1+'S&S'!$F112),AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125*(1+'S&S'!$F112),AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125*(1+'S&S'!$F112),AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125*(1+'S&S'!$F112),AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125*(1+'S&S'!$F112),AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125*(1+'S&S'!$F112),AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125*(1+'S&S'!$F112),AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125*(1+'S&S'!$F112),AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125*(1+'S&S'!$F112),BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125*(1+'S&S'!$F112),BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125*(1+'S&S'!$F112),BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125*(1+'S&S'!$F112),BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125*(1+'S&S'!$F112),BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125*(1+'S&S'!$F112),BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125*(1+'S&S'!$F112),BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125*(1+'S&S'!$F112),BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125*(1+'S&S'!$F112),BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125*(1+'S&S'!$F112),BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125*(1+'S&S'!$F112),BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125*(1+'S&S'!$F112),BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125*(1+'S&S'!$F112),BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125*(1+'S&S'!$F112),BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125*(1+'S&S'!$F112),BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125*(1+'S&S'!$F112),BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125*(1+'S&S'!$F112),BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125*(1+'S&S'!$F112),BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125*(1+'S&S'!$F112),BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125*(1+'S&S'!$F112),BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125*(1+'S&S'!$F112),BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125*(1+'S&S'!$F112),BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125*(1+'S&S'!$F112),BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125*(1+'S&S'!$F112),BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125*(1+'S&S'!$F112),BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125*(1+'S&S'!$F112),BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125*(1+'S&S'!$F112),CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125*(1+'S&S'!$F112),CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125*(1+'S&S'!$F112),CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125*(1+'S&S'!$F112),CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125*(1+'S&S'!$F112),CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125*(1+'S&S'!$F112),CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125*(1+'S&S'!$F112),CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125*(1+'S&S'!$F112),CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125*(1+'S&S'!$F112),CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125*(1+'S&S'!$F112),CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125*(1+'S&S'!$F112),CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125*(1+'S&S'!$F112),CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125*(1+'S&S'!$F112),CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125*(1+'S&S'!$F112),CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125*(1+'S&S'!$F112),CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125*(1+'S&S'!$F112),CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125*(1+'S&S'!$F112),CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125*(1+'S&S'!$F112),CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125*(1+'S&S'!$F112),CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C125&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G315+NPV(G.Asm!$F$40,H315:INDEX(H315:CS315,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125*(1+'S&S'!$F113),G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125*(1+'S&S'!$F113),H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125*(1+'S&S'!$F113),I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125*(1+'S&S'!$F113),J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125*(1+'S&S'!$F113),K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125*(1+'S&S'!$F113),L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125*(1+'S&S'!$F113),M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125*(1+'S&S'!$F113),N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125*(1+'S&S'!$F113),O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125*(1+'S&S'!$F113),P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125*(1+'S&S'!$F113),Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125*(1+'S&S'!$F113),R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125*(1+'S&S'!$F113),S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125*(1+'S&S'!$F113),T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125*(1+'S&S'!$F113),U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125*(1+'S&S'!$F113),V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125*(1+'S&S'!$F113),W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125*(1+'S&S'!$F113),X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125*(1+'S&S'!$F113),Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125*(1+'S&S'!$F113),Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125*(1+'S&S'!$F113),AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125*(1+'S&S'!$F113),AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125*(1+'S&S'!$F113),AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125*(1+'S&S'!$F113),AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125*(1+'S&S'!$F113),AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125*(1+'S&S'!$F113),AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125*(1+'S&S'!$F113),AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125*(1+'S&S'!$F113),AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125*(1+'S&S'!$F113),AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125*(1+'S&S'!$F113),AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125*(1+'S&S'!$F113),AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125*(1+'S&S'!$F113),AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125*(1+'S&S'!$F113),AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125*(1+'S&S'!$F113),AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125*(1+'S&S'!$F113),AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125*(1+'S&S'!$F113),AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125*(1+'S&S'!$F113),AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125*(1+'S&S'!$F113),AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125*(1+'S&S'!$F113),AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125*(1+'S&S'!$F113),AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125*(1+'S&S'!$F113),AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125*(1+'S&S'!$F113),AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125*(1+'S&S'!$F113),AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125*(1+'S&S'!$F113),AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125*(1+'S&S'!$F113),AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125*(1+'S&S'!$F113),AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125*(1+'S&S'!$F113),BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125*(1+'S&S'!$F113),BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125*(1+'S&S'!$F113),BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125*(1+'S&S'!$F113),BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125*(1+'S&S'!$F113),BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125*(1+'S&S'!$F113),BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125*(1+'S&S'!$F113),BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125*(1+'S&S'!$F113),BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125*(1+'S&S'!$F113),BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125*(1+'S&S'!$F113),BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125*(1+'S&S'!$F113),BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125*(1+'S&S'!$F113),BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125*(1+'S&S'!$F113),BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125*(1+'S&S'!$F113),BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125*(1+'S&S'!$F113),BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125*(1+'S&S'!$F113),BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125*(1+'S&S'!$F113),BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125*(1+'S&S'!$F113),BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125*(1+'S&S'!$F113),BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125*(1+'S&S'!$F113),BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125*(1+'S&S'!$F113),BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125*(1+'S&S'!$F113),BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125*(1+'S&S'!$F113),BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125*(1+'S&S'!$F113),BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125*(1+'S&S'!$F113),BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125*(1+'S&S'!$F113),BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125*(1+'S&S'!$F113),CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125*(1+'S&S'!$F113),CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125*(1+'S&S'!$F113),CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125*(1+'S&S'!$F113),CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125*(1+'S&S'!$F113),CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125*(1+'S&S'!$F113),CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125*(1+'S&S'!$F113),CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125*(1+'S&S'!$F113),CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125*(1+'S&S'!$F113),CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125*(1+'S&S'!$F113),CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125*(1+'S&S'!$F113),CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125*(1+'S&S'!$F113),CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125*(1+'S&S'!$F113),CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125*(1+'S&S'!$F113),CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125*(1+'S&S'!$F113),CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125*(1+'S&S'!$F113),CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125*(1+'S&S'!$F113),CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125*(1+'S&S'!$F113),CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125*(1+'S&S'!$F113),CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C126&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G316+NPV(G.Asm!$F$40,H316:INDEX(H316:CS316,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126*(1+'S&S'!$F114),G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126*(1+'S&S'!$F114),H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126*(1+'S&S'!$F114),I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126*(1+'S&S'!$F114),J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126*(1+'S&S'!$F114),K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126*(1+'S&S'!$F114),L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126*(1+'S&S'!$F114),M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126*(1+'S&S'!$F114),N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126*(1+'S&S'!$F114),O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126*(1+'S&S'!$F114),P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126*(1+'S&S'!$F114),Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126*(1+'S&S'!$F114),R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126*(1+'S&S'!$F114),S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126*(1+'S&S'!$F114),T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126*(1+'S&S'!$F114),U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126*(1+'S&S'!$F114),V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126*(1+'S&S'!$F114),W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126*(1+'S&S'!$F114),X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126*(1+'S&S'!$F114),Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126*(1+'S&S'!$F114),Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126*(1+'S&S'!$F114),AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126*(1+'S&S'!$F114),AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126*(1+'S&S'!$F114),AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126*(1+'S&S'!$F114),AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126*(1+'S&S'!$F114),AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126*(1+'S&S'!$F114),AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126*(1+'S&S'!$F114),AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126*(1+'S&S'!$F114),AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126*(1+'S&S'!$F114),AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126*(1+'S&S'!$F114),AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126*(1+'S&S'!$F114),AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126*(1+'S&S'!$F114),AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126*(1+'S&S'!$F114),AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126*(1+'S&S'!$F114),AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126*(1+'S&S'!$F114),AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126*(1+'S&S'!$F114),AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126*(1+'S&S'!$F114),AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126*(1+'S&S'!$F114),AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126*(1+'S&S'!$F114),AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126*(1+'S&S'!$F114),AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126*(1+'S&S'!$F114),AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126*(1+'S&S'!$F114),AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126*(1+'S&S'!$F114),AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126*(1+'S&S'!$F114),AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126*(1+'S&S'!$F114),AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126*(1+'S&S'!$F114),AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126*(1+'S&S'!$F114),BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126*(1+'S&S'!$F114),BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126*(1+'S&S'!$F114),BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126*(1+'S&S'!$F114),BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126*(1+'S&S'!$F114),BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126*(1+'S&S'!$F114),BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126*(1+'S&S'!$F114),BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126*(1+'S&S'!$F114),BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126*(1+'S&S'!$F114),BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126*(1+'S&S'!$F114),BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126*(1+'S&S'!$F114),BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126*(1+'S&S'!$F114),BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126*(1+'S&S'!$F114),BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126*(1+'S&S'!$F114),BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126*(1+'S&S'!$F114),BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126*(1+'S&S'!$F114),BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126*(1+'S&S'!$F114),BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126*(1+'S&S'!$F114),BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126*(1+'S&S'!$F114),BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126*(1+'S&S'!$F114),BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126*(1+'S&S'!$F114),BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126*(1+'S&S'!$F114),BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126*(1+'S&S'!$F114),BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126*(1+'S&S'!$F114),BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126*(1+'S&S'!$F114),BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126*(1+'S&S'!$F114),BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126*(1+'S&S'!$F114),CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126*(1+'S&S'!$F114),CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126*(1+'S&S'!$F114),CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126*(1+'S&S'!$F114),CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126*(1+'S&S'!$F114),CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126*(1+'S&S'!$F114),CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126*(1+'S&S'!$F114),CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126*(1+'S&S'!$F114),CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126*(1+'S&S'!$F114),CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126*(1+'S&S'!$F114),CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126*(1+'S&S'!$F114),CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126*(1+'S&S'!$F114),CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126*(1+'S&S'!$F114),CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126*(1+'S&S'!$F114),CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126*(1+'S&S'!$F114),CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126*(1+'S&S'!$F114),CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126*(1+'S&S'!$F114),CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126*(1+'S&S'!$F114),CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126*(1+'S&S'!$F114),CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C126&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G317+NPV(G.Asm!$F$40,H317:INDEX(H317:CS317,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126*(1+'S&S'!$F115),G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126*(1+'S&S'!$F115),H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126*(1+'S&S'!$F115),I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126*(1+'S&S'!$F115),J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126*(1+'S&S'!$F115),K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126*(1+'S&S'!$F115),L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126*(1+'S&S'!$F115),M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126*(1+'S&S'!$F115),N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126*(1+'S&S'!$F115),O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126*(1+'S&S'!$F115),P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126*(1+'S&S'!$F115),Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126*(1+'S&S'!$F115),R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126*(1+'S&S'!$F115),S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126*(1+'S&S'!$F115),T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126*(1+'S&S'!$F115),U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126*(1+'S&S'!$F115),V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126*(1+'S&S'!$F115),W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126*(1+'S&S'!$F115),X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126*(1+'S&S'!$F115),Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126*(1+'S&S'!$F115),Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126*(1+'S&S'!$F115),AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126*(1+'S&S'!$F115),AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126*(1+'S&S'!$F115),AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126*(1+'S&S'!$F115),AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126*(1+'S&S'!$F115),AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126*(1+'S&S'!$F115),AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126*(1+'S&S'!$F115),AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126*(1+'S&S'!$F115),AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126*(1+'S&S'!$F115),AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126*(1+'S&S'!$F115),AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126*(1+'S&S'!$F115),AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126*(1+'S&S'!$F115),AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126*(1+'S&S'!$F115),AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126*(1+'S&S'!$F115),AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126*(1+'S&S'!$F115),AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126*(1+'S&S'!$F115),AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126*(1+'S&S'!$F115),AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126*(1+'S&S'!$F115),AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126*(1+'S&S'!$F115),AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126*(1+'S&S'!$F115),AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126*(1+'S&S'!$F115),AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126*(1+'S&S'!$F115),AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126*(1+'S&S'!$F115),AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126*(1+'S&S'!$F115),AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126*(1+'S&S'!$F115),AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126*(1+'S&S'!$F115),AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126*(1+'S&S'!$F115),BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126*(1+'S&S'!$F115),BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126*(1+'S&S'!$F115),BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126*(1+'S&S'!$F115),BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126*(1+'S&S'!$F115),BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126*(1+'S&S'!$F115),BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126*(1+'S&S'!$F115),BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126*(1+'S&S'!$F115),BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126*(1+'S&S'!$F115),BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126*(1+'S&S'!$F115),BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126*(1+'S&S'!$F115),BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126*(1+'S&S'!$F115),BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126*(1+'S&S'!$F115),BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126*(1+'S&S'!$F115),BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126*(1+'S&S'!$F115),BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126*(1+'S&S'!$F115),BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126*(1+'S&S'!$F115),BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126*(1+'S&S'!$F115),BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126*(1+'S&S'!$F115),BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126*(1+'S&S'!$F115),BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126*(1+'S&S'!$F115),BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126*(1+'S&S'!$F115),BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126*(1+'S&S'!$F115),BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126*(1+'S&S'!$F115),BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126*(1+'S&S'!$F115),BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126*(1+'S&S'!$F115),BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126*(1+'S&S'!$F115),CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126*(1+'S&S'!$F115),CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126*(1+'S&S'!$F115),CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126*(1+'S&S'!$F115),CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126*(1+'S&S'!$F115),CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126*(1+'S&S'!$F115),CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126*(1+'S&S'!$F115),CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126*(1+'S&S'!$F115),CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126*(1+'S&S'!$F115),CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126*(1+'S&S'!$F115),CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126*(1+'S&S'!$F115),CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126*(1+'S&S'!$F115),CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126*(1+'S&S'!$F115),CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126*(1+'S&S'!$F115),CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126*(1+'S&S'!$F115),CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126*(1+'S&S'!$F115),CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126*(1+'S&S'!$F115),CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126*(1+'S&S'!$F115),CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126*(1+'S&S'!$F115),CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C127&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G318+NPV(G.Asm!$F$40,H318:INDEX(H318:CS318,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127*(1+'S&S'!$F116),G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127*(1+'S&S'!$F116),H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127*(1+'S&S'!$F116),I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127*(1+'S&S'!$F116),J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127*(1+'S&S'!$F116),K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127*(1+'S&S'!$F116),L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127*(1+'S&S'!$F116),M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127*(1+'S&S'!$F116),N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127*(1+'S&S'!$F116),O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127*(1+'S&S'!$F116),P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127*(1+'S&S'!$F116),Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127*(1+'S&S'!$F116),R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127*(1+'S&S'!$F116),S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127*(1+'S&S'!$F116),T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127*(1+'S&S'!$F116),U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127*(1+'S&S'!$F116),V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127*(1+'S&S'!$F116),W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127*(1+'S&S'!$F116),X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127*(1+'S&S'!$F116),Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127*(1+'S&S'!$F116),Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127*(1+'S&S'!$F116),AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127*(1+'S&S'!$F116),AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127*(1+'S&S'!$F116),AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127*(1+'S&S'!$F116),AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127*(1+'S&S'!$F116),AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127*(1+'S&S'!$F116),AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127*(1+'S&S'!$F116),AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127*(1+'S&S'!$F116),AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127*(1+'S&S'!$F116),AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127*(1+'S&S'!$F116),AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127*(1+'S&S'!$F116),AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127*(1+'S&S'!$F116),AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127*(1+'S&S'!$F116),AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127*(1+'S&S'!$F116),AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127*(1+'S&S'!$F116),AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127*(1+'S&S'!$F116),AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127*(1+'S&S'!$F116),AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127*(1+'S&S'!$F116),AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127*(1+'S&S'!$F116),AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127*(1+'S&S'!$F116),AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127*(1+'S&S'!$F116),AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127*(1+'S&S'!$F116),AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127*(1+'S&S'!$F116),AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127*(1+'S&S'!$F116),AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127*(1+'S&S'!$F116),AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127*(1+'S&S'!$F116),AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127*(1+'S&S'!$F116),BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127*(1+'S&S'!$F116),BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127*(1+'S&S'!$F116),BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127*(1+'S&S'!$F116),BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127*(1+'S&S'!$F116),BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127*(1+'S&S'!$F116),BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127*(1+'S&S'!$F116),BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127*(1+'S&S'!$F116),BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127*(1+'S&S'!$F116),BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127*(1+'S&S'!$F116),BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127*(1+'S&S'!$F116),BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127*(1+'S&S'!$F116),BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127*(1+'S&S'!$F116),BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127*(1+'S&S'!$F116),BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127*(1+'S&S'!$F116),BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127*(1+'S&S'!$F116),BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127*(1+'S&S'!$F116),BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127*(1+'S&S'!$F116),BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127*(1+'S&S'!$F116),BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127*(1+'S&S'!$F116),BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127*(1+'S&S'!$F116),BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127*(1+'S&S'!$F116),BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127*(1+'S&S'!$F116),BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127*(1+'S&S'!$F116),BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127*(1+'S&S'!$F116),BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127*(1+'S&S'!$F116),BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127*(1+'S&S'!$F116),CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127*(1+'S&S'!$F116),CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127*(1+'S&S'!$F116),CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127*(1+'S&S'!$F116),CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127*(1+'S&S'!$F116),CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127*(1+'S&S'!$F116),CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127*(1+'S&S'!$F116),CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127*(1+'S&S'!$F116),CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127*(1+'S&S'!$F116),CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127*(1+'S&S'!$F116),CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127*(1+'S&S'!$F116),CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127*(1+'S&S'!$F116),CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127*(1+'S&S'!$F116),CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127*(1+'S&S'!$F116),CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127*(1+'S&S'!$F116),CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127*(1+'S&S'!$F116),CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127*(1+'S&S'!$F116),CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127*(1+'S&S'!$F116),CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127*(1+'S&S'!$F116),CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C127&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G319+NPV(G.Asm!$F$40,H319:INDEX(H319:CS319,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127*(1+'S&S'!$F117),G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127*(1+'S&S'!$F117),H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127*(1+'S&S'!$F117),I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127*(1+'S&S'!$F117),J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127*(1+'S&S'!$F117),K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127*(1+'S&S'!$F117),L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127*(1+'S&S'!$F117),M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127*(1+'S&S'!$F117),N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127*(1+'S&S'!$F117),O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127*(1+'S&S'!$F117),P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127*(1+'S&S'!$F117),Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127*(1+'S&S'!$F117),R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127*(1+'S&S'!$F117),S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127*(1+'S&S'!$F117),T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127*(1+'S&S'!$F117),U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127*(1+'S&S'!$F117),V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127*(1+'S&S'!$F117),W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127*(1+'S&S'!$F117),X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127*(1+'S&S'!$F117),Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127*(1+'S&S'!$F117),Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127*(1+'S&S'!$F117),AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127*(1+'S&S'!$F117),AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127*(1+'S&S'!$F117),AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127*(1+'S&S'!$F117),AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127*(1+'S&S'!$F117),AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127*(1+'S&S'!$F117),AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127*(1+'S&S'!$F117),AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127*(1+'S&S'!$F117),AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127*(1+'S&S'!$F117),AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127*(1+'S&S'!$F117),AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127*(1+'S&S'!$F117),AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127*(1+'S&S'!$F117),AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127*(1+'S&S'!$F117),AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127*(1+'S&S'!$F117),AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127*(1+'S&S'!$F117),AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127*(1+'S&S'!$F117),AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127*(1+'S&S'!$F117),AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127*(1+'S&S'!$F117),AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127*(1+'S&S'!$F117),AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127*(1+'S&S'!$F117),AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127*(1+'S&S'!$F117),AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127*(1+'S&S'!$F117),AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127*(1+'S&S'!$F117),AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127*(1+'S&S'!$F117),AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127*(1+'S&S'!$F117),AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127*(1+'S&S'!$F117),AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127*(1+'S&S'!$F117),BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127*(1+'S&S'!$F117),BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127*(1+'S&S'!$F117),BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127*(1+'S&S'!$F117),BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127*(1+'S&S'!$F117),BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127*(1+'S&S'!$F117),BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127*(1+'S&S'!$F117),BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127*(1+'S&S'!$F117),BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127*(1+'S&S'!$F117),BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127*(1+'S&S'!$F117),BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127*(1+'S&S'!$F117),BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127*(1+'S&S'!$F117),BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127*(1+'S&S'!$F117),BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127*(1+'S&S'!$F117),BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127*(1+'S&S'!$F117),BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127*(1+'S&S'!$F117),BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127*(1+'S&S'!$F117),BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127*(1+'S&S'!$F117),BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127*(1+'S&S'!$F117),BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127*(1+'S&S'!$F117),BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127*(1+'S&S'!$F117),BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127*(1+'S&S'!$F117),BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127*(1+'S&S'!$F117),BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127*(1+'S&S'!$F117),BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127*(1+'S&S'!$F117),BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127*(1+'S&S'!$F117),BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127*(1+'S&S'!$F117),CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127*(1+'S&S'!$F117),CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127*(1+'S&S'!$F117),CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127*(1+'S&S'!$F117),CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127*(1+'S&S'!$F117),CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127*(1+'S&S'!$F117),CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127*(1+'S&S'!$F117),CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127*(1+'S&S'!$F117),CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127*(1+'S&S'!$F117),CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127*(1+'S&S'!$F117),CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127*(1+'S&S'!$F117),CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127*(1+'S&S'!$F117),CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127*(1+'S&S'!$F117),CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127*(1+'S&S'!$F117),CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127*(1+'S&S'!$F117),CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127*(1+'S&S'!$F117),CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127*(1+'S&S'!$F117),CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127*(1+'S&S'!$F117),CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127*(1+'S&S'!$F117),CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C128&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G320+NPV(G.Asm!$F$40,H320:INDEX(H320:CS320,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128*(1+'S&S'!$F118),G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128*(1+'S&S'!$F118),H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128*(1+'S&S'!$F118),I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128*(1+'S&S'!$F118),J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128*(1+'S&S'!$F118),K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128*(1+'S&S'!$F118),L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128*(1+'S&S'!$F118),M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128*(1+'S&S'!$F118),N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128*(1+'S&S'!$F118),O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128*(1+'S&S'!$F118),P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128*(1+'S&S'!$F118),Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128*(1+'S&S'!$F118),R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128*(1+'S&S'!$F118),S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128*(1+'S&S'!$F118),T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128*(1+'S&S'!$F118),U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128*(1+'S&S'!$F118),V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128*(1+'S&S'!$F118),W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128*(1+'S&S'!$F118),X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128*(1+'S&S'!$F118),Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128*(1+'S&S'!$F118),Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128*(1+'S&S'!$F118),AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128*(1+'S&S'!$F118),AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128*(1+'S&S'!$F118),AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128*(1+'S&S'!$F118),AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128*(1+'S&S'!$F118),AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128*(1+'S&S'!$F118),AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128*(1+'S&S'!$F118),AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128*(1+'S&S'!$F118),AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128*(1+'S&S'!$F118),AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128*(1+'S&S'!$F118),AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128*(1+'S&S'!$F118),AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128*(1+'S&S'!$F118),AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128*(1+'S&S'!$F118),AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128*(1+'S&S'!$F118),AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128*(1+'S&S'!$F118),AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128*(1+'S&S'!$F118),AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128*(1+'S&S'!$F118),AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128*(1+'S&S'!$F118),AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128*(1+'S&S'!$F118),AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128*(1+'S&S'!$F118),AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128*(1+'S&S'!$F118),AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128*(1+'S&S'!$F118),AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128*(1+'S&S'!$F118),AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128*(1+'S&S'!$F118),AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128*(1+'S&S'!$F118),AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128*(1+'S&S'!$F118),AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128*(1+'S&S'!$F118),BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128*(1+'S&S'!$F118),BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128*(1+'S&S'!$F118),BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128*(1+'S&S'!$F118),BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128*(1+'S&S'!$F118),BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128*(1+'S&S'!$F118),BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128*(1+'S&S'!$F118),BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128*(1+'S&S'!$F118),BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128*(1+'S&S'!$F118),BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128*(1+'S&S'!$F118),BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128*(1+'S&S'!$F118),BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128*(1+'S&S'!$F118),BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128*(1+'S&S'!$F118),BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128*(1+'S&S'!$F118),BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128*(1+'S&S'!$F118),BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128*(1+'S&S'!$F118),BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128*(1+'S&S'!$F118),BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128*(1+'S&S'!$F118),BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128*(1+'S&S'!$F118),BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128*(1+'S&S'!$F118),BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128*(1+'S&S'!$F118),BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128*(1+'S&S'!$F118),BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128*(1+'S&S'!$F118),BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128*(1+'S&S'!$F118),BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128*(1+'S&S'!$F118),BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128*(1+'S&S'!$F118),BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128*(1+'S&S'!$F118),CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128*(1+'S&S'!$F118),CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128*(1+'S&S'!$F118),CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128*(1+'S&S'!$F118),CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128*(1+'S&S'!$F118),CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128*(1+'S&S'!$F118),CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128*(1+'S&S'!$F118),CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128*(1+'S&S'!$F118),CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128*(1+'S&S'!$F118),CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128*(1+'S&S'!$F118),CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128*(1+'S&S'!$F118),CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128*(1+'S&S'!$F118),CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128*(1+'S&S'!$F118),CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128*(1+'S&S'!$F118),CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128*(1+'S&S'!$F118),CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128*(1+'S&S'!$F118),CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128*(1+'S&S'!$F118),CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128*(1+'S&S'!$F118),CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128*(1+'S&S'!$F118),CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C128&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G321+NPV(G.Asm!$F$40,H321:INDEX(H321:CS321,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128*(1+'S&S'!$F119),G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128*(1+'S&S'!$F119),H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128*(1+'S&S'!$F119),I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128*(1+'S&S'!$F119),J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128*(1+'S&S'!$F119),K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128*(1+'S&S'!$F119),L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128*(1+'S&S'!$F119),M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128*(1+'S&S'!$F119),N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128*(1+'S&S'!$F119),O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128*(1+'S&S'!$F119),P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128*(1+'S&S'!$F119),Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128*(1+'S&S'!$F119),R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128*(1+'S&S'!$F119),S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128*(1+'S&S'!$F119),T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128*(1+'S&S'!$F119),U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128*(1+'S&S'!$F119),V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128*(1+'S&S'!$F119),W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128*(1+'S&S'!$F119),X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128*(1+'S&S'!$F119),Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128*(1+'S&S'!$F119),Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128*(1+'S&S'!$F119),AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128*(1+'S&S'!$F119),AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128*(1+'S&S'!$F119),AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128*(1+'S&S'!$F119),AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128*(1+'S&S'!$F119),AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128*(1+'S&S'!$F119),AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128*(1+'S&S'!$F119),AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128*(1+'S&S'!$F119),AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128*(1+'S&S'!$F119),AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128*(1+'S&S'!$F119),AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128*(1+'S&S'!$F119),AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128*(1+'S&S'!$F119),AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128*(1+'S&S'!$F119),AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128*(1+'S&S'!$F119),AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128*(1+'S&S'!$F119),AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128*(1+'S&S'!$F119),AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128*(1+'S&S'!$F119),AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128*(1+'S&S'!$F119),AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128*(1+'S&S'!$F119),AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128*(1+'S&S'!$F119),AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128*(1+'S&S'!$F119),AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128*(1+'S&S'!$F119),AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128*(1+'S&S'!$F119),AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128*(1+'S&S'!$F119),AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128*(1+'S&S'!$F119),AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128*(1+'S&S'!$F119),AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128*(1+'S&S'!$F119),BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128*(1+'S&S'!$F119),BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128*(1+'S&S'!$F119),BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128*(1+'S&S'!$F119),BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128*(1+'S&S'!$F119),BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128*(1+'S&S'!$F119),BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128*(1+'S&S'!$F119),BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128*(1+'S&S'!$F119),BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128*(1+'S&S'!$F119),BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128*(1+'S&S'!$F119),BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128*(1+'S&S'!$F119),BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128*(1+'S&S'!$F119),BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128*(1+'S&S'!$F119),BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128*(1+'S&S'!$F119),BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128*(1+'S&S'!$F119),BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128*(1+'S&S'!$F119),BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128*(1+'S&S'!$F119),BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128*(1+'S&S'!$F119),BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128*(1+'S&S'!$F119),BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128*(1+'S&S'!$F119),BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128*(1+'S&S'!$F119),BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128*(1+'S&S'!$F119),BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128*(1+'S&S'!$F119),BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128*(1+'S&S'!$F119),BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128*(1+'S&S'!$F119),BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128*(1+'S&S'!$F119),BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128*(1+'S&S'!$F119),CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128*(1+'S&S'!$F119),CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128*(1+'S&S'!$F119),CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128*(1+'S&S'!$F119),CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128*(1+'S&S'!$F119),CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128*(1+'S&S'!$F119),CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128*(1+'S&S'!$F119),CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128*(1+'S&S'!$F119),CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128*(1+'S&S'!$F119),CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128*(1+'S&S'!$F119),CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128*(1+'S&S'!$F119),CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128*(1+'S&S'!$F119),CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128*(1+'S&S'!$F119),CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128*(1+'S&S'!$F119),CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128*(1+'S&S'!$F119),CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128*(1+'S&S'!$F119),CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128*(1+'S&S'!$F119),CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128*(1+'S&S'!$F119),CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128*(1+'S&S'!$F119),CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C129&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G322+NPV(G.Asm!$F$40,H322:INDEX(H322:CS322,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129*(1+'S&S'!$F120),G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129*(1+'S&S'!$F120),H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129*(1+'S&S'!$F120),I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129*(1+'S&S'!$F120),J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129*(1+'S&S'!$F120),K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129*(1+'S&S'!$F120),L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129*(1+'S&S'!$F120),M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129*(1+'S&S'!$F120),N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129*(1+'S&S'!$F120),O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129*(1+'S&S'!$F120),P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129*(1+'S&S'!$F120),Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129*(1+'S&S'!$F120),R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129*(1+'S&S'!$F120),S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129*(1+'S&S'!$F120),T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129*(1+'S&S'!$F120),U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129*(1+'S&S'!$F120),V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129*(1+'S&S'!$F120),W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129*(1+'S&S'!$F120),X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129*(1+'S&S'!$F120),Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129*(1+'S&S'!$F120),Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129*(1+'S&S'!$F120),AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129*(1+'S&S'!$F120),AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129*(1+'S&S'!$F120),AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129*(1+'S&S'!$F120),AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129*(1+'S&S'!$F120),AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129*(1+'S&S'!$F120),AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129*(1+'S&S'!$F120),AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129*(1+'S&S'!$F120),AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129*(1+'S&S'!$F120),AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129*(1+'S&S'!$F120),AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129*(1+'S&S'!$F120),AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129*(1+'S&S'!$F120),AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129*(1+'S&S'!$F120),AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129*(1+'S&S'!$F120),AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129*(1+'S&S'!$F120),AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129*(1+'S&S'!$F120),AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129*(1+'S&S'!$F120),AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129*(1+'S&S'!$F120),AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129*(1+'S&S'!$F120),AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129*(1+'S&S'!$F120),AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129*(1+'S&S'!$F120),AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129*(1+'S&S'!$F120),AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129*(1+'S&S'!$F120),AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129*(1+'S&S'!$F120),AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129*(1+'S&S'!$F120),AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129*(1+'S&S'!$F120),AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129*(1+'S&S'!$F120),BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129*(1+'S&S'!$F120),BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129*(1+'S&S'!$F120),BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129*(1+'S&S'!$F120),BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129*(1+'S&S'!$F120),BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129*(1+'S&S'!$F120),BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129*(1+'S&S'!$F120),BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129*(1+'S&S'!$F120),BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129*(1+'S&S'!$F120),BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129*(1+'S&S'!$F120),BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129*(1+'S&S'!$F120),BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129*(1+'S&S'!$F120),BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129*(1+'S&S'!$F120),BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129*(1+'S&S'!$F120),BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129*(1+'S&S'!$F120),BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129*(1+'S&S'!$F120),BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129*(1+'S&S'!$F120),BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129*(1+'S&S'!$F120),BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129*(1+'S&S'!$F120),BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129*(1+'S&S'!$F120),BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129*(1+'S&S'!$F120),BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129*(1+'S&S'!$F120),BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129*(1+'S&S'!$F120),BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129*(1+'S&S'!$F120),BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129*(1+'S&S'!$F120),BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129*(1+'S&S'!$F120),BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129*(1+'S&S'!$F120),CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129*(1+'S&S'!$F120),CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129*(1+'S&S'!$F120),CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129*(1+'S&S'!$F120),CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129*(1+'S&S'!$F120),CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129*(1+'S&S'!$F120),CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129*(1+'S&S'!$F120),CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129*(1+'S&S'!$F120),CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129*(1+'S&S'!$F120),CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129*(1+'S&S'!$F120),CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129*(1+'S&S'!$F120),CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129*(1+'S&S'!$F120),CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129*(1+'S&S'!$F120),CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129*(1+'S&S'!$F120),CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129*(1+'S&S'!$F120),CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129*(1+'S&S'!$F120),CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129*(1+'S&S'!$F120),CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129*(1+'S&S'!$F120),CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129*(1+'S&S'!$F120),CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C129&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G323+NPV(G.Asm!$F$40,H323:INDEX(H323:CS323,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129*(1+'S&S'!$F121),G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129*(1+'S&S'!$F121),H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129*(1+'S&S'!$F121),I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129*(1+'S&S'!$F121),J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129*(1+'S&S'!$F121),K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129*(1+'S&S'!$F121),L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129*(1+'S&S'!$F121),M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129*(1+'S&S'!$F121),N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129*(1+'S&S'!$F121),O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129*(1+'S&S'!$F121),P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129*(1+'S&S'!$F121),Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129*(1+'S&S'!$F121),R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129*(1+'S&S'!$F121),S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129*(1+'S&S'!$F121),T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129*(1+'S&S'!$F121),U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129*(1+'S&S'!$F121),V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129*(1+'S&S'!$F121),W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129*(1+'S&S'!$F121),X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129*(1+'S&S'!$F121),Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129*(1+'S&S'!$F121),Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129*(1+'S&S'!$F121),AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129*(1+'S&S'!$F121),AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129*(1+'S&S'!$F121),AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129*(1+'S&S'!$F121),AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129*(1+'S&S'!$F121),AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129*(1+'S&S'!$F121),AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129*(1+'S&S'!$F121),AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129*(1+'S&S'!$F121),AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129*(1+'S&S'!$F121),AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129*(1+'S&S'!$F121),AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129*(1+'S&S'!$F121),AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129*(1+'S&S'!$F121),AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129*(1+'S&S'!$F121),AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129*(1+'S&S'!$F121),AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129*(1+'S&S'!$F121),AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129*(1+'S&S'!$F121),AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129*(1+'S&S'!$F121),AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129*(1+'S&S'!$F121),AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129*(1+'S&S'!$F121),AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129*(1+'S&S'!$F121),AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129*(1+'S&S'!$F121),AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129*(1+'S&S'!$F121),AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129*(1+'S&S'!$F121),AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129*(1+'S&S'!$F121),AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129*(1+'S&S'!$F121),AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129*(1+'S&S'!$F121),AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129*(1+'S&S'!$F121),BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129*(1+'S&S'!$F121),BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129*(1+'S&S'!$F121),BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129*(1+'S&S'!$F121),BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129*(1+'S&S'!$F121),BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129*(1+'S&S'!$F121),BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129*(1+'S&S'!$F121),BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129*(1+'S&S'!$F121),BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129*(1+'S&S'!$F121),BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129*(1+'S&S'!$F121),BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129*(1+'S&S'!$F121),BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129*(1+'S&S'!$F121),BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129*(1+'S&S'!$F121),BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129*(1+'S&S'!$F121),BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129*(1+'S&S'!$F121),BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129*(1+'S&S'!$F121),BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129*(1+'S&S'!$F121),BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129*(1+'S&S'!$F121),BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129*(1+'S&S'!$F121),BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129*(1+'S&S'!$F121),BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129*(1+'S&S'!$F121),BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129*(1+'S&S'!$F121),BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129*(1+'S&S'!$F121),BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129*(1+'S&S'!$F121),BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129*(1+'S&S'!$F121),BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129*(1+'S&S'!$F121),BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129*(1+'S&S'!$F121),CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129*(1+'S&S'!$F121),CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129*(1+'S&S'!$F121),CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129*(1+'S&S'!$F121),CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129*(1+'S&S'!$F121),CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129*(1+'S&S'!$F121),CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129*(1+'S&S'!$F121),CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129*(1+'S&S'!$F121),CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129*(1+'S&S'!$F121),CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129*(1+'S&S'!$F121),CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129*(1+'S&S'!$F121),CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129*(1+'S&S'!$F121),CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129*(1+'S&S'!$F121),CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129*(1+'S&S'!$F121),CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129*(1+'S&S'!$F121),CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129*(1+'S&S'!$F121),CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129*(1+'S&S'!$F121),CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129*(1+'S&S'!$F121),CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129*(1+'S&S'!$F121),CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C130&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G324+NPV(G.Asm!$F$40,H324:INDEX(H324:CS324,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130*(1+'S&S'!$F122),G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130*(1+'S&S'!$F122),H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130*(1+'S&S'!$F122),I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130*(1+'S&S'!$F122),J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130*(1+'S&S'!$F122),K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130*(1+'S&S'!$F122),L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130*(1+'S&S'!$F122),M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130*(1+'S&S'!$F122),N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130*(1+'S&S'!$F122),O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130*(1+'S&S'!$F122),P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130*(1+'S&S'!$F122),Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130*(1+'S&S'!$F122),R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130*(1+'S&S'!$F122),S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130*(1+'S&S'!$F122),T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130*(1+'S&S'!$F122),U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130*(1+'S&S'!$F122),V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130*(1+'S&S'!$F122),W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130*(1+'S&S'!$F122),X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130*(1+'S&S'!$F122),Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130*(1+'S&S'!$F122),Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130*(1+'S&S'!$F122),AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130*(1+'S&S'!$F122),AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130*(1+'S&S'!$F122),AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130*(1+'S&S'!$F122),AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130*(1+'S&S'!$F122),AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130*(1+'S&S'!$F122),AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130*(1+'S&S'!$F122),AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130*(1+'S&S'!$F122),AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130*(1+'S&S'!$F122),AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130*(1+'S&S'!$F122),AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130*(1+'S&S'!$F122),AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130*(1+'S&S'!$F122),AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130*(1+'S&S'!$F122),AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130*(1+'S&S'!$F122),AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130*(1+'S&S'!$F122),AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130*(1+'S&S'!$F122),AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130*(1+'S&S'!$F122),AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130*(1+'S&S'!$F122),AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130*(1+'S&S'!$F122),AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130*(1+'S&S'!$F122),AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130*(1+'S&S'!$F122),AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130*(1+'S&S'!$F122),AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130*(1+'S&S'!$F122),AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130*(1+'S&S'!$F122),AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130*(1+'S&S'!$F122),AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130*(1+'S&S'!$F122),AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130*(1+'S&S'!$F122),BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130*(1+'S&S'!$F122),BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130*(1+'S&S'!$F122),BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130*(1+'S&S'!$F122),BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130*(1+'S&S'!$F122),BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130*(1+'S&S'!$F122),BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130*(1+'S&S'!$F122),BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130*(1+'S&S'!$F122),BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130*(1+'S&S'!$F122),BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130*(1+'S&S'!$F122),BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130*(1+'S&S'!$F122),BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130*(1+'S&S'!$F122),BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130*(1+'S&S'!$F122),BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130*(1+'S&S'!$F122),BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130*(1+'S&S'!$F122),BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130*(1+'S&S'!$F122),BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130*(1+'S&S'!$F122),BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130*(1+'S&S'!$F122),BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130*(1+'S&S'!$F122),BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130*(1+'S&S'!$F122),BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130*(1+'S&S'!$F122),BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130*(1+'S&S'!$F122),BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130*(1+'S&S'!$F122),BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130*(1+'S&S'!$F122),BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130*(1+'S&S'!$F122),BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130*(1+'S&S'!$F122),BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130*(1+'S&S'!$F122),CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130*(1+'S&S'!$F122),CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130*(1+'S&S'!$F122),CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130*(1+'S&S'!$F122),CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130*(1+'S&S'!$F122),CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130*(1+'S&S'!$F122),CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130*(1+'S&S'!$F122),CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130*(1+'S&S'!$F122),CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130*(1+'S&S'!$F122),CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130*(1+'S&S'!$F122),CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130*(1+'S&S'!$F122),CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130*(1+'S&S'!$F122),CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130*(1+'S&S'!$F122),CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130*(1+'S&S'!$F122),CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130*(1+'S&S'!$F122),CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130*(1+'S&S'!$F122),CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130*(1+'S&S'!$F122),CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130*(1+'S&S'!$F122),CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130*(1+'S&S'!$F122),CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C130&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G325+NPV(G.Asm!$F$40,H325:INDEX(H325:CS325,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130*(1+'S&S'!$F123),G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130*(1+'S&S'!$F123),H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130*(1+'S&S'!$F123),I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130*(1+'S&S'!$F123),J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130*(1+'S&S'!$F123),K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130*(1+'S&S'!$F123),L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130*(1+'S&S'!$F123),M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130*(1+'S&S'!$F123),N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130*(1+'S&S'!$F123),O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130*(1+'S&S'!$F123),P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130*(1+'S&S'!$F123),Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130*(1+'S&S'!$F123),R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130*(1+'S&S'!$F123),S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130*(1+'S&S'!$F123),T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130*(1+'S&S'!$F123),U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130*(1+'S&S'!$F123),V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130*(1+'S&S'!$F123),W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130*(1+'S&S'!$F123),X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130*(1+'S&S'!$F123),Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130*(1+'S&S'!$F123),Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130*(1+'S&S'!$F123),AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130*(1+'S&S'!$F123),AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130*(1+'S&S'!$F123),AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130*(1+'S&S'!$F123),AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130*(1+'S&S'!$F123),AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130*(1+'S&S'!$F123),AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130*(1+'S&S'!$F123),AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130*(1+'S&S'!$F123),AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130*(1+'S&S'!$F123),AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130*(1+'S&S'!$F123),AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130*(1+'S&S'!$F123),AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130*(1+'S&S'!$F123),AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130*(1+'S&S'!$F123),AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130*(1+'S&S'!$F123),AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130*(1+'S&S'!$F123),AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130*(1+'S&S'!$F123),AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130*(1+'S&S'!$F123),AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130*(1+'S&S'!$F123),AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130*(1+'S&S'!$F123),AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130*(1+'S&S'!$F123),AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130*(1+'S&S'!$F123),AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130*(1+'S&S'!$F123),AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130*(1+'S&S'!$F123),AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130*(1+'S&S'!$F123),AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130*(1+'S&S'!$F123),AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130*(1+'S&S'!$F123),AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130*(1+'S&S'!$F123),BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130*(1+'S&S'!$F123),BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130*(1+'S&S'!$F123),BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130*(1+'S&S'!$F123),BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130*(1+'S&S'!$F123),BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130*(1+'S&S'!$F123),BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130*(1+'S&S'!$F123),BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130*(1+'S&S'!$F123),BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130*(1+'S&S'!$F123),BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130*(1+'S&S'!$F123),BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130*(1+'S&S'!$F123),BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130*(1+'S&S'!$F123),BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130*(1+'S&S'!$F123),BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130*(1+'S&S'!$F123),BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130*(1+'S&S'!$F123),BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130*(1+'S&S'!$F123),BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130*(1+'S&S'!$F123),BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130*(1+'S&S'!$F123),BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130*(1+'S&S'!$F123),BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130*(1+'S&S'!$F123),BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130*(1+'S&S'!$F123),BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130*(1+'S&S'!$F123),BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130*(1+'S&S'!$F123),BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130*(1+'S&S'!$F123),BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130*(1+'S&S'!$F123),BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130*(1+'S&S'!$F123),BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130*(1+'S&S'!$F123),CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130*(1+'S&S'!$F123),CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130*(1+'S&S'!$F123),CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130*(1+'S&S'!$F123),CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130*(1+'S&S'!$F123),CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130*(1+'S&S'!$F123),CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130*(1+'S&S'!$F123),CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130*(1+'S&S'!$F123),CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130*(1+'S&S'!$F123),CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130*(1+'S&S'!$F123),CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130*(1+'S&S'!$F123),CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130*(1+'S&S'!$F123),CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130*(1+'S&S'!$F123),CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130*(1+'S&S'!$F123),CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130*(1+'S&S'!$F123),CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130*(1+'S&S'!$F123),CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130*(1+'S&S'!$F123),CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130*(1+'S&S'!$F123),CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130*(1+'S&S'!$F123),CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C131&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G326+NPV(G.Asm!$F$40,H326:INDEX(H326:CS326,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131*(1+'S&S'!$F124),G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131*(1+'S&S'!$F124),H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131*(1+'S&S'!$F124),I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131*(1+'S&S'!$F124),J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131*(1+'S&S'!$F124),K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131*(1+'S&S'!$F124),L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131*(1+'S&S'!$F124),M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131*(1+'S&S'!$F124),N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131*(1+'S&S'!$F124),O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131*(1+'S&S'!$F124),P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131*(1+'S&S'!$F124),Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131*(1+'S&S'!$F124),R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131*(1+'S&S'!$F124),S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131*(1+'S&S'!$F124),T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131*(1+'S&S'!$F124),U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131*(1+'S&S'!$F124),V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131*(1+'S&S'!$F124),W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131*(1+'S&S'!$F124),X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131*(1+'S&S'!$F124),Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131*(1+'S&S'!$F124),Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131*(1+'S&S'!$F124),AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131*(1+'S&S'!$F124),AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131*(1+'S&S'!$F124),AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131*(1+'S&S'!$F124),AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131*(1+'S&S'!$F124),AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131*(1+'S&S'!$F124),AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131*(1+'S&S'!$F124),AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131*(1+'S&S'!$F124),AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131*(1+'S&S'!$F124),AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131*(1+'S&S'!$F124),AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131*(1+'S&S'!$F124),AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131*(1+'S&S'!$F124),AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131*(1+'S&S'!$F124),AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131*(1+'S&S'!$F124),AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131*(1+'S&S'!$F124),AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131*(1+'S&S'!$F124),AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131*(1+'S&S'!$F124),AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131*(1+'S&S'!$F124),AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131*(1+'S&S'!$F124),AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131*(1+'S&S'!$F124),AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131*(1+'S&S'!$F124),AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131*(1+'S&S'!$F124),AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131*(1+'S&S'!$F124),AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131*(1+'S&S'!$F124),AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131*(1+'S&S'!$F124),AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131*(1+'S&S'!$F124),AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131*(1+'S&S'!$F124),BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131*(1+'S&S'!$F124),BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131*(1+'S&S'!$F124),BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131*(1+'S&S'!$F124),BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131*(1+'S&S'!$F124),BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131*(1+'S&S'!$F124),BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131*(1+'S&S'!$F124),BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131*(1+'S&S'!$F124),BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131*(1+'S&S'!$F124),BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131*(1+'S&S'!$F124),BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131*(1+'S&S'!$F124),BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131*(1+'S&S'!$F124),BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131*(1+'S&S'!$F124),BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131*(1+'S&S'!$F124),BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131*(1+'S&S'!$F124),BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131*(1+'S&S'!$F124),BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131*(1+'S&S'!$F124),BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131*(1+'S&S'!$F124),BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131*(1+'S&S'!$F124),BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131*(1+'S&S'!$F124),BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131*(1+'S&S'!$F124),BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131*(1+'S&S'!$F124),BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131*(1+'S&S'!$F124),BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131*(1+'S&S'!$F124),BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131*(1+'S&S'!$F124),BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131*(1+'S&S'!$F124),BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131*(1+'S&S'!$F124),CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131*(1+'S&S'!$F124),CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131*(1+'S&S'!$F124),CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131*(1+'S&S'!$F124),CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131*(1+'S&S'!$F124),CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131*(1+'S&S'!$F124),CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131*(1+'S&S'!$F124),CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131*(1+'S&S'!$F124),CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131*(1+'S&S'!$F124),CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131*(1+'S&S'!$F124),CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131*(1+'S&S'!$F124),CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131*(1+'S&S'!$F124),CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131*(1+'S&S'!$F124),CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131*(1+'S&S'!$F124),CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131*(1+'S&S'!$F124),CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131*(1+'S&S'!$F124),CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131*(1+'S&S'!$F124),CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131*(1+'S&S'!$F124),CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131*(1+'S&S'!$F124),CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C131&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G327+NPV(G.Asm!$F$40,H327:INDEX(H327:CS327,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131*(1+'S&S'!$F125),G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131*(1+'S&S'!$F125),H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131*(1+'S&S'!$F125),I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131*(1+'S&S'!$F125),J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131*(1+'S&S'!$F125),K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131*(1+'S&S'!$F125),L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131*(1+'S&S'!$F125),M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131*(1+'S&S'!$F125),N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131*(1+'S&S'!$F125),O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131*(1+'S&S'!$F125),P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131*(1+'S&S'!$F125),Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131*(1+'S&S'!$F125),R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131*(1+'S&S'!$F125),S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131*(1+'S&S'!$F125),T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131*(1+'S&S'!$F125),U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131*(1+'S&S'!$F125),V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131*(1+'S&S'!$F125),W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131*(1+'S&S'!$F125),X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131*(1+'S&S'!$F125),Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131*(1+'S&S'!$F125),Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131*(1+'S&S'!$F125),AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131*(1+'S&S'!$F125),AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131*(1+'S&S'!$F125),AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131*(1+'S&S'!$F125),AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131*(1+'S&S'!$F125),AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131*(1+'S&S'!$F125),AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131*(1+'S&S'!$F125),AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131*(1+'S&S'!$F125),AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131*(1+'S&S'!$F125),AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131*(1+'S&S'!$F125),AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131*(1+'S&S'!$F125),AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131*(1+'S&S'!$F125),AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131*(1+'S&S'!$F125),AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131*(1+'S&S'!$F125),AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131*(1+'S&S'!$F125),AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131*(1+'S&S'!$F125),AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131*(1+'S&S'!$F125),AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131*(1+'S&S'!$F125),AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131*(1+'S&S'!$F125),AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131*(1+'S&S'!$F125),AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131*(1+'S&S'!$F125),AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131*(1+'S&S'!$F125),AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131*(1+'S&S'!$F125),AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131*(1+'S&S'!$F125),AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131*(1+'S&S'!$F125),AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131*(1+'S&S'!$F125),AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131*(1+'S&S'!$F125),BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131*(1+'S&S'!$F125),BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131*(1+'S&S'!$F125),BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131*(1+'S&S'!$F125),BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131*(1+'S&S'!$F125),BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131*(1+'S&S'!$F125),BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131*(1+'S&S'!$F125),BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131*(1+'S&S'!$F125),BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131*(1+'S&S'!$F125),BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131*(1+'S&S'!$F125),BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131*(1+'S&S'!$F125),BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131*(1+'S&S'!$F125),BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131*(1+'S&S'!$F125),BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131*(1+'S&S'!$F125),BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131*(1+'S&S'!$F125),BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131*(1+'S&S'!$F125),BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131*(1+'S&S'!$F125),BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131*(1+'S&S'!$F125),BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131*(1+'S&S'!$F125),BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131*(1+'S&S'!$F125),BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131*(1+'S&S'!$F125),BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131*(1+'S&S'!$F125),BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131*(1+'S&S'!$F125),BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131*(1+'S&S'!$F125),BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131*(1+'S&S'!$F125),BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131*(1+'S&S'!$F125),BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131*(1+'S&S'!$F125),CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131*(1+'S&S'!$F125),CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131*(1+'S&S'!$F125),CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131*(1+'S&S'!$F125),CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131*(1+'S&S'!$F125),CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131*(1+'S&S'!$F125),CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131*(1+'S&S'!$F125),CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131*(1+'S&S'!$F125),CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131*(1+'S&S'!$F125),CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131*(1+'S&S'!$F125),CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131*(1+'S&S'!$F125),CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131*(1+'S&S'!$F125),CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131*(1+'S&S'!$F125),CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131*(1+'S&S'!$F125),CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131*(1+'S&S'!$F125),CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131*(1+'S&S'!$F125),CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131*(1+'S&S'!$F125),CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131*(1+'S&S'!$F125),CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131*(1+'S&S'!$F125),CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C132&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G328+NPV(G.Asm!$F$40,H328:INDEX(H328:CS328,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132*(1+'S&S'!$F126),G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132*(1+'S&S'!$F126),H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132*(1+'S&S'!$F126),I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132*(1+'S&S'!$F126),J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132*(1+'S&S'!$F126),K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132*(1+'S&S'!$F126),L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132*(1+'S&S'!$F126),M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132*(1+'S&S'!$F126),N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132*(1+'S&S'!$F126),O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132*(1+'S&S'!$F126),P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132*(1+'S&S'!$F126),Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132*(1+'S&S'!$F126),R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132*(1+'S&S'!$F126),S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132*(1+'S&S'!$F126),T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132*(1+'S&S'!$F126),U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132*(1+'S&S'!$F126),V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132*(1+'S&S'!$F126),W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132*(1+'S&S'!$F126),X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132*(1+'S&S'!$F126),Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132*(1+'S&S'!$F126),Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132*(1+'S&S'!$F126),AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132*(1+'S&S'!$F126),AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132*(1+'S&S'!$F126),AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132*(1+'S&S'!$F126),AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132*(1+'S&S'!$F126),AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132*(1+'S&S'!$F126),AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132*(1+'S&S'!$F126),AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132*(1+'S&S'!$F126),AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132*(1+'S&S'!$F126),AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132*(1+'S&S'!$F126),AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132*(1+'S&S'!$F126),AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132*(1+'S&S'!$F126),AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132*(1+'S&S'!$F126),AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132*(1+'S&S'!$F126),AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132*(1+'S&S'!$F126),AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132*(1+'S&S'!$F126),AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132*(1+'S&S'!$F126),AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132*(1+'S&S'!$F126),AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132*(1+'S&S'!$F126),AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132*(1+'S&S'!$F126),AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132*(1+'S&S'!$F126),AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132*(1+'S&S'!$F126),AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132*(1+'S&S'!$F126),AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132*(1+'S&S'!$F126),AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132*(1+'S&S'!$F126),AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132*(1+'S&S'!$F126),AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132*(1+'S&S'!$F126),BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132*(1+'S&S'!$F126),BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132*(1+'S&S'!$F126),BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132*(1+'S&S'!$F126),BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132*(1+'S&S'!$F126),BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132*(1+'S&S'!$F126),BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132*(1+'S&S'!$F126),BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132*(1+'S&S'!$F126),BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132*(1+'S&S'!$F126),BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132*(1+'S&S'!$F126),BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132*(1+'S&S'!$F126),BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132*(1+'S&S'!$F126),BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132*(1+'S&S'!$F126),BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132*(1+'S&S'!$F126),BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132*(1+'S&S'!$F126),BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132*(1+'S&S'!$F126),BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132*(1+'S&S'!$F126),BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132*(1+'S&S'!$F126),BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132*(1+'S&S'!$F126),BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132*(1+'S&S'!$F126),BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132*(1+'S&S'!$F126),BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132*(1+'S&S'!$F126),BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132*(1+'S&S'!$F126),BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132*(1+'S&S'!$F126),BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132*(1+'S&S'!$F126),BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132*(1+'S&S'!$F126),BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132*(1+'S&S'!$F126),CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132*(1+'S&S'!$F126),CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132*(1+'S&S'!$F126),CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132*(1+'S&S'!$F126),CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132*(1+'S&S'!$F126),CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132*(1+'S&S'!$F126),CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132*(1+'S&S'!$F126),CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132*(1+'S&S'!$F126),CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132*(1+'S&S'!$F126),CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132*(1+'S&S'!$F126),CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132*(1+'S&S'!$F126),CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132*(1+'S&S'!$F126),CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132*(1+'S&S'!$F126),CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132*(1+'S&S'!$F126),CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132*(1+'S&S'!$F126),CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132*(1+'S&S'!$F126),CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132*(1+'S&S'!$F126),CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132*(1+'S&S'!$F126),CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132*(1+'S&S'!$F126),CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C132&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G329+NPV(G.Asm!$F$40,H329:INDEX(H329:CS329,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132*(1+'S&S'!$F127),G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132*(1+'S&S'!$F127),H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132*(1+'S&S'!$F127),I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132*(1+'S&S'!$F127),J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132*(1+'S&S'!$F127),K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132*(1+'S&S'!$F127),L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132*(1+'S&S'!$F127),M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132*(1+'S&S'!$F127),N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132*(1+'S&S'!$F127),O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132*(1+'S&S'!$F127),P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132*(1+'S&S'!$F127),Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132*(1+'S&S'!$F127),R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132*(1+'S&S'!$F127),S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132*(1+'S&S'!$F127),T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132*(1+'S&S'!$F127),U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132*(1+'S&S'!$F127),V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132*(1+'S&S'!$F127),W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132*(1+'S&S'!$F127),X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132*(1+'S&S'!$F127),Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132*(1+'S&S'!$F127),Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132*(1+'S&S'!$F127),AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132*(1+'S&S'!$F127),AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132*(1+'S&S'!$F127),AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132*(1+'S&S'!$F127),AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132*(1+'S&S'!$F127),AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132*(1+'S&S'!$F127),AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132*(1+'S&S'!$F127),AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132*(1+'S&S'!$F127),AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132*(1+'S&S'!$F127),AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132*(1+'S&S'!$F127),AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132*(1+'S&S'!$F127),AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132*(1+'S&S'!$F127),AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132*(1+'S&S'!$F127),AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132*(1+'S&S'!$F127),AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132*(1+'S&S'!$F127),AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132*(1+'S&S'!$F127),AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132*(1+'S&S'!$F127),AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132*(1+'S&S'!$F127),AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132*(1+'S&S'!$F127),AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132*(1+'S&S'!$F127),AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132*(1+'S&S'!$F127),AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132*(1+'S&S'!$F127),AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132*(1+'S&S'!$F127),AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132*(1+'S&S'!$F127),AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132*(1+'S&S'!$F127),AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132*(1+'S&S'!$F127),AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132*(1+'S&S'!$F127),BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132*(1+'S&S'!$F127),BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132*(1+'S&S'!$F127),BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132*(1+'S&S'!$F127),BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132*(1+'S&S'!$F127),BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132*(1+'S&S'!$F127),BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132*(1+'S&S'!$F127),BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132*(1+'S&S'!$F127),BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132*(1+'S&S'!$F127),BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132*(1+'S&S'!$F127),BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132*(1+'S&S'!$F127),BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132*(1+'S&S'!$F127),BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132*(1+'S&S'!$F127),BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132*(1+'S&S'!$F127),BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132*(1+'S&S'!$F127),BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132*(1+'S&S'!$F127),BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132*(1+'S&S'!$F127),BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132*(1+'S&S'!$F127),BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132*(1+'S&S'!$F127),BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132*(1+'S&S'!$F127),BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132*(1+'S&S'!$F127),BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132*(1+'S&S'!$F127),BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132*(1+'S&S'!$F127),BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132*(1+'S&S'!$F127),BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132*(1+'S&S'!$F127),BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132*(1+'S&S'!$F127),BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132*(1+'S&S'!$F127),CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132*(1+'S&S'!$F127),CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132*(1+'S&S'!$F127),CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132*(1+'S&S'!$F127),CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132*(1+'S&S'!$F127),CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132*(1+'S&S'!$F127),CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132*(1+'S&S'!$F127),CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132*(1+'S&S'!$F127),CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132*(1+'S&S'!$F127),CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132*(1+'S&S'!$F127),CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132*(1+'S&S'!$F127),CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132*(1+'S&S'!$F127),CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132*(1+'S&S'!$F127),CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132*(1+'S&S'!$F127),CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132*(1+'S&S'!$F127),CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132*(1+'S&S'!$F127),CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132*(1+'S&S'!$F127),CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132*(1+'S&S'!$F127),CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132*(1+'S&S'!$F127),CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C133&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G330+NPV(G.Asm!$F$40,H330:INDEX(H330:CS330,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133*(1+'S&S'!$F128),G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133*(1+'S&S'!$F128),H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133*(1+'S&S'!$F128),I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133*(1+'S&S'!$F128),J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133*(1+'S&S'!$F128),K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133*(1+'S&S'!$F128),L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133*(1+'S&S'!$F128),M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133*(1+'S&S'!$F128),N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133*(1+'S&S'!$F128),O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133*(1+'S&S'!$F128),P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133*(1+'S&S'!$F128),Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133*(1+'S&S'!$F128),R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133*(1+'S&S'!$F128),S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133*(1+'S&S'!$F128),T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133*(1+'S&S'!$F128),U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133*(1+'S&S'!$F128),V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133*(1+'S&S'!$F128),W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133*(1+'S&S'!$F128),X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133*(1+'S&S'!$F128),Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133*(1+'S&S'!$F128),Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133*(1+'S&S'!$F128),AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133*(1+'S&S'!$F128),AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133*(1+'S&S'!$F128),AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133*(1+'S&S'!$F128),AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133*(1+'S&S'!$F128),AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133*(1+'S&S'!$F128),AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133*(1+'S&S'!$F128),AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133*(1+'S&S'!$F128),AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133*(1+'S&S'!$F128),AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133*(1+'S&S'!$F128),AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133*(1+'S&S'!$F128),AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133*(1+'S&S'!$F128),AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133*(1+'S&S'!$F128),AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133*(1+'S&S'!$F128),AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133*(1+'S&S'!$F128),AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133*(1+'S&S'!$F128),AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133*(1+'S&S'!$F128),AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133*(1+'S&S'!$F128),AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133*(1+'S&S'!$F128),AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133*(1+'S&S'!$F128),AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133*(1+'S&S'!$F128),AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133*(1+'S&S'!$F128),AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133*(1+'S&S'!$F128),AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133*(1+'S&S'!$F128),AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133*(1+'S&S'!$F128),AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133*(1+'S&S'!$F128),AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133*(1+'S&S'!$F128),BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133*(1+'S&S'!$F128),BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133*(1+'S&S'!$F128),BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133*(1+'S&S'!$F128),BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133*(1+'S&S'!$F128),BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133*(1+'S&S'!$F128),BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133*(1+'S&S'!$F128),BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133*(1+'S&S'!$F128),BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133*(1+'S&S'!$F128),BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133*(1+'S&S'!$F128),BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133*(1+'S&S'!$F128),BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133*(1+'S&S'!$F128),BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133*(1+'S&S'!$F128),BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133*(1+'S&S'!$F128),BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133*(1+'S&S'!$F128),BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133*(1+'S&S'!$F128),BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133*(1+'S&S'!$F128),BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133*(1+'S&S'!$F128),BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133*(1+'S&S'!$F128),BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133*(1+'S&S'!$F128),BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133*(1+'S&S'!$F128),BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133*(1+'S&S'!$F128),BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133*(1+'S&S'!$F128),BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133*(1+'S&S'!$F128),BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133*(1+'S&S'!$F128),BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133*(1+'S&S'!$F128),BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133*(1+'S&S'!$F128),CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133*(1+'S&S'!$F128),CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133*(1+'S&S'!$F128),CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133*(1+'S&S'!$F128),CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133*(1+'S&S'!$F128),CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133*(1+'S&S'!$F128),CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133*(1+'S&S'!$F128),CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133*(1+'S&S'!$F128),CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133*(1+'S&S'!$F128),CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133*(1+'S&S'!$F128),CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133*(1+'S&S'!$F128),CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133*(1+'S&S'!$F128),CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133*(1+'S&S'!$F128),CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133*(1+'S&S'!$F128),CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133*(1+'S&S'!$F128),CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133*(1+'S&S'!$F128),CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133*(1+'S&S'!$F128),CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133*(1+'S&S'!$F128),CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133*(1+'S&S'!$F128),CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C133&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G331+NPV(G.Asm!$F$40,H331:INDEX(H331:CS331,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133*(1+'S&S'!$F129),G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133*(1+'S&S'!$F129),H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133*(1+'S&S'!$F129),I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133*(1+'S&S'!$F129),J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133*(1+'S&S'!$F129),K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133*(1+'S&S'!$F129),L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133*(1+'S&S'!$F129),M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133*(1+'S&S'!$F129),N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133*(1+'S&S'!$F129),O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133*(1+'S&S'!$F129),P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133*(1+'S&S'!$F129),Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133*(1+'S&S'!$F129),R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133*(1+'S&S'!$F129),S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133*(1+'S&S'!$F129),T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133*(1+'S&S'!$F129),U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133*(1+'S&S'!$F129),V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133*(1+'S&S'!$F129),W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133*(1+'S&S'!$F129),X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133*(1+'S&S'!$F129),Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133*(1+'S&S'!$F129),Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133*(1+'S&S'!$F129),AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133*(1+'S&S'!$F129),AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133*(1+'S&S'!$F129),AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133*(1+'S&S'!$F129),AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133*(1+'S&S'!$F129),AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133*(1+'S&S'!$F129),AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133*(1+'S&S'!$F129),AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133*(1+'S&S'!$F129),AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133*(1+'S&S'!$F129),AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133*(1+'S&S'!$F129),AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133*(1+'S&S'!$F129),AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133*(1+'S&S'!$F129),AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133*(1+'S&S'!$F129),AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133*(1+'S&S'!$F129),AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133*(1+'S&S'!$F129),AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133*(1+'S&S'!$F129),AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133*(1+'S&S'!$F129),AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133*(1+'S&S'!$F129),AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133*(1+'S&S'!$F129),AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133*(1+'S&S'!$F129),AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133*(1+'S&S'!$F129),AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133*(1+'S&S'!$F129),AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133*(1+'S&S'!$F129),AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133*(1+'S&S'!$F129),AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133*(1+'S&S'!$F129),AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133*(1+'S&S'!$F129),AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133*(1+'S&S'!$F129),BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133*(1+'S&S'!$F129),BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133*(1+'S&S'!$F129),BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133*(1+'S&S'!$F129),BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133*(1+'S&S'!$F129),BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133*(1+'S&S'!$F129),BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133*(1+'S&S'!$F129),BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133*(1+'S&S'!$F129),BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133*(1+'S&S'!$F129),BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133*(1+'S&S'!$F129),BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133*(1+'S&S'!$F129),BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133*(1+'S&S'!$F129),BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133*(1+'S&S'!$F129),BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133*(1+'S&S'!$F129),BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133*(1+'S&S'!$F129),BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133*(1+'S&S'!$F129),BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133*(1+'S&S'!$F129),BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133*(1+'S&S'!$F129),BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133*(1+'S&S'!$F129),BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133*(1+'S&S'!$F129),BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133*(1+'S&S'!$F129),BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133*(1+'S&S'!$F129),BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133*(1+'S&S'!$F129),BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133*(1+'S&S'!$F129),BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133*(1+'S&S'!$F129),BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133*(1+'S&S'!$F129),BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133*(1+'S&S'!$F129),CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133*(1+'S&S'!$F129),CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133*(1+'S&S'!$F129),CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133*(1+'S&S'!$F129),CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133*(1+'S&S'!$F129),CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133*(1+'S&S'!$F129),CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133*(1+'S&S'!$F129),CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133*(1+'S&S'!$F129),CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133*(1+'S&S'!$F129),CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133*(1+'S&S'!$F129),CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133*(1+'S&S'!$F129),CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133*(1+'S&S'!$F129),CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133*(1+'S&S'!$F129),CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133*(1+'S&S'!$F129),CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133*(1+'S&S'!$F129),CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133*(1+'S&S'!$F129),CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133*(1+'S&S'!$F129),CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133*(1+'S&S'!$F129),CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133*(1+'S&S'!$F129),CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C134&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G332+NPV(G.Asm!$F$40,H332:INDEX(H332:CS332,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134*(1+'S&S'!$F130),G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134*(1+'S&S'!$F130),H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134*(1+'S&S'!$F130),I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134*(1+'S&S'!$F130),J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134*(1+'S&S'!$F130),K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134*(1+'S&S'!$F130),L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134*(1+'S&S'!$F130),M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134*(1+'S&S'!$F130),N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134*(1+'S&S'!$F130),O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134*(1+'S&S'!$F130),P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134*(1+'S&S'!$F130),Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134*(1+'S&S'!$F130),R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134*(1+'S&S'!$F130),S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134*(1+'S&S'!$F130),T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134*(1+'S&S'!$F130),U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134*(1+'S&S'!$F130),V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134*(1+'S&S'!$F130),W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134*(1+'S&S'!$F130),X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134*(1+'S&S'!$F130),Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134*(1+'S&S'!$F130),Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134*(1+'S&S'!$F130),AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134*(1+'S&S'!$F130),AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134*(1+'S&S'!$F130),AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134*(1+'S&S'!$F130),AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134*(1+'S&S'!$F130),AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134*(1+'S&S'!$F130),AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134*(1+'S&S'!$F130),AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134*(1+'S&S'!$F130),AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134*(1+'S&S'!$F130),AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134*(1+'S&S'!$F130),AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134*(1+'S&S'!$F130),AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134*(1+'S&S'!$F130),AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134*(1+'S&S'!$F130),AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134*(1+'S&S'!$F130),AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134*(1+'S&S'!$F130),AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134*(1+'S&S'!$F130),AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134*(1+'S&S'!$F130),AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134*(1+'S&S'!$F130),AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134*(1+'S&S'!$F130),AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134*(1+'S&S'!$F130),AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134*(1+'S&S'!$F130),AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134*(1+'S&S'!$F130),AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134*(1+'S&S'!$F130),AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134*(1+'S&S'!$F130),AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134*(1+'S&S'!$F130),AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134*(1+'S&S'!$F130),AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134*(1+'S&S'!$F130),BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134*(1+'S&S'!$F130),BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134*(1+'S&S'!$F130),BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134*(1+'S&S'!$F130),BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134*(1+'S&S'!$F130),BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134*(1+'S&S'!$F130),BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134*(1+'S&S'!$F130),BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134*(1+'S&S'!$F130),BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134*(1+'S&S'!$F130),BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134*(1+'S&S'!$F130),BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134*(1+'S&S'!$F130),BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134*(1+'S&S'!$F130),BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134*(1+'S&S'!$F130),BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134*(1+'S&S'!$F130),BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134*(1+'S&S'!$F130),BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134*(1+'S&S'!$F130),BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134*(1+'S&S'!$F130),BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134*(1+'S&S'!$F130),BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134*(1+'S&S'!$F130),BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134*(1+'S&S'!$F130),BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134*(1+'S&S'!$F130),BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134*(1+'S&S'!$F130),BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134*(1+'S&S'!$F130),BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134*(1+'S&S'!$F130),BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134*(1+'S&S'!$F130),BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134*(1+'S&S'!$F130),BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134*(1+'S&S'!$F130),CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134*(1+'S&S'!$F130),CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134*(1+'S&S'!$F130),CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134*(1+'S&S'!$F130),CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134*(1+'S&S'!$F130),CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134*(1+'S&S'!$F130),CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134*(1+'S&S'!$F130),CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134*(1+'S&S'!$F130),CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134*(1+'S&S'!$F130),CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134*(1+'S&S'!$F130),CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134*(1+'S&S'!$F130),CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134*(1+'S&S'!$F130),CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134*(1+'S&S'!$F130),CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134*(1+'S&S'!$F130),CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134*(1+'S&S'!$F130),CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134*(1+'S&S'!$F130),CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134*(1+'S&S'!$F130),CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134*(1+'S&S'!$F130),CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134*(1+'S&S'!$F130),CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C134&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G333+NPV(G.Asm!$F$40,H333:INDEX(H333:CS333,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134*(1+'S&S'!$F131),G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134*(1+'S&S'!$F131),H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134*(1+'S&S'!$F131),I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134*(1+'S&S'!$F131),J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134*(1+'S&S'!$F131),K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134*(1+'S&S'!$F131),L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134*(1+'S&S'!$F131),M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134*(1+'S&S'!$F131),N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134*(1+'S&S'!$F131),O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134*(1+'S&S'!$F131),P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134*(1+'S&S'!$F131),Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134*(1+'S&S'!$F131),R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134*(1+'S&S'!$F131),S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134*(1+'S&S'!$F131),T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134*(1+'S&S'!$F131),U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134*(1+'S&S'!$F131),V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134*(1+'S&S'!$F131),W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134*(1+'S&S'!$F131),X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134*(1+'S&S'!$F131),Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134*(1+'S&S'!$F131),Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134*(1+'S&S'!$F131),AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134*(1+'S&S'!$F131),AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134*(1+'S&S'!$F131),AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134*(1+'S&S'!$F131),AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134*(1+'S&S'!$F131),AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134*(1+'S&S'!$F131),AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134*(1+'S&S'!$F131),AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134*(1+'S&S'!$F131),AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134*(1+'S&S'!$F131),AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134*(1+'S&S'!$F131),AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134*(1+'S&S'!$F131),AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134*(1+'S&S'!$F131),AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134*(1+'S&S'!$F131),AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134*(1+'S&S'!$F131),AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134*(1+'S&S'!$F131),AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134*(1+'S&S'!$F131),AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134*(1+'S&S'!$F131),AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134*(1+'S&S'!$F131),AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134*(1+'S&S'!$F131),AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134*(1+'S&S'!$F131),AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134*(1+'S&S'!$F131),AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134*(1+'S&S'!$F131),AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134*(1+'S&S'!$F131),AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134*(1+'S&S'!$F131),AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134*(1+'S&S'!$F131),AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134*(1+'S&S'!$F131),AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134*(1+'S&S'!$F131),BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134*(1+'S&S'!$F131),BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134*(1+'S&S'!$F131),BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134*(1+'S&S'!$F131),BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134*(1+'S&S'!$F131),BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134*(1+'S&S'!$F131),BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134*(1+'S&S'!$F131),BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134*(1+'S&S'!$F131),BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134*(1+'S&S'!$F131),BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134*(1+'S&S'!$F131),BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134*(1+'S&S'!$F131),BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134*(1+'S&S'!$F131),BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134*(1+'S&S'!$F131),BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134*(1+'S&S'!$F131),BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134*(1+'S&S'!$F131),BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134*(1+'S&S'!$F131),BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134*(1+'S&S'!$F131),BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134*(1+'S&S'!$F131),BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134*(1+'S&S'!$F131),BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134*(1+'S&S'!$F131),BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134*(1+'S&S'!$F131),BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134*(1+'S&S'!$F131),BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134*(1+'S&S'!$F131),BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134*(1+'S&S'!$F131),BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134*(1+'S&S'!$F131),BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134*(1+'S&S'!$F131),BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134*(1+'S&S'!$F131),CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134*(1+'S&S'!$F131),CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134*(1+'S&S'!$F131),CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134*(1+'S&S'!$F131),CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134*(1+'S&S'!$F131),CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134*(1+'S&S'!$F131),CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134*(1+'S&S'!$F131),CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134*(1+'S&S'!$F131),CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134*(1+'S&S'!$F131),CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134*(1+'S&S'!$F131),CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134*(1+'S&S'!$F131),CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134*(1+'S&S'!$F131),CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134*(1+'S&S'!$F131),CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134*(1+'S&S'!$F131),CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134*(1+'S&S'!$F131),CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134*(1+'S&S'!$F131),CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134*(1+'S&S'!$F131),CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134*(1+'S&S'!$F131),CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134*(1+'S&S'!$F131),CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C135&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G334+NPV(G.Asm!$F$40,H334:INDEX(H334:CS334,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135*(1+'S&S'!$F132),G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135*(1+'S&S'!$F132),H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135*(1+'S&S'!$F132),I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135*(1+'S&S'!$F132),J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135*(1+'S&S'!$F132),K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135*(1+'S&S'!$F132),L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135*(1+'S&S'!$F132),M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135*(1+'S&S'!$F132),N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135*(1+'S&S'!$F132),O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135*(1+'S&S'!$F132),P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135*(1+'S&S'!$F132),Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135*(1+'S&S'!$F132),R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135*(1+'S&S'!$F132),S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135*(1+'S&S'!$F132),T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135*(1+'S&S'!$F132),U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135*(1+'S&S'!$F132),V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135*(1+'S&S'!$F132),W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135*(1+'S&S'!$F132),X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135*(1+'S&S'!$F132),Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135*(1+'S&S'!$F132),Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135*(1+'S&S'!$F132),AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135*(1+'S&S'!$F132),AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135*(1+'S&S'!$F132),AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135*(1+'S&S'!$F132),AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135*(1+'S&S'!$F132),AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135*(1+'S&S'!$F132),AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135*(1+'S&S'!$F132),AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135*(1+'S&S'!$F132),AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135*(1+'S&S'!$F132),AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135*(1+'S&S'!$F132),AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135*(1+'S&S'!$F132),AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135*(1+'S&S'!$F132),AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135*(1+'S&S'!$F132),AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135*(1+'S&S'!$F132),AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135*(1+'S&S'!$F132),AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135*(1+'S&S'!$F132),AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135*(1+'S&S'!$F132),AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135*(1+'S&S'!$F132),AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135*(1+'S&S'!$F132),AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135*(1+'S&S'!$F132),AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135*(1+'S&S'!$F132),AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135*(1+'S&S'!$F132),AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135*(1+'S&S'!$F132),AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135*(1+'S&S'!$F132),AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135*(1+'S&S'!$F132),AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135*(1+'S&S'!$F132),AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135*(1+'S&S'!$F132),BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135*(1+'S&S'!$F132),BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135*(1+'S&S'!$F132),BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135*(1+'S&S'!$F132),BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135*(1+'S&S'!$F132),BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135*(1+'S&S'!$F132),BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135*(1+'S&S'!$F132),BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135*(1+'S&S'!$F132),BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135*(1+'S&S'!$F132),BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135*(1+'S&S'!$F132),BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135*(1+'S&S'!$F132),BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135*(1+'S&S'!$F132),BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135*(1+'S&S'!$F132),BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135*(1+'S&S'!$F132),BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135*(1+'S&S'!$F132),BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135*(1+'S&S'!$F132),BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135*(1+'S&S'!$F132),BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135*(1+'S&S'!$F132),BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135*(1+'S&S'!$F132),BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135*(1+'S&S'!$F132),BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135*(1+'S&S'!$F132),BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135*(1+'S&S'!$F132),BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135*(1+'S&S'!$F132),BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135*(1+'S&S'!$F132),BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135*(1+'S&S'!$F132),BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135*(1+'S&S'!$F132),BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135*(1+'S&S'!$F132),CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135*(1+'S&S'!$F132),CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135*(1+'S&S'!$F132),CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135*(1+'S&S'!$F132),CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135*(1+'S&S'!$F132),CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135*(1+'S&S'!$F132),CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135*(1+'S&S'!$F132),CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135*(1+'S&S'!$F132),CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135*(1+'S&S'!$F132),CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135*(1+'S&S'!$F132),CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135*(1+'S&S'!$F132),CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135*(1+'S&S'!$F132),CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135*(1+'S&S'!$F132),CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135*(1+'S&S'!$F132),CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135*(1+'S&S'!$F132),CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135*(1+'S&S'!$F132),CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135*(1+'S&S'!$F132),CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135*(1+'S&S'!$F132),CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135*(1+'S&S'!$F132),CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C135&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G335+NPV(G.Asm!$F$40,H335:INDEX(H335:CS335,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135*(1+'S&S'!$F133),G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135*(1+'S&S'!$F133),H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135*(1+'S&S'!$F133),I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135*(1+'S&S'!$F133),J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135*(1+'S&S'!$F133),K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135*(1+'S&S'!$F133),L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135*(1+'S&S'!$F133),M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135*(1+'S&S'!$F133),N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135*(1+'S&S'!$F133),O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135*(1+'S&S'!$F133),P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135*(1+'S&S'!$F133),Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135*(1+'S&S'!$F133),R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135*(1+'S&S'!$F133),S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135*(1+'S&S'!$F133),T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135*(1+'S&S'!$F133),U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135*(1+'S&S'!$F133),V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135*(1+'S&S'!$F133),W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135*(1+'S&S'!$F133),X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135*(1+'S&S'!$F133),Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135*(1+'S&S'!$F133),Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135*(1+'S&S'!$F133),AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135*(1+'S&S'!$F133),AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135*(1+'S&S'!$F133),AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135*(1+'S&S'!$F133),AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135*(1+'S&S'!$F133),AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135*(1+'S&S'!$F133),AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135*(1+'S&S'!$F133),AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135*(1+'S&S'!$F133),AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135*(1+'S&S'!$F133),AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135*(1+'S&S'!$F133),AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135*(1+'S&S'!$F133),AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135*(1+'S&S'!$F133),AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135*(1+'S&S'!$F133),AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135*(1+'S&S'!$F133),AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135*(1+'S&S'!$F133),AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135*(1+'S&S'!$F133),AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135*(1+'S&S'!$F133),AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135*(1+'S&S'!$F133),AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135*(1+'S&S'!$F133),AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135*(1+'S&S'!$F133),AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135*(1+'S&S'!$F133),AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135*(1+'S&S'!$F133),AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135*(1+'S&S'!$F133),AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135*(1+'S&S'!$F133),AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135*(1+'S&S'!$F133),AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135*(1+'S&S'!$F133),AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135*(1+'S&S'!$F133),BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135*(1+'S&S'!$F133),BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135*(1+'S&S'!$F133),BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135*(1+'S&S'!$F133),BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135*(1+'S&S'!$F133),BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135*(1+'S&S'!$F133),BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135*(1+'S&S'!$F133),BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135*(1+'S&S'!$F133),BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135*(1+'S&S'!$F133),BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135*(1+'S&S'!$F133),BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135*(1+'S&S'!$F133),BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135*(1+'S&S'!$F133),BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135*(1+'S&S'!$F133),BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135*(1+'S&S'!$F133),BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135*(1+'S&S'!$F133),BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135*(1+'S&S'!$F133),BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135*(1+'S&S'!$F133),BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135*(1+'S&S'!$F133),BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135*(1+'S&S'!$F133),BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135*(1+'S&S'!$F133),BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135*(1+'S&S'!$F133),BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135*(1+'S&S'!$F133),BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135*(1+'S&S'!$F133),BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135*(1+'S&S'!$F133),BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135*(1+'S&S'!$F133),BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135*(1+'S&S'!$F133),BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135*(1+'S&S'!$F133),CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135*(1+'S&S'!$F133),CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135*(1+'S&S'!$F133),CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135*(1+'S&S'!$F133),CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135*(1+'S&S'!$F133),CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135*(1+'S&S'!$F133),CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135*(1+'S&S'!$F133),CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135*(1+'S&S'!$F133),CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135*(1+'S&S'!$F133),CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135*(1+'S&S'!$F133),CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135*(1+'S&S'!$F133),CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135*(1+'S&S'!$F133),CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135*(1+'S&S'!$F133),CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135*(1+'S&S'!$F133),CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135*(1+'S&S'!$F133),CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135*(1+'S&S'!$F133),CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135*(1+'S&S'!$F133),CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135*(1+'S&S'!$F133),CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135*(1+'S&S'!$F133),CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C136&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G336+NPV(G.Asm!$F$40,H336:INDEX(H336:CS336,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136*(1+'S&S'!$F134),G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136*(1+'S&S'!$F134),H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136*(1+'S&S'!$F134),I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136*(1+'S&S'!$F134),J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136*(1+'S&S'!$F134),K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136*(1+'S&S'!$F134),L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136*(1+'S&S'!$F134),M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136*(1+'S&S'!$F134),N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136*(1+'S&S'!$F134),O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136*(1+'S&S'!$F134),P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136*(1+'S&S'!$F134),Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136*(1+'S&S'!$F134),R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136*(1+'S&S'!$F134),S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136*(1+'S&S'!$F134),T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136*(1+'S&S'!$F134),U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136*(1+'S&S'!$F134),V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136*(1+'S&S'!$F134),W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136*(1+'S&S'!$F134),X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136*(1+'S&S'!$F134),Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136*(1+'S&S'!$F134),Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136*(1+'S&S'!$F134),AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136*(1+'S&S'!$F134),AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136*(1+'S&S'!$F134),AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136*(1+'S&S'!$F134),AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136*(1+'S&S'!$F134),AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136*(1+'S&S'!$F134),AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136*(1+'S&S'!$F134),AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136*(1+'S&S'!$F134),AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136*(1+'S&S'!$F134),AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136*(1+'S&S'!$F134),AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136*(1+'S&S'!$F134),AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136*(1+'S&S'!$F134),AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136*(1+'S&S'!$F134),AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136*(1+'S&S'!$F134),AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136*(1+'S&S'!$F134),AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136*(1+'S&S'!$F134),AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136*(1+'S&S'!$F134),AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136*(1+'S&S'!$F134),AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136*(1+'S&S'!$F134),AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136*(1+'S&S'!$F134),AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136*(1+'S&S'!$F134),AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136*(1+'S&S'!$F134),AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136*(1+'S&S'!$F134),AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136*(1+'S&S'!$F134),AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136*(1+'S&S'!$F134),AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136*(1+'S&S'!$F134),AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136*(1+'S&S'!$F134),BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136*(1+'S&S'!$F134),BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136*(1+'S&S'!$F134),BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136*(1+'S&S'!$F134),BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136*(1+'S&S'!$F134),BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136*(1+'S&S'!$F134),BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136*(1+'S&S'!$F134),BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136*(1+'S&S'!$F134),BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136*(1+'S&S'!$F134),BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136*(1+'S&S'!$F134),BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136*(1+'S&S'!$F134),BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136*(1+'S&S'!$F134),BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136*(1+'S&S'!$F134),BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136*(1+'S&S'!$F134),BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136*(1+'S&S'!$F134),BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136*(1+'S&S'!$F134),BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136*(1+'S&S'!$F134),BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136*(1+'S&S'!$F134),BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136*(1+'S&S'!$F134),BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136*(1+'S&S'!$F134),BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136*(1+'S&S'!$F134),BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136*(1+'S&S'!$F134),BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136*(1+'S&S'!$F134),BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136*(1+'S&S'!$F134),BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136*(1+'S&S'!$F134),BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136*(1+'S&S'!$F134),BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136*(1+'S&S'!$F134),CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136*(1+'S&S'!$F134),CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136*(1+'S&S'!$F134),CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136*(1+'S&S'!$F134),CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136*(1+'S&S'!$F134),CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136*(1+'S&S'!$F134),CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136*(1+'S&S'!$F134),CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136*(1+'S&S'!$F134),CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136*(1+'S&S'!$F134),CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136*(1+'S&S'!$F134),CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136*(1+'S&S'!$F134),CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136*(1+'S&S'!$F134),CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136*(1+'S&S'!$F134),CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136*(1+'S&S'!$F134),CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136*(1+'S&S'!$F134),CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136*(1+'S&S'!$F134),CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136*(1+'S&S'!$F134),CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136*(1+'S&S'!$F134),CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136*(1+'S&S'!$F134),CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C136&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G337+NPV(G.Asm!$F$40,H337:INDEX(H337:CS337,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136*(1+'S&S'!$F135),G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136*(1+'S&S'!$F135),H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136*(1+'S&S'!$F135),I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136*(1+'S&S'!$F135),J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136*(1+'S&S'!$F135),K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136*(1+'S&S'!$F135),L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136*(1+'S&S'!$F135),M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136*(1+'S&S'!$F135),N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136*(1+'S&S'!$F135),O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136*(1+'S&S'!$F135),P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136*(1+'S&S'!$F135),Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136*(1+'S&S'!$F135),R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136*(1+'S&S'!$F135),S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136*(1+'S&S'!$F135),T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136*(1+'S&S'!$F135),U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136*(1+'S&S'!$F135),V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136*(1+'S&S'!$F135),W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136*(1+'S&S'!$F135),X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136*(1+'S&S'!$F135),Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136*(1+'S&S'!$F135),Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136*(1+'S&S'!$F135),AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136*(1+'S&S'!$F135),AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136*(1+'S&S'!$F135),AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136*(1+'S&S'!$F135),AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136*(1+'S&S'!$F135),AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136*(1+'S&S'!$F135),AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136*(1+'S&S'!$F135),AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136*(1+'S&S'!$F135),AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136*(1+'S&S'!$F135),AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136*(1+'S&S'!$F135),AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136*(1+'S&S'!$F135),AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136*(1+'S&S'!$F135),AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136*(1+'S&S'!$F135),AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136*(1+'S&S'!$F135),AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136*(1+'S&S'!$F135),AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136*(1+'S&S'!$F135),AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136*(1+'S&S'!$F135),AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136*(1+'S&S'!$F135),AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136*(1+'S&S'!$F135),AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136*(1+'S&S'!$F135),AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136*(1+'S&S'!$F135),AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136*(1+'S&S'!$F135),AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136*(1+'S&S'!$F135),AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136*(1+'S&S'!$F135),AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136*(1+'S&S'!$F135),AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136*(1+'S&S'!$F135),AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136*(1+'S&S'!$F135),BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136*(1+'S&S'!$F135),BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136*(1+'S&S'!$F135),BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136*(1+'S&S'!$F135),BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136*(1+'S&S'!$F135),BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136*(1+'S&S'!$F135),BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136*(1+'S&S'!$F135),BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136*(1+'S&S'!$F135),BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136*(1+'S&S'!$F135),BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136*(1+'S&S'!$F135),BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136*(1+'S&S'!$F135),BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136*(1+'S&S'!$F135),BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136*(1+'S&S'!$F135),BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136*(1+'S&S'!$F135),BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136*(1+'S&S'!$F135),BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136*(1+'S&S'!$F135),BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136*(1+'S&S'!$F135),BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136*(1+'S&S'!$F135),BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136*(1+'S&S'!$F135),BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136*(1+'S&S'!$F135),BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136*(1+'S&S'!$F135),BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136*(1+'S&S'!$F135),BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136*(1+'S&S'!$F135),BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136*(1+'S&S'!$F135),BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136*(1+'S&S'!$F135),BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136*(1+'S&S'!$F135),BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136*(1+'S&S'!$F135),CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136*(1+'S&S'!$F135),CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136*(1+'S&S'!$F135),CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136*(1+'S&S'!$F135),CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136*(1+'S&S'!$F135),CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136*(1+'S&S'!$F135),CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136*(1+'S&S'!$F135),CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136*(1+'S&S'!$F135),CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136*(1+'S&S'!$F135),CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136*(1+'S&S'!$F135),CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136*(1+'S&S'!$F135),CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136*(1+'S&S'!$F135),CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136*(1+'S&S'!$F135),CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136*(1+'S&S'!$F135),CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136*(1+'S&S'!$F135),CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136*(1+'S&S'!$F135),CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136*(1+'S&S'!$F135),CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136*(1+'S&S'!$F135),CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136*(1+'S&S'!$F135),CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C137&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G338+NPV(G.Asm!$F$40,H338:INDEX(H338:CS338,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137*(1+'S&S'!$F136),G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137*(1+'S&S'!$F136),H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137*(1+'S&S'!$F136),I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137*(1+'S&S'!$F136),J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137*(1+'S&S'!$F136),K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137*(1+'S&S'!$F136),L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137*(1+'S&S'!$F136),M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137*(1+'S&S'!$F136),N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137*(1+'S&S'!$F136),O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137*(1+'S&S'!$F136),P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137*(1+'S&S'!$F136),Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137*(1+'S&S'!$F136),R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137*(1+'S&S'!$F136),S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137*(1+'S&S'!$F136),T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137*(1+'S&S'!$F136),U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137*(1+'S&S'!$F136),V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137*(1+'S&S'!$F136),W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137*(1+'S&S'!$F136),X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137*(1+'S&S'!$F136),Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137*(1+'S&S'!$F136),Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137*(1+'S&S'!$F136),AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137*(1+'S&S'!$F136),AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137*(1+'S&S'!$F136),AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137*(1+'S&S'!$F136),AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137*(1+'S&S'!$F136),AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137*(1+'S&S'!$F136),AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137*(1+'S&S'!$F136),AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137*(1+'S&S'!$F136),AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137*(1+'S&S'!$F136),AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137*(1+'S&S'!$F136),AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137*(1+'S&S'!$F136),AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137*(1+'S&S'!$F136),AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137*(1+'S&S'!$F136),AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137*(1+'S&S'!$F136),AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137*(1+'S&S'!$F136),AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137*(1+'S&S'!$F136),AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137*(1+'S&S'!$F136),AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137*(1+'S&S'!$F136),AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137*(1+'S&S'!$F136),AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137*(1+'S&S'!$F136),AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137*(1+'S&S'!$F136),AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137*(1+'S&S'!$F136),AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137*(1+'S&S'!$F136),AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137*(1+'S&S'!$F136),AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137*(1+'S&S'!$F136),AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137*(1+'S&S'!$F136),AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137*(1+'S&S'!$F136),BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137*(1+'S&S'!$F136),BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137*(1+'S&S'!$F136),BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137*(1+'S&S'!$F136),BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137*(1+'S&S'!$F136),BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137*(1+'S&S'!$F136),BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137*(1+'S&S'!$F136),BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137*(1+'S&S'!$F136),BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137*(1+'S&S'!$F136),BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137*(1+'S&S'!$F136),BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137*(1+'S&S'!$F136),BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137*(1+'S&S'!$F136),BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137*(1+'S&S'!$F136),BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137*(1+'S&S'!$F136),BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137*(1+'S&S'!$F136),BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137*(1+'S&S'!$F136),BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137*(1+'S&S'!$F136),BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137*(1+'S&S'!$F136),BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137*(1+'S&S'!$F136),BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137*(1+'S&S'!$F136),BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137*(1+'S&S'!$F136),BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137*(1+'S&S'!$F136),BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137*(1+'S&S'!$F136),BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137*(1+'S&S'!$F136),BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137*(1+'S&S'!$F136),BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137*(1+'S&S'!$F136),BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137*(1+'S&S'!$F136),CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137*(1+'S&S'!$F136),CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137*(1+'S&S'!$F136),CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137*(1+'S&S'!$F136),CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137*(1+'S&S'!$F136),CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137*(1+'S&S'!$F136),CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137*(1+'S&S'!$F136),CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137*(1+'S&S'!$F136),CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137*(1+'S&S'!$F136),CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137*(1+'S&S'!$F136),CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137*(1+'S&S'!$F136),CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137*(1+'S&S'!$F136),CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137*(1+'S&S'!$F136),CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137*(1+'S&S'!$F136),CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137*(1+'S&S'!$F136),CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137*(1+'S&S'!$F136),CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137*(1+'S&S'!$F136),CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137*(1+'S&S'!$F136),CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137*(1+'S&S'!$F136),CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C137&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G339+NPV(G.Asm!$F$40,H339:INDEX(H339:CS339,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137*(1+'S&S'!$F137),G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137*(1+'S&S'!$F137),H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137*(1+'S&S'!$F137),I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137*(1+'S&S'!$F137),J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137*(1+'S&S'!$F137),K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137*(1+'S&S'!$F137),L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137*(1+'S&S'!$F137),M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137*(1+'S&S'!$F137),N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137*(1+'S&S'!$F137),O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137*(1+'S&S'!$F137),P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137*(1+'S&S'!$F137),Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137*(1+'S&S'!$F137),R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137*(1+'S&S'!$F137),S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137*(1+'S&S'!$F137),T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137*(1+'S&S'!$F137),U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137*(1+'S&S'!$F137),V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137*(1+'S&S'!$F137),W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137*(1+'S&S'!$F137),X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137*(1+'S&S'!$F137),Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137*(1+'S&S'!$F137),Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137*(1+'S&S'!$F137),AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137*(1+'S&S'!$F137),AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137*(1+'S&S'!$F137),AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137*(1+'S&S'!$F137),AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137*(1+'S&S'!$F137),AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137*(1+'S&S'!$F137),AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137*(1+'S&S'!$F137),AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137*(1+'S&S'!$F137),AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137*(1+'S&S'!$F137),AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137*(1+'S&S'!$F137),AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137*(1+'S&S'!$F137),AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137*(1+'S&S'!$F137),AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137*(1+'S&S'!$F137),AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137*(1+'S&S'!$F137),AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137*(1+'S&S'!$F137),AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137*(1+'S&S'!$F137),AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137*(1+'S&S'!$F137),AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137*(1+'S&S'!$F137),AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137*(1+'S&S'!$F137),AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137*(1+'S&S'!$F137),AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137*(1+'S&S'!$F137),AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137*(1+'S&S'!$F137),AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137*(1+'S&S'!$F137),AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137*(1+'S&S'!$F137),AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137*(1+'S&S'!$F137),AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137*(1+'S&S'!$F137),AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137*(1+'S&S'!$F137),BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137*(1+'S&S'!$F137),BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137*(1+'S&S'!$F137),BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137*(1+'S&S'!$F137),BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137*(1+'S&S'!$F137),BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137*(1+'S&S'!$F137),BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137*(1+'S&S'!$F137),BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137*(1+'S&S'!$F137),BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137*(1+'S&S'!$F137),BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137*(1+'S&S'!$F137),BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137*(1+'S&S'!$F137),BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137*(1+'S&S'!$F137),BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137*(1+'S&S'!$F137),BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137*(1+'S&S'!$F137),BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137*(1+'S&S'!$F137),BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137*(1+'S&S'!$F137),BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137*(1+'S&S'!$F137),BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137*(1+'S&S'!$F137),BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137*(1+'S&S'!$F137),BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137*(1+'S&S'!$F137),BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137*(1+'S&S'!$F137),BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137*(1+'S&S'!$F137),BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137*(1+'S&S'!$F137),BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137*(1+'S&S'!$F137),BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137*(1+'S&S'!$F137),BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137*(1+'S&S'!$F137),BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137*(1+'S&S'!$F137),CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137*(1+'S&S'!$F137),CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137*(1+'S&S'!$F137),CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137*(1+'S&S'!$F137),CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137*(1+'S&S'!$F137),CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137*(1+'S&S'!$F137),CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137*(1+'S&S'!$F137),CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137*(1+'S&S'!$F137),CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137*(1+'S&S'!$F137),CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137*(1+'S&S'!$F137),CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137*(1+'S&S'!$F137),CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137*(1+'S&S'!$F137),CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137*(1+'S&S'!$F137),CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137*(1+'S&S'!$F137),CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137*(1+'S&S'!$F137),CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137*(1+'S&S'!$F137),CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137*(1+'S&S'!$F137),CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137*(1+'S&S'!$F137),CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137*(1+'S&S'!$F137),CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C138&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G340+NPV(G.Asm!$F$40,H340:INDEX(H340:CS340,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138*(1+'S&S'!$F138),G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138*(1+'S&S'!$F138),H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138*(1+'S&S'!$F138),I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138*(1+'S&S'!$F138),J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138*(1+'S&S'!$F138),K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138*(1+'S&S'!$F138),L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138*(1+'S&S'!$F138),M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138*(1+'S&S'!$F138),N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138*(1+'S&S'!$F138),O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138*(1+'S&S'!$F138),P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138*(1+'S&S'!$F138),Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138*(1+'S&S'!$F138),R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138*(1+'S&S'!$F138),S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138*(1+'S&S'!$F138),T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138*(1+'S&S'!$F138),U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138*(1+'S&S'!$F138),V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138*(1+'S&S'!$F138),W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138*(1+'S&S'!$F138),X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138*(1+'S&S'!$F138),Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138*(1+'S&S'!$F138),Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138*(1+'S&S'!$F138),AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138*(1+'S&S'!$F138),AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138*(1+'S&S'!$F138),AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138*(1+'S&S'!$F138),AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138*(1+'S&S'!$F138),AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138*(1+'S&S'!$F138),AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138*(1+'S&S'!$F138),AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138*(1+'S&S'!$F138),AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138*(1+'S&S'!$F138),AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138*(1+'S&S'!$F138),AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138*(1+'S&S'!$F138),AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138*(1+'S&S'!$F138),AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138*(1+'S&S'!$F138),AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138*(1+'S&S'!$F138),AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138*(1+'S&S'!$F138),AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138*(1+'S&S'!$F138),AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138*(1+'S&S'!$F138),AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138*(1+'S&S'!$F138),AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138*(1+'S&S'!$F138),AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138*(1+'S&S'!$F138),AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138*(1+'S&S'!$F138),AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138*(1+'S&S'!$F138),AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138*(1+'S&S'!$F138),AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138*(1+'S&S'!$F138),AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138*(1+'S&S'!$F138),AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138*(1+'S&S'!$F138),AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138*(1+'S&S'!$F138),BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138*(1+'S&S'!$F138),BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138*(1+'S&S'!$F138),BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138*(1+'S&S'!$F138),BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138*(1+'S&S'!$F138),BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138*(1+'S&S'!$F138),BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138*(1+'S&S'!$F138),BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138*(1+'S&S'!$F138),BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138*(1+'S&S'!$F138),BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138*(1+'S&S'!$F138),BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138*(1+'S&S'!$F138),BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138*(1+'S&S'!$F138),BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138*(1+'S&S'!$F138),BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138*(1+'S&S'!$F138),BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138*(1+'S&S'!$F138),BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138*(1+'S&S'!$F138),BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138*(1+'S&S'!$F138),BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138*(1+'S&S'!$F138),BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138*(1+'S&S'!$F138),BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138*(1+'S&S'!$F138),BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138*(1+'S&S'!$F138),BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138*(1+'S&S'!$F138),BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138*(1+'S&S'!$F138),BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138*(1+'S&S'!$F138),BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138*(1+'S&S'!$F138),BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138*(1+'S&S'!$F138),BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138*(1+'S&S'!$F138),CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138*(1+'S&S'!$F138),CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138*(1+'S&S'!$F138),CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138*(1+'S&S'!$F138),CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138*(1+'S&S'!$F138),CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138*(1+'S&S'!$F138),CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138*(1+'S&S'!$F138),CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138*(1+'S&S'!$F138),CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138*(1+'S&S'!$F138),CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138*(1+'S&S'!$F138),CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138*(1+'S&S'!$F138),CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138*(1+'S&S'!$F138),CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138*(1+'S&S'!$F138),CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138*(1+'S&S'!$F138),CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138*(1+'S&S'!$F138),CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138*(1+'S&S'!$F138),CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138*(1+'S&S'!$F138),CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138*(1+'S&S'!$F138),CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138*(1+'S&S'!$F138),CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C138&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G341+NPV(G.Asm!$F$40,H341:INDEX(H341:CS341,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138*(1+'S&S'!$F139),G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138*(1+'S&S'!$F139),H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138*(1+'S&S'!$F139),I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138*(1+'S&S'!$F139),J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138*(1+'S&S'!$F139),K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138*(1+'S&S'!$F139),L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138*(1+'S&S'!$F139),M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138*(1+'S&S'!$F139),N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138*(1+'S&S'!$F139),O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138*(1+'S&S'!$F139),P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138*(1+'S&S'!$F139),Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138*(1+'S&S'!$F139),R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138*(1+'S&S'!$F139),S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138*(1+'S&S'!$F139),T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138*(1+'S&S'!$F139),U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138*(1+'S&S'!$F139),V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138*(1+'S&S'!$F139),W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138*(1+'S&S'!$F139),X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138*(1+'S&S'!$F139),Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138*(1+'S&S'!$F139),Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138*(1+'S&S'!$F139),AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138*(1+'S&S'!$F139),AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138*(1+'S&S'!$F139),AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138*(1+'S&S'!$F139),AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138*(1+'S&S'!$F139),AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138*(1+'S&S'!$F139),AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138*(1+'S&S'!$F139),AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138*(1+'S&S'!$F139),AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138*(1+'S&S'!$F139),AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138*(1+'S&S'!$F139),AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138*(1+'S&S'!$F139),AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138*(1+'S&S'!$F139),AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138*(1+'S&S'!$F139),AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138*(1+'S&S'!$F139),AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138*(1+'S&S'!$F139),AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138*(1+'S&S'!$F139),AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138*(1+'S&S'!$F139),AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138*(1+'S&S'!$F139),AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138*(1+'S&S'!$F139),AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138*(1+'S&S'!$F139),AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138*(1+'S&S'!$F139),AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138*(1+'S&S'!$F139),AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138*(1+'S&S'!$F139),AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138*(1+'S&S'!$F139),AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138*(1+'S&S'!$F139),AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138*(1+'S&S'!$F139),AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138*(1+'S&S'!$F139),BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138*(1+'S&S'!$F139),BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138*(1+'S&S'!$F139),BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138*(1+'S&S'!$F139),BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138*(1+'S&S'!$F139),BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138*(1+'S&S'!$F139),BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138*(1+'S&S'!$F139),BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138*(1+'S&S'!$F139),BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138*(1+'S&S'!$F139),BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138*(1+'S&S'!$F139),BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138*(1+'S&S'!$F139),BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138*(1+'S&S'!$F139),BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138*(1+'S&S'!$F139),BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138*(1+'S&S'!$F139),BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138*(1+'S&S'!$F139),BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138*(1+'S&S'!$F139),BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138*(1+'S&S'!$F139),BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138*(1+'S&S'!$F139),BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138*(1+'S&S'!$F139),BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138*(1+'S&S'!$F139),BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138*(1+'S&S'!$F139),BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138*(1+'S&S'!$F139),BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138*(1+'S&S'!$F139),BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138*(1+'S&S'!$F139),BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138*(1+'S&S'!$F139),BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138*(1+'S&S'!$F139),BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138*(1+'S&S'!$F139),CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138*(1+'S&S'!$F139),CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138*(1+'S&S'!$F139),CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138*(1+'S&S'!$F139),CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138*(1+'S&S'!$F139),CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138*(1+'S&S'!$F139),CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138*(1+'S&S'!$F139),CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138*(1+'S&S'!$F139),CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138*(1+'S&S'!$F139),CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138*(1+'S&S'!$F139),CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138*(1+'S&S'!$F139),CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138*(1+'S&S'!$F139),CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138*(1+'S&S'!$F139),CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138*(1+'S&S'!$F139),CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138*(1+'S&S'!$F139),CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138*(1+'S&S'!$F139),CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138*(1+'S&S'!$F139),CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138*(1+'S&S'!$F139),CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138*(1+'S&S'!$F139),CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C139&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G342+NPV(G.Asm!$F$40,H342:INDEX(H342:CS342,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139*(1+'S&S'!$F140),G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139*(1+'S&S'!$F140),H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139*(1+'S&S'!$F140),I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139*(1+'S&S'!$F140),J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139*(1+'S&S'!$F140),K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139*(1+'S&S'!$F140),L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139*(1+'S&S'!$F140),M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139*(1+'S&S'!$F140),N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139*(1+'S&S'!$F140),O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139*(1+'S&S'!$F140),P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139*(1+'S&S'!$F140),Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139*(1+'S&S'!$F140),R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139*(1+'S&S'!$F140),S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139*(1+'S&S'!$F140),T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139*(1+'S&S'!$F140),U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139*(1+'S&S'!$F140),V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139*(1+'S&S'!$F140),W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139*(1+'S&S'!$F140),X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139*(1+'S&S'!$F140),Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139*(1+'S&S'!$F140),Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139*(1+'S&S'!$F140),AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139*(1+'S&S'!$F140),AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139*(1+'S&S'!$F140),AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139*(1+'S&S'!$F140),AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139*(1+'S&S'!$F140),AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139*(1+'S&S'!$F140),AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139*(1+'S&S'!$F140),AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139*(1+'S&S'!$F140),AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139*(1+'S&S'!$F140),AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139*(1+'S&S'!$F140),AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139*(1+'S&S'!$F140),AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139*(1+'S&S'!$F140),AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139*(1+'S&S'!$F140),AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139*(1+'S&S'!$F140),AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139*(1+'S&S'!$F140),AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139*(1+'S&S'!$F140),AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139*(1+'S&S'!$F140),AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139*(1+'S&S'!$F140),AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139*(1+'S&S'!$F140),AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139*(1+'S&S'!$F140),AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139*(1+'S&S'!$F140),AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139*(1+'S&S'!$F140),AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139*(1+'S&S'!$F140),AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139*(1+'S&S'!$F140),AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139*(1+'S&S'!$F140),AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139*(1+'S&S'!$F140),AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139*(1+'S&S'!$F140),BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139*(1+'S&S'!$F140),BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139*(1+'S&S'!$F140),BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139*(1+'S&S'!$F140),BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139*(1+'S&S'!$F140),BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139*(1+'S&S'!$F140),BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139*(1+'S&S'!$F140),BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139*(1+'S&S'!$F140),BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139*(1+'S&S'!$F140),BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139*(1+'S&S'!$F140),BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139*(1+'S&S'!$F140),BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139*(1+'S&S'!$F140),BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139*(1+'S&S'!$F140),BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139*(1+'S&S'!$F140),BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139*(1+'S&S'!$F140),BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139*(1+'S&S'!$F140),BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139*(1+'S&S'!$F140),BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139*(1+'S&S'!$F140),BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139*(1+'S&S'!$F140),BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139*(1+'S&S'!$F140),BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139*(1+'S&S'!$F140),BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139*(1+'S&S'!$F140),BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139*(1+'S&S'!$F140),BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139*(1+'S&S'!$F140),BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139*(1+'S&S'!$F140),BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139*(1+'S&S'!$F140),BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139*(1+'S&S'!$F140),CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139*(1+'S&S'!$F140),CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139*(1+'S&S'!$F140),CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139*(1+'S&S'!$F140),CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139*(1+'S&S'!$F140),CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139*(1+'S&S'!$F140),CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139*(1+'S&S'!$F140),CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139*(1+'S&S'!$F140),CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139*(1+'S&S'!$F140),CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139*(1+'S&S'!$F140),CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139*(1+'S&S'!$F140),CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139*(1+'S&S'!$F140),CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139*(1+'S&S'!$F140),CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139*(1+'S&S'!$F140),CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139*(1+'S&S'!$F140),CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139*(1+'S&S'!$F140),CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139*(1+'S&S'!$F140),CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139*(1+'S&S'!$F140),CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139*(1+'S&S'!$F140),CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C139&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G343+NPV(G.Asm!$F$40,H343:INDEX(H343:CS343,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139*(1+'S&S'!$F141),G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139*(1+'S&S'!$F141),H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139*(1+'S&S'!$F141),I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139*(1+'S&S'!$F141),J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139*(1+'S&S'!$F141),K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139*(1+'S&S'!$F141),L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139*(1+'S&S'!$F141),M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139*(1+'S&S'!$F141),N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139*(1+'S&S'!$F141),O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139*(1+'S&S'!$F141),P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139*(1+'S&S'!$F141),Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139*(1+'S&S'!$F141),R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139*(1+'S&S'!$F141),S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139*(1+'S&S'!$F141),T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139*(1+'S&S'!$F141),U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139*(1+'S&S'!$F141),V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139*(1+'S&S'!$F141),W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139*(1+'S&S'!$F141),X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139*(1+'S&S'!$F141),Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139*(1+'S&S'!$F141),Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139*(1+'S&S'!$F141),AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139*(1+'S&S'!$F141),AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139*(1+'S&S'!$F141),AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139*(1+'S&S'!$F141),AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139*(1+'S&S'!$F141),AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139*(1+'S&S'!$F141),AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139*(1+'S&S'!$F141),AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139*(1+'S&S'!$F141),AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139*(1+'S&S'!$F141),AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139*(1+'S&S'!$F141),AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139*(1+'S&S'!$F141),AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139*(1+'S&S'!$F141),AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139*(1+'S&S'!$F141),AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139*(1+'S&S'!$F141),AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139*(1+'S&S'!$F141),AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139*(1+'S&S'!$F141),AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139*(1+'S&S'!$F141),AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139*(1+'S&S'!$F141),AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139*(1+'S&S'!$F141),AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139*(1+'S&S'!$F141),AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139*(1+'S&S'!$F141),AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139*(1+'S&S'!$F141),AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139*(1+'S&S'!$F141),AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139*(1+'S&S'!$F141),AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139*(1+'S&S'!$F141),AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139*(1+'S&S'!$F141),AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139*(1+'S&S'!$F141),BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139*(1+'S&S'!$F141),BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139*(1+'S&S'!$F141),BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139*(1+'S&S'!$F141),BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139*(1+'S&S'!$F141),BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139*(1+'S&S'!$F141),BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139*(1+'S&S'!$F141),BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139*(1+'S&S'!$F141),BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139*(1+'S&S'!$F141),BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139*(1+'S&S'!$F141),BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139*(1+'S&S'!$F141),BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139*(1+'S&S'!$F141),BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139*(1+'S&S'!$F141),BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139*(1+'S&S'!$F141),BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139*(1+'S&S'!$F141),BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139*(1+'S&S'!$F141),BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139*(1+'S&S'!$F141),BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139*(1+'S&S'!$F141),BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139*(1+'S&S'!$F141),BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139*(1+'S&S'!$F141),BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139*(1+'S&S'!$F141),BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139*(1+'S&S'!$F141),BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139*(1+'S&S'!$F141),BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139*(1+'S&S'!$F141),BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139*(1+'S&S'!$F141),BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139*(1+'S&S'!$F141),BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139*(1+'S&S'!$F141),CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139*(1+'S&S'!$F141),CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139*(1+'S&S'!$F141),CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139*(1+'S&S'!$F141),CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139*(1+'S&S'!$F141),CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139*(1+'S&S'!$F141),CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139*(1+'S&S'!$F141),CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139*(1+'S&S'!$F141),CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139*(1+'S&S'!$F141),CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139*(1+'S&S'!$F141),CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139*(1+'S&S'!$F141),CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139*(1+'S&S'!$F141),CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139*(1+'S&S'!$F141),CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139*(1+'S&S'!$F141),CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139*(1+'S&S'!$F141),CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139*(1+'S&S'!$F141),CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139*(1+'S&S'!$F141),CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139*(1+'S&S'!$F141),CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139*(1+'S&S'!$F141),CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C140&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G344+NPV(G.Asm!$F$40,H344:INDEX(H344:CS344,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140*(1+'S&S'!$F142),G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140*(1+'S&S'!$F142),H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140*(1+'S&S'!$F142),I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140*(1+'S&S'!$F142),J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140*(1+'S&S'!$F142),K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140*(1+'S&S'!$F142),L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140*(1+'S&S'!$F142),M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140*(1+'S&S'!$F142),N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140*(1+'S&S'!$F142),O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140*(1+'S&S'!$F142),P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140*(1+'S&S'!$F142),Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140*(1+'S&S'!$F142),R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140*(1+'S&S'!$F142),S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140*(1+'S&S'!$F142),T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140*(1+'S&S'!$F142),U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140*(1+'S&S'!$F142),V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140*(1+'S&S'!$F142),W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140*(1+'S&S'!$F142),X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140*(1+'S&S'!$F142),Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140*(1+'S&S'!$F142),Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140*(1+'S&S'!$F142),AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140*(1+'S&S'!$F142),AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140*(1+'S&S'!$F142),AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140*(1+'S&S'!$F142),AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140*(1+'S&S'!$F142),AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140*(1+'S&S'!$F142),AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140*(1+'S&S'!$F142),AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140*(1+'S&S'!$F142),AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140*(1+'S&S'!$F142),AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140*(1+'S&S'!$F142),AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140*(1+'S&S'!$F142),AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140*(1+'S&S'!$F142),AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140*(1+'S&S'!$F142),AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140*(1+'S&S'!$F142),AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140*(1+'S&S'!$F142),AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140*(1+'S&S'!$F142),AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140*(1+'S&S'!$F142),AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140*(1+'S&S'!$F142),AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140*(1+'S&S'!$F142),AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140*(1+'S&S'!$F142),AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140*(1+'S&S'!$F142),AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140*(1+'S&S'!$F142),AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140*(1+'S&S'!$F142),AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140*(1+'S&S'!$F142),AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140*(1+'S&S'!$F142),AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140*(1+'S&S'!$F142),AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140*(1+'S&S'!$F142),BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140*(1+'S&S'!$F142),BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140*(1+'S&S'!$F142),BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140*(1+'S&S'!$F142),BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140*(1+'S&S'!$F142),BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140*(1+'S&S'!$F142),BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140*(1+'S&S'!$F142),BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140*(1+'S&S'!$F142),BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140*(1+'S&S'!$F142),BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140*(1+'S&S'!$F142),BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140*(1+'S&S'!$F142),BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140*(1+'S&S'!$F142),BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140*(1+'S&S'!$F142),BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140*(1+'S&S'!$F142),BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140*(1+'S&S'!$F142),BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140*(1+'S&S'!$F142),BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140*(1+'S&S'!$F142),BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140*(1+'S&S'!$F142),BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140*(1+'S&S'!$F142),BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140*(1+'S&S'!$F142),BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140*(1+'S&S'!$F142),BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140*(1+'S&S'!$F142),BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140*(1+'S&S'!$F142),BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140*(1+'S&S'!$F142),BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140*(1+'S&S'!$F142),BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140*(1+'S&S'!$F142),BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140*(1+'S&S'!$F142),CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140*(1+'S&S'!$F142),CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140*(1+'S&S'!$F142),CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140*(1+'S&S'!$F142),CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140*(1+'S&S'!$F142),CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140*(1+'S&S'!$F142),CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140*(1+'S&S'!$F142),CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140*(1+'S&S'!$F142),CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140*(1+'S&S'!$F142),CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140*(1+'S&S'!$F142),CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140*(1+'S&S'!$F142),CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140*(1+'S&S'!$F142),CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140*(1+'S&S'!$F142),CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140*(1+'S&S'!$F142),CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140*(1+'S&S'!$F142),CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140*(1+'S&S'!$F142),CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140*(1+'S&S'!$F142),CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140*(1+'S&S'!$F142),CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140*(1+'S&S'!$F142),CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C140&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G345+NPV(G.Asm!$F$40,H345:INDEX(H345:CS345,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140*(1+'S&S'!$F143),G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140*(1+'S&S'!$F143),H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140*(1+'S&S'!$F143),I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140*(1+'S&S'!$F143),J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140*(1+'S&S'!$F143),K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140*(1+'S&S'!$F143),L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140*(1+'S&S'!$F143),M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140*(1+'S&S'!$F143),N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140*(1+'S&S'!$F143),O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140*(1+'S&S'!$F143),P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140*(1+'S&S'!$F143),Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140*(1+'S&S'!$F143),R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140*(1+'S&S'!$F143),S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140*(1+'S&S'!$F143),T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140*(1+'S&S'!$F143),U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140*(1+'S&S'!$F143),V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140*(1+'S&S'!$F143),W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140*(1+'S&S'!$F143),X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140*(1+'S&S'!$F143),Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140*(1+'S&S'!$F143),Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140*(1+'S&S'!$F143),AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140*(1+'S&S'!$F143),AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140*(1+'S&S'!$F143),AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140*(1+'S&S'!$F143),AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140*(1+'S&S'!$F143),AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140*(1+'S&S'!$F143),AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140*(1+'S&S'!$F143),AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140*(1+'S&S'!$F143),AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140*(1+'S&S'!$F143),AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140*(1+'S&S'!$F143),AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140*(1+'S&S'!$F143),AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140*(1+'S&S'!$F143),AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140*(1+'S&S'!$F143),AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140*(1+'S&S'!$F143),AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140*(1+'S&S'!$F143),AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140*(1+'S&S'!$F143),AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140*(1+'S&S'!$F143),AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140*(1+'S&S'!$F143),AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140*(1+'S&S'!$F143),AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140*(1+'S&S'!$F143),AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140*(1+'S&S'!$F143),AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140*(1+'S&S'!$F143),AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140*(1+'S&S'!$F143),AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140*(1+'S&S'!$F143),AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140*(1+'S&S'!$F143),AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140*(1+'S&S'!$F143),AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140*(1+'S&S'!$F143),BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140*(1+'S&S'!$F143),BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140*(1+'S&S'!$F143),BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140*(1+'S&S'!$F143),BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140*(1+'S&S'!$F143),BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140*(1+'S&S'!$F143),BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140*(1+'S&S'!$F143),BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140*(1+'S&S'!$F143),BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140*(1+'S&S'!$F143),BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140*(1+'S&S'!$F143),BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140*(1+'S&S'!$F143),BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140*(1+'S&S'!$F143),BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140*(1+'S&S'!$F143),BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140*(1+'S&S'!$F143),BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140*(1+'S&S'!$F143),BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140*(1+'S&S'!$F143),BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140*(1+'S&S'!$F143),BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140*(1+'S&S'!$F143),BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140*(1+'S&S'!$F143),BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140*(1+'S&S'!$F143),BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140*(1+'S&S'!$F143),BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140*(1+'S&S'!$F143),BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140*(1+'S&S'!$F143),BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140*(1+'S&S'!$F143),BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140*(1+'S&S'!$F143),BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140*(1+'S&S'!$F143),BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140*(1+'S&S'!$F143),CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140*(1+'S&S'!$F143),CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140*(1+'S&S'!$F143),CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140*(1+'S&S'!$F143),CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140*(1+'S&S'!$F143),CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140*(1+'S&S'!$F143),CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140*(1+'S&S'!$F143),CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140*(1+'S&S'!$F143),CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140*(1+'S&S'!$F143),CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140*(1+'S&S'!$F143),CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140*(1+'S&S'!$F143),CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140*(1+'S&S'!$F143),CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140*(1+'S&S'!$F143),CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140*(1+'S&S'!$F143),CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140*(1+'S&S'!$F143),CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140*(1+'S&S'!$F143),CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140*(1+'S&S'!$F143),CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140*(1+'S&S'!$F143),CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140*(1+'S&S'!$F143),CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C141&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G346+NPV(G.Asm!$F$40,H346:INDEX(H346:CS346,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141*(1+'S&S'!$F144),G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141*(1+'S&S'!$F144),H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141*(1+'S&S'!$F144),I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141*(1+'S&S'!$F144),J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141*(1+'S&S'!$F144),K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141*(1+'S&S'!$F144),L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141*(1+'S&S'!$F144),M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141*(1+'S&S'!$F144),N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141*(1+'S&S'!$F144),O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141*(1+'S&S'!$F144),P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141*(1+'S&S'!$F144),Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141*(1+'S&S'!$F144),R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141*(1+'S&S'!$F144),S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141*(1+'S&S'!$F144),T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141*(1+'S&S'!$F144),U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141*(1+'S&S'!$F144),V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141*(1+'S&S'!$F144),W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141*(1+'S&S'!$F144),X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141*(1+'S&S'!$F144),Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141*(1+'S&S'!$F144),Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141*(1+'S&S'!$F144),AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141*(1+'S&S'!$F144),AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141*(1+'S&S'!$F144),AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141*(1+'S&S'!$F144),AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141*(1+'S&S'!$F144),AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141*(1+'S&S'!$F144),AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141*(1+'S&S'!$F144),AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141*(1+'S&S'!$F144),AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141*(1+'S&S'!$F144),AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141*(1+'S&S'!$F144),AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141*(1+'S&S'!$F144),AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141*(1+'S&S'!$F144),AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141*(1+'S&S'!$F144),AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141*(1+'S&S'!$F144),AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141*(1+'S&S'!$F144),AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141*(1+'S&S'!$F144),AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141*(1+'S&S'!$F144),AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141*(1+'S&S'!$F144),AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141*(1+'S&S'!$F144),AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141*(1+'S&S'!$F144),AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141*(1+'S&S'!$F144),AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141*(1+'S&S'!$F144),AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141*(1+'S&S'!$F144),AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141*(1+'S&S'!$F144),AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141*(1+'S&S'!$F144),AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141*(1+'S&S'!$F144),AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141*(1+'S&S'!$F144),BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141*(1+'S&S'!$F144),BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141*(1+'S&S'!$F144),BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141*(1+'S&S'!$F144),BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141*(1+'S&S'!$F144),BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141*(1+'S&S'!$F144),BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141*(1+'S&S'!$F144),BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141*(1+'S&S'!$F144),BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141*(1+'S&S'!$F144),BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141*(1+'S&S'!$F144),BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141*(1+'S&S'!$F144),BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141*(1+'S&S'!$F144),BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141*(1+'S&S'!$F144),BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141*(1+'S&S'!$F144),BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141*(1+'S&S'!$F144),BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141*(1+'S&S'!$F144),BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141*(1+'S&S'!$F144),BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141*(1+'S&S'!$F144),BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141*(1+'S&S'!$F144),BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141*(1+'S&S'!$F144),BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141*(1+'S&S'!$F144),BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141*(1+'S&S'!$F144),BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141*(1+'S&S'!$F144),BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141*(1+'S&S'!$F144),BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141*(1+'S&S'!$F144),BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141*(1+'S&S'!$F144),BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141*(1+'S&S'!$F144),CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141*(1+'S&S'!$F144),CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141*(1+'S&S'!$F144),CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141*(1+'S&S'!$F144),CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141*(1+'S&S'!$F144),CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141*(1+'S&S'!$F144),CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141*(1+'S&S'!$F144),CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141*(1+'S&S'!$F144),CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141*(1+'S&S'!$F144),CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141*(1+'S&S'!$F144),CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141*(1+'S&S'!$F144),CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141*(1+'S&S'!$F144),CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141*(1+'S&S'!$F144),CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141*(1+'S&S'!$F144),CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141*(1+'S&S'!$F144),CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141*(1+'S&S'!$F144),CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141*(1+'S&S'!$F144),CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141*(1+'S&S'!$F144),CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141*(1+'S&S'!$F144),CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C141&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G347+NPV(G.Asm!$F$40,H347:INDEX(H347:CS347,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141*(1+'S&S'!$F145),G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141*(1+'S&S'!$F145),H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141*(1+'S&S'!$F145),I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141*(1+'S&S'!$F145),J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141*(1+'S&S'!$F145),K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141*(1+'S&S'!$F145),L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141*(1+'S&S'!$F145),M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141*(1+'S&S'!$F145),N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141*(1+'S&S'!$F145),O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141*(1+'S&S'!$F145),P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141*(1+'S&S'!$F145),Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141*(1+'S&S'!$F145),R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141*(1+'S&S'!$F145),S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141*(1+'S&S'!$F145),T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141*(1+'S&S'!$F145),U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141*(1+'S&S'!$F145),V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141*(1+'S&S'!$F145),W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141*(1+'S&S'!$F145),X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141*(1+'S&S'!$F145),Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141*(1+'S&S'!$F145),Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141*(1+'S&S'!$F145),AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141*(1+'S&S'!$F145),AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141*(1+'S&S'!$F145),AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141*(1+'S&S'!$F145),AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141*(1+'S&S'!$F145),AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141*(1+'S&S'!$F145),AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141*(1+'S&S'!$F145),AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141*(1+'S&S'!$F145),AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141*(1+'S&S'!$F145),AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141*(1+'S&S'!$F145),AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141*(1+'S&S'!$F145),AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141*(1+'S&S'!$F145),AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141*(1+'S&S'!$F145),AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141*(1+'S&S'!$F145),AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141*(1+'S&S'!$F145),AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141*(1+'S&S'!$F145),AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141*(1+'S&S'!$F145),AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141*(1+'S&S'!$F145),AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141*(1+'S&S'!$F145),AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141*(1+'S&S'!$F145),AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141*(1+'S&S'!$F145),AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141*(1+'S&S'!$F145),AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141*(1+'S&S'!$F145),AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141*(1+'S&S'!$F145),AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141*(1+'S&S'!$F145),AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141*(1+'S&S'!$F145),AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141*(1+'S&S'!$F145),BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141*(1+'S&S'!$F145),BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141*(1+'S&S'!$F145),BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141*(1+'S&S'!$F145),BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141*(1+'S&S'!$F145),BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141*(1+'S&S'!$F145),BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141*(1+'S&S'!$F145),BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141*(1+'S&S'!$F145),BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141*(1+'S&S'!$F145),BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141*(1+'S&S'!$F145),BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141*(1+'S&S'!$F145),BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141*(1+'S&S'!$F145),BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141*(1+'S&S'!$F145),BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141*(1+'S&S'!$F145),BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141*(1+'S&S'!$F145),BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141*(1+'S&S'!$F145),BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141*(1+'S&S'!$F145),BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141*(1+'S&S'!$F145),BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141*(1+'S&S'!$F145),BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141*(1+'S&S'!$F145),BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141*(1+'S&S'!$F145),BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141*(1+'S&S'!$F145),BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141*(1+'S&S'!$F145),BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141*(1+'S&S'!$F145),BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141*(1+'S&S'!$F145),BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141*(1+'S&S'!$F145),BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141*(1+'S&S'!$F145),CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141*(1+'S&S'!$F145),CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141*(1+'S&S'!$F145),CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141*(1+'S&S'!$F145),CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141*(1+'S&S'!$F145),CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141*(1+'S&S'!$F145),CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141*(1+'S&S'!$F145),CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141*(1+'S&S'!$F145),CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141*(1+'S&S'!$F145),CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141*(1+'S&S'!$F145),CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141*(1+'S&S'!$F145),CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141*(1+'S&S'!$F145),CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141*(1+'S&S'!$F145),CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141*(1+'S&S'!$F145),CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141*(1+'S&S'!$F145),CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141*(1+'S&S'!$F145),CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141*(1+'S&S'!$F145),CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141*(1+'S&S'!$F145),CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141*(1+'S&S'!$F145),CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C142&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G348+NPV(G.Asm!$F$40,H348:INDEX(H348:CS348,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142*(1+'S&S'!$F146),G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142*(1+'S&S'!$F146),H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142*(1+'S&S'!$F146),I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142*(1+'S&S'!$F146),J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142*(1+'S&S'!$F146),K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142*(1+'S&S'!$F146),L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142*(1+'S&S'!$F146),M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142*(1+'S&S'!$F146),N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142*(1+'S&S'!$F146),O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142*(1+'S&S'!$F146),P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142*(1+'S&S'!$F146),Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142*(1+'S&S'!$F146),R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142*(1+'S&S'!$F146),S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142*(1+'S&S'!$F146),T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142*(1+'S&S'!$F146),U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142*(1+'S&S'!$F146),V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142*(1+'S&S'!$F146),W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142*(1+'S&S'!$F146),X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142*(1+'S&S'!$F146),Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142*(1+'S&S'!$F146),Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142*(1+'S&S'!$F146),AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142*(1+'S&S'!$F146),AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142*(1+'S&S'!$F146),AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142*(1+'S&S'!$F146),AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142*(1+'S&S'!$F146),AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142*(1+'S&S'!$F146),AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142*(1+'S&S'!$F146),AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142*(1+'S&S'!$F146),AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142*(1+'S&S'!$F146),AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142*(1+'S&S'!$F146),AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142*(1+'S&S'!$F146),AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142*(1+'S&S'!$F146),AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142*(1+'S&S'!$F146),AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142*(1+'S&S'!$F146),AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142*(1+'S&S'!$F146),AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142*(1+'S&S'!$F146),AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142*(1+'S&S'!$F146),AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142*(1+'S&S'!$F146),AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142*(1+'S&S'!$F146),AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142*(1+'S&S'!$F146),AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142*(1+'S&S'!$F146),AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142*(1+'S&S'!$F146),AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142*(1+'S&S'!$F146),AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142*(1+'S&S'!$F146),AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142*(1+'S&S'!$F146),AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142*(1+'S&S'!$F146),AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142*(1+'S&S'!$F146),BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142*(1+'S&S'!$F146),BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142*(1+'S&S'!$F146),BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142*(1+'S&S'!$F146),BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142*(1+'S&S'!$F146),BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142*(1+'S&S'!$F146),BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142*(1+'S&S'!$F146),BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142*(1+'S&S'!$F146),BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142*(1+'S&S'!$F146),BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142*(1+'S&S'!$F146),BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142*(1+'S&S'!$F146),BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142*(1+'S&S'!$F146),BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142*(1+'S&S'!$F146),BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142*(1+'S&S'!$F146),BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142*(1+'S&S'!$F146),BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142*(1+'S&S'!$F146),BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142*(1+'S&S'!$F146),BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142*(1+'S&S'!$F146),BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142*(1+'S&S'!$F146),BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142*(1+'S&S'!$F146),BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142*(1+'S&S'!$F146),BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142*(1+'S&S'!$F146),BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142*(1+'S&S'!$F146),BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142*(1+'S&S'!$F146),BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142*(1+'S&S'!$F146),BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142*(1+'S&S'!$F146),BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142*(1+'S&S'!$F146),CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142*(1+'S&S'!$F146),CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142*(1+'S&S'!$F146),CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142*(1+'S&S'!$F146),CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142*(1+'S&S'!$F146),CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142*(1+'S&S'!$F146),CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142*(1+'S&S'!$F146),CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142*(1+'S&S'!$F146),CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142*(1+'S&S'!$F146),CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142*(1+'S&S'!$F146),CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142*(1+'S&S'!$F146),CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142*(1+'S&S'!$F146),CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142*(1+'S&S'!$F146),CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142*(1+'S&S'!$F146),CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142*(1+'S&S'!$F146),CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142*(1+'S&S'!$F146),CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142*(1+'S&S'!$F146),CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142*(1+'S&S'!$F146),CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142*(1+'S&S'!$F146),CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C142&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G349+NPV(G.Asm!$F$40,H349:INDEX(H349:CS349,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142*(1+'S&S'!$F147),G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142*(1+'S&S'!$F147),H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142*(1+'S&S'!$F147),I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142*(1+'S&S'!$F147),J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142*(1+'S&S'!$F147),K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142*(1+'S&S'!$F147),L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142*(1+'S&S'!$F147),M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142*(1+'S&S'!$F147),N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142*(1+'S&S'!$F147),O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142*(1+'S&S'!$F147),P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142*(1+'S&S'!$F147),Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142*(1+'S&S'!$F147),R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142*(1+'S&S'!$F147),S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142*(1+'S&S'!$F147),T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142*(1+'S&S'!$F147),U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142*(1+'S&S'!$F147),V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142*(1+'S&S'!$F147),W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142*(1+'S&S'!$F147),X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142*(1+'S&S'!$F147),Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142*(1+'S&S'!$F147),Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142*(1+'S&S'!$F147),AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142*(1+'S&S'!$F147),AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142*(1+'S&S'!$F147),AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142*(1+'S&S'!$F147),AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142*(1+'S&S'!$F147),AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142*(1+'S&S'!$F147),AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142*(1+'S&S'!$F147),AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142*(1+'S&S'!$F147),AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142*(1+'S&S'!$F147),AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142*(1+'S&S'!$F147),AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142*(1+'S&S'!$F147),AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142*(1+'S&S'!$F147),AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142*(1+'S&S'!$F147),AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142*(1+'S&S'!$F147),AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142*(1+'S&S'!$F147),AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142*(1+'S&S'!$F147),AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142*(1+'S&S'!$F147),AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142*(1+'S&S'!$F147),AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142*(1+'S&S'!$F147),AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142*(1+'S&S'!$F147),AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142*(1+'S&S'!$F147),AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142*(1+'S&S'!$F147),AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142*(1+'S&S'!$F147),AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142*(1+'S&S'!$F147),AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142*(1+'S&S'!$F147),AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142*(1+'S&S'!$F147),AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142*(1+'S&S'!$F147),BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142*(1+'S&S'!$F147),BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142*(1+'S&S'!$F147),BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142*(1+'S&S'!$F147),BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142*(1+'S&S'!$F147),BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142*(1+'S&S'!$F147),BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142*(1+'S&S'!$F147),BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142*(1+'S&S'!$F147),BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142*(1+'S&S'!$F147),BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142*(1+'S&S'!$F147),BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142*(1+'S&S'!$F147),BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142*(1+'S&S'!$F147),BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142*(1+'S&S'!$F147),BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142*(1+'S&S'!$F147),BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142*(1+'S&S'!$F147),BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142*(1+'S&S'!$F147),BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142*(1+'S&S'!$F147),BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142*(1+'S&S'!$F147),BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142*(1+'S&S'!$F147),BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142*(1+'S&S'!$F147),BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142*(1+'S&S'!$F147),BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142*(1+'S&S'!$F147),BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142*(1+'S&S'!$F147),BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142*(1+'S&S'!$F147),BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142*(1+'S&S'!$F147),BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142*(1+'S&S'!$F147),BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142*(1+'S&S'!$F147),CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142*(1+'S&S'!$F147),CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142*(1+'S&S'!$F147),CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142*(1+'S&S'!$F147),CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142*(1+'S&S'!$F147),CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142*(1+'S&S'!$F147),CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142*(1+'S&S'!$F147),CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142*(1+'S&S'!$F147),CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142*(1+'S&S'!$F147),CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142*(1+'S&S'!$F147),CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142*(1+'S&S'!$F147),CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142*(1+'S&S'!$F147),CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142*(1+'S&S'!$F147),CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142*(1+'S&S'!$F147),CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142*(1+'S&S'!$F147),CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142*(1+'S&S'!$F147),CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142*(1+'S&S'!$F147),CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142*(1+'S&S'!$F147),CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142*(1+'S&S'!$F147),CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.2!C143&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G350+NPV(G.Asm!$F$40,H350:INDEX(H350:CS350,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143*(1+'S&S'!$F148),G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143*(1+'S&S'!$F148),H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143*(1+'S&S'!$F148),I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143*(1+'S&S'!$F148),J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143*(1+'S&S'!$F148),K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143*(1+'S&S'!$F148),L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143*(1+'S&S'!$F148),M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143*(1+'S&S'!$F148),N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143*(1+'S&S'!$F148),O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143*(1+'S&S'!$F148),P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143*(1+'S&S'!$F148),Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143*(1+'S&S'!$F148),R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143*(1+'S&S'!$F148),S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143*(1+'S&S'!$F148),T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143*(1+'S&S'!$F148),U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143*(1+'S&S'!$F148),V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143*(1+'S&S'!$F148),W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143*(1+'S&S'!$F148),X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143*(1+'S&S'!$F148),Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143*(1+'S&S'!$F148),Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143*(1+'S&S'!$F148),AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143*(1+'S&S'!$F148),AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143*(1+'S&S'!$F148),AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143*(1+'S&S'!$F148),AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143*(1+'S&S'!$F148),AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143*(1+'S&S'!$F148),AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143*(1+'S&S'!$F148),AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143*(1+'S&S'!$F148),AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143*(1+'S&S'!$F148),AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143*(1+'S&S'!$F148),AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143*(1+'S&S'!$F148),AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143*(1+'S&S'!$F148),AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143*(1+'S&S'!$F148),AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143*(1+'S&S'!$F148),AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143*(1+'S&S'!$F148),AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143*(1+'S&S'!$F148),AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143*(1+'S&S'!$F148),AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143*(1+'S&S'!$F148),AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143*(1+'S&S'!$F148),AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143*(1+'S&S'!$F148),AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143*(1+'S&S'!$F148),AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143*(1+'S&S'!$F148),AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143*(1+'S&S'!$F148),AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143*(1+'S&S'!$F148),AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143*(1+'S&S'!$F148),AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143*(1+'S&S'!$F148),AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143*(1+'S&S'!$F148),BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143*(1+'S&S'!$F148),BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143*(1+'S&S'!$F148),BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143*(1+'S&S'!$F148),BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143*(1+'S&S'!$F148),BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143*(1+'S&S'!$F148),BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143*(1+'S&S'!$F148),BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143*(1+'S&S'!$F148),BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143*(1+'S&S'!$F148),BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143*(1+'S&S'!$F148),BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143*(1+'S&S'!$F148),BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143*(1+'S&S'!$F148),BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143*(1+'S&S'!$F148),BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143*(1+'S&S'!$F148),BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143*(1+'S&S'!$F148),BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143*(1+'S&S'!$F148),BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143*(1+'S&S'!$F148),BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143*(1+'S&S'!$F148),BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143*(1+'S&S'!$F148),BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143*(1+'S&S'!$F148),BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143*(1+'S&S'!$F148),BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143*(1+'S&S'!$F148),BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143*(1+'S&S'!$F148),BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143*(1+'S&S'!$F148),BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143*(1+'S&S'!$F148),BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143*(1+'S&S'!$F148),BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143*(1+'S&S'!$F148),CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143*(1+'S&S'!$F148),CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143*(1+'S&S'!$F148),CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143*(1+'S&S'!$F148),CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143*(1+'S&S'!$F148),CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143*(1+'S&S'!$F148),CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143*(1+'S&S'!$F148),CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143*(1+'S&S'!$F148),CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143*(1+'S&S'!$F148),CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143*(1+'S&S'!$F148),CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143*(1+'S&S'!$F148),CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143*(1+'S&S'!$F148),CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143*(1+'S&S'!$F148),CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143*(1+'S&S'!$F148),CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143*(1+'S&S'!$F148),CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143*(1+'S&S'!$F148),CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143*(1+'S&S'!$F148),CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143*(1+'S&S'!$F148),CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143*(1+'S&S'!$F148),CS$144)","v":0}]
[null,null,{"$f":"O.2!C143&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G351+NPV(G.Asm!$F$40,H351:INDEX(H351:CS351,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143*(1+'S&S'!$F149),G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143*(1+'S&S'!$F149),H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143*(1+'S&S'!$F149),I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143*(1+'S&S'!$F149),J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143*(1+'S&S'!$F149),K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143*(1+'S&S'!$F149),L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143*(1+'S&S'!$F149),M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143*(1+'S&S'!$F149),N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143*(1+'S&S'!$F149),O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143*(1+'S&S'!$F149),P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143*(1+'S&S'!$F149),Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143*(1+'S&S'!$F149),R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143*(1+'S&S'!$F149),S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143*(1+'S&S'!$F149),T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143*(1+'S&S'!$F149),U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143*(1+'S&S'!$F149),V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143*(1+'S&S'!$F149),W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143*(1+'S&S'!$F149),X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143*(1+'S&S'!$F149),Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143*(1+'S&S'!$F149),Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143*(1+'S&S'!$F149),AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143*(1+'S&S'!$F149),AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143*(1+'S&S'!$F149),AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143*(1+'S&S'!$F149),AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143*(1+'S&S'!$F149),AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143*(1+'S&S'!$F149),AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143*(1+'S&S'!$F149),AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143*(1+'S&S'!$F149),AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143*(1+'S&S'!$F149),AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143*(1+'S&S'!$F149),AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143*(1+'S&S'!$F149),AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143*(1+'S&S'!$F149),AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143*(1+'S&S'!$F149),AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143*(1+'S&S'!$F149),AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143*(1+'S&S'!$F149),AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143*(1+'S&S'!$F149),AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143*(1+'S&S'!$F149),AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143*(1+'S&S'!$F149),AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143*(1+'S&S'!$F149),AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143*(1+'S&S'!$F149),AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143*(1+'S&S'!$F149),AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143*(1+'S&S'!$F149),AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143*(1+'S&S'!$F149),AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143*(1+'S&S'!$F149),AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143*(1+'S&S'!$F149),AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143*(1+'S&S'!$F149),AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143*(1+'S&S'!$F149),BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143*(1+'S&S'!$F149),BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143*(1+'S&S'!$F149),BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143*(1+'S&S'!$F149),BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143*(1+'S&S'!$F149),BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143*(1+'S&S'!$F149),BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143*(1+'S&S'!$F149),BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143*(1+'S&S'!$F149),BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143*(1+'S&S'!$F149),BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143*(1+'S&S'!$F149),BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143*(1+'S&S'!$F149),BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143*(1+'S&S'!$F149),BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143*(1+'S&S'!$F149),BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143*(1+'S&S'!$F149),BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143*(1+'S&S'!$F149),BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143*(1+'S&S'!$F149),BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143*(1+'S&S'!$F149),BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143*(1+'S&S'!$F149),BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143*(1+'S&S'!$F149),BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143*(1+'S&S'!$F149),BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143*(1+'S&S'!$F149),BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143*(1+'S&S'!$F149),BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143*(1+'S&S'!$F149),BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143*(1+'S&S'!$F149),BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143*(1+'S&S'!$F149),BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143*(1+'S&S'!$F149),BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143*(1+'S&S'!$F149),CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143*(1+'S&S'!$F149),CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143*(1+'S&S'!$F149),CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143*(1+'S&S'!$F149),CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143*(1+'S&S'!$F149),CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143*(1+'S&S'!$F149),CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143*(1+'S&S'!$F149),CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143*(1+'S&S'!$F149),CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143*(1+'S&S'!$F149),CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143*(1+'S&S'!$F149),CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143*(1+'S&S'!$F149),CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143*(1+'S&S'!$F149),CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143*(1+'S&S'!$F149),CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143*(1+'S&S'!$F149),CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143*(1+'S&S'!$F149),CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143*(1+'S&S'!$F149),CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143*(1+'S&S'!$F149),CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143*(1+'S&S'!$F149),CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143*(1+'S&S'!$F149),CS$144)","v":0}]
[null,null,{"$f":"O.2!C144&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G352+NPV(G.Asm!$F$40,H352:INDEX(H352:CS352,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144*(1+'S&S'!$F150))","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144*(1+'S&S'!$F150))","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144*(1+'S&S'!$F150))","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144*(1+'S&S'!$F150))","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144*(1+'S&S'!$F150))","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144*(1+'S&S'!$F150))","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144*(1+'S&S'!$F150))","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144*(1+'S&S'!$F150))","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144*(1+'S&S'!$F150))","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144*(1+'S&S'!$F150))","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144*(1+'S&S'!$F150))","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144*(1+'S&S'!$F150))","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144*(1+'S&S'!$F150))","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144*(1+'S&S'!$F150))","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144*(1+'S&S'!$F150))","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144*(1+'S&S'!$F150))","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144*(1+'S&S'!$F150))","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144*(1+'S&S'!$F150))","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144*(1+'S&S'!$F150))","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144*(1+'S&S'!$F150))","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144*(1+'S&S'!$F150))","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144*(1+'S&S'!$F150))","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144*(1+'S&S'!$F150))","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144*(1+'S&S'!$F150))","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144*(1+'S&S'!$F150))","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144*(1+'S&S'!$F150))","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144*(1+'S&S'!$F150))","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144*(1+'S&S'!$F150))","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144*(1+'S&S'!$F150))","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144*(1+'S&S'!$F150))","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144*(1+'S&S'!$F150))","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144*(1+'S&S'!$F150))","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144*(1+'S&S'!$F150))","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144*(1+'S&S'!$F150))","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144*(1+'S&S'!$F150))","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144*(1+'S&S'!$F150))","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144*(1+'S&S'!$F150))","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144*(1+'S&S'!$F150))","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144*(1+'S&S'!$F150))","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144*(1+'S&S'!$F150))","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144*(1+'S&S'!$F150))","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144*(1+'S&S'!$F150))","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144*(1+'S&S'!$F150))","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144*(1+'S&S'!$F150))","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144*(1+'S&S'!$F150))","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144*(1+'S&S'!$F150))","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144*(1+'S&S'!$F150))","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144*(1+'S&S'!$F150))","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144*(1+'S&S'!$F150))","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144*(1+'S&S'!$F150))","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144*(1+'S&S'!$F150))","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144*(1+'S&S'!$F150))","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144*(1+'S&S'!$F150))","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144*(1+'S&S'!$F150))","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144*(1+'S&S'!$F150))","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144*(1+'S&S'!$F150))","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144*(1+'S&S'!$F150))","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144*(1+'S&S'!$F150))","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144*(1+'S&S'!$F150))","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144*(1+'S&S'!$F150))","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144*(1+'S&S'!$F150))","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144*(1+'S&S'!$F150))","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144*(1+'S&S'!$F150))","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144*(1+'S&S'!$F150))","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144*(1+'S&S'!$F150))","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144*(1+'S&S'!$F150))","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144*(1+'S&S'!$F150))","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144*(1+'S&S'!$F150))","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144*(1+'S&S'!$F150))","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144*(1+'S&S'!$F150))","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144*(1+'S&S'!$F150))","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144*(1+'S&S'!$F150))","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144*(1+'S&S'!$F150))","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144*(1+'S&S'!$F150))","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144*(1+'S&S'!$F150))","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144*(1+'S&S'!$F150))","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144*(1+'S&S'!$F150))","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144*(1+'S&S'!$F150))","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144*(1+'S&S'!$F150))","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144*(1+'S&S'!$F150))","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144*(1+'S&S'!$F150))","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144*(1+'S&S'!$F150))","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144*(1+'S&S'!$F150))","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144*(1+'S&S'!$F150))","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144*(1+'S&S'!$F150))","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144*(1+'S&S'!$F150))","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144*(1+'S&S'!$F150))","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144*(1+'S&S'!$F150))","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144*(1+'S&S'!$F150))","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144*(1+'S&S'!$F150))","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144*(1+'S&S'!$F150))","v":0}]
[null,null,{"$f":"O.2!C144&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G353+NPV(G.Asm!$F$40,H353:INDEX(H353:CS353,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144*(1+'S&S'!$F151))","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144*(1+'S&S'!$F151))","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144*(1+'S&S'!$F151))","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144*(1+'S&S'!$F151))","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144*(1+'S&S'!$F151))","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144*(1+'S&S'!$F151))","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144*(1+'S&S'!$F151))","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144*(1+'S&S'!$F151))","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144*(1+'S&S'!$F151))","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144*(1+'S&S'!$F151))","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144*(1+'S&S'!$F151))","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144*(1+'S&S'!$F151))","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144*(1+'S&S'!$F151))","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144*(1+'S&S'!$F151))","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144*(1+'S&S'!$F151))","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144*(1+'S&S'!$F151))","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144*(1+'S&S'!$F151))","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144*(1+'S&S'!$F151))","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144*(1+'S&S'!$F151))","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144*(1+'S&S'!$F151))","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144*(1+'S&S'!$F151))","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144*(1+'S&S'!$F151))","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144*(1+'S&S'!$F151))","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144*(1+'S&S'!$F151))","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144*(1+'S&S'!$F151))","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144*(1+'S&S'!$F151))","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144*(1+'S&S'!$F151))","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144*(1+'S&S'!$F151))","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144*(1+'S&S'!$F151))","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144*(1+'S&S'!$F151))","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144*(1+'S&S'!$F151))","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144*(1+'S&S'!$F151))","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144*(1+'S&S'!$F151))","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144*(1+'S&S'!$F151))","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144*(1+'S&S'!$F151))","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144*(1+'S&S'!$F151))","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144*(1+'S&S'!$F151))","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144*(1+'S&S'!$F151))","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144*(1+'S&S'!$F151))","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144*(1+'S&S'!$F151))","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144*(1+'S&S'!$F151))","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144*(1+'S&S'!$F151))","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144*(1+'S&S'!$F151))","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144*(1+'S&S'!$F151))","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144*(1+'S&S'!$F151))","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144*(1+'S&S'!$F151))","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144*(1+'S&S'!$F151))","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144*(1+'S&S'!$F151))","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144*(1+'S&S'!$F151))","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144*(1+'S&S'!$F151))","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144*(1+'S&S'!$F151))","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144*(1+'S&S'!$F151))","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144*(1+'S&S'!$F151))","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144*(1+'S&S'!$F151))","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144*(1+'S&S'!$F151))","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144*(1+'S&S'!$F151))","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144*(1+'S&S'!$F151))","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144*(1+'S&S'!$F151))","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144*(1+'S&S'!$F151))","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144*(1+'S&S'!$F151))","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144*(1+'S&S'!$F151))","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144*(1+'S&S'!$F151))","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144*(1+'S&S'!$F151))","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144*(1+'S&S'!$F151))","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144*(1+'S&S'!$F151))","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144*(1+'S&S'!$F151))","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144*(1+'S&S'!$F151))","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144*(1+'S&S'!$F151))","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144*(1+'S&S'!$F151))","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144*(1+'S&S'!$F151))","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144*(1+'S&S'!$F151))","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144*(1+'S&S'!$F151))","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144*(1+'S&S'!$F151))","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144*(1+'S&S'!$F151))","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144*(1+'S&S'!$F151))","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144*(1+'S&S'!$F151))","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144*(1+'S&S'!$F151))","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144*(1+'S&S'!$F151))","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144*(1+'S&S'!$F151))","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144*(1+'S&S'!$F151))","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144*(1+'S&S'!$F151))","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144*(1+'S&S'!$F151))","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144*(1+'S&S'!$F151))","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144*(1+'S&S'!$F151))","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144*(1+'S&S'!$F151))","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144*(1+'S&S'!$F151))","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144*(1+'S&S'!$F151))","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144*(1+'S&S'!$F151))","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144*(1+'S&S'!$F151))","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144*(1+'S&S'!$F151))","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144*(1+'S&S'!$F151))","v":0}]
[null,null,{"$f":"O.2!C95&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"G. Total net value of externalities with 1% increase"},null,{"$f":"G354+NPV(G.Asm!$F$40,H354:INDEX(H354:CS354,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233*(1+'S&S'!$F152)+G$234+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233*(1+'S&S'!$F152)+H$234+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233*(1+'S&S'!$F152)+I$234+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233*(1+'S&S'!$F152)+J$234+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233*(1+'S&S'!$F152)+K$234+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233*(1+'S&S'!$F152)+L$234+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233*(1+'S&S'!$F152)+M$234+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233*(1+'S&S'!$F152)+N$234+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233*(1+'S&S'!$F152)+O$234+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233*(1+'S&S'!$F152)+P$234+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233*(1+'S&S'!$F152)+Q$234+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233*(1+'S&S'!$F152)+R$234+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233*(1+'S&S'!$F152)+S$234+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233*(1+'S&S'!$F152)+T$234+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233*(1+'S&S'!$F152)+U$234+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233*(1+'S&S'!$F152)+V$234+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233*(1+'S&S'!$F152)+W$234+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233*(1+'S&S'!$F152)+X$234+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233*(1+'S&S'!$F152)+Y$234+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233*(1+'S&S'!$F152)+Z$234+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233*(1+'S&S'!$F152)+AA$234+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233*(1+'S&S'!$F152)+AB$234+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233*(1+'S&S'!$F152)+AC$234+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233*(1+'S&S'!$F152)+AD$234+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233*(1+'S&S'!$F152)+AE$234+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233*(1+'S&S'!$F152)+AF$234+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233*(1+'S&S'!$F152)+AG$234+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233*(1+'S&S'!$F152)+AH$234+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233*(1+'S&S'!$F152)+AI$234+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233*(1+'S&S'!$F152)+AJ$234+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233*(1+'S&S'!$F152)+AK$234+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233*(1+'S&S'!$F152)+AL$234+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233*(1+'S&S'!$F152)+AM$234+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233*(1+'S&S'!$F152)+AN$234+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233*(1+'S&S'!$F152)+AO$234+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233*(1+'S&S'!$F152)+AP$234+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233*(1+'S&S'!$F152)+AQ$234+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233*(1+'S&S'!$F152)+AR$234+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233*(1+'S&S'!$F152)+AS$234+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233*(1+'S&S'!$F152)+AT$234+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233*(1+'S&S'!$F152)+AU$234+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233*(1+'S&S'!$F152)+AV$234+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233*(1+'S&S'!$F152)+AW$234+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233*(1+'S&S'!$F152)+AX$234+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233*(1+'S&S'!$F152)+AY$234+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233*(1+'S&S'!$F152)+AZ$234+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233*(1+'S&S'!$F152)+BA$234+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233*(1+'S&S'!$F152)+BB$234+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233*(1+'S&S'!$F152)+BC$234+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233*(1+'S&S'!$F152)+BD$234+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233*(1+'S&S'!$F152)+BE$234+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233*(1+'S&S'!$F152)+BF$234+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233*(1+'S&S'!$F152)+BG$234+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233*(1+'S&S'!$F152)+BH$234+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233*(1+'S&S'!$F152)+BI$234+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233*(1+'S&S'!$F152)+BJ$234+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233*(1+'S&S'!$F152)+BK$234+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233*(1+'S&S'!$F152)+BL$234+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233*(1+'S&S'!$F152)+BM$234+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233*(1+'S&S'!$F152)+BN$234+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233*(1+'S&S'!$F152)+BO$234+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233*(1+'S&S'!$F152)+BP$234+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233*(1+'S&S'!$F152)+BQ$234+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233*(1+'S&S'!$F152)+BR$234+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233*(1+'S&S'!$F152)+BS$234+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233*(1+'S&S'!$F152)+BT$234+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233*(1+'S&S'!$F152)+BU$234+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233*(1+'S&S'!$F152)+BV$234+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233*(1+'S&S'!$F152)+BW$234+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233*(1+'S&S'!$F152)+BX$234+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233*(1+'S&S'!$F152)+BY$234+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233*(1+'S&S'!$F152)+BZ$234+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233*(1+'S&S'!$F152)+CA$234+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233*(1+'S&S'!$F152)+CB$234+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233*(1+'S&S'!$F152)+CC$234+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233*(1+'S&S'!$F152)+CD$234+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233*(1+'S&S'!$F152)+CE$234+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233*(1+'S&S'!$F152)+CF$234+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233*(1+'S&S'!$F152)+CG$234+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233*(1+'S&S'!$F152)+CH$234+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233*(1+'S&S'!$F152)+CI$234+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233*(1+'S&S'!$F152)+CJ$234+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233*(1+'S&S'!$F152)+CK$234+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233*(1+'S&S'!$F152)+CL$234+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233*(1+'S&S'!$F152)+CM$234+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233*(1+'S&S'!$F152)+CN$234+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233*(1+'S&S'!$F152)+CO$234+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233*(1+'S&S'!$F152)+CP$234+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233*(1+'S&S'!$F152)+CQ$234+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233*(1+'S&S'!$F152)+CR$234+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233*(1+'S&S'!$F152)+CS$234+CS$235","v":0}]
[null,null,{"$f":"O.2!C95&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"G. Total net value of externalities with 1% decrease"},null,{"$f":"G355+NPV(G.Asm!$F$40,H355:INDEX(H355:CS355,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233*(1+'S&S'!$F153)+G$234+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233*(1+'S&S'!$F153)+H$234+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233*(1+'S&S'!$F153)+I$234+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233*(1+'S&S'!$F153)+J$234+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233*(1+'S&S'!$F153)+K$234+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233*(1+'S&S'!$F153)+L$234+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233*(1+'S&S'!$F153)+M$234+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233*(1+'S&S'!$F153)+N$234+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233*(1+'S&S'!$F153)+O$234+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233*(1+'S&S'!$F153)+P$234+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233*(1+'S&S'!$F153)+Q$234+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233*(1+'S&S'!$F153)+R$234+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233*(1+'S&S'!$F153)+S$234+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233*(1+'S&S'!$F153)+T$234+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233*(1+'S&S'!$F153)+U$234+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233*(1+'S&S'!$F153)+V$234+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233*(1+'S&S'!$F153)+W$234+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233*(1+'S&S'!$F153)+X$234+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233*(1+'S&S'!$F153)+Y$234+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233*(1+'S&S'!$F153)+Z$234+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233*(1+'S&S'!$F153)+AA$234+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233*(1+'S&S'!$F153)+AB$234+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233*(1+'S&S'!$F153)+AC$234+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233*(1+'S&S'!$F153)+AD$234+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233*(1+'S&S'!$F153)+AE$234+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233*(1+'S&S'!$F153)+AF$234+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233*(1+'S&S'!$F153)+AG$234+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233*(1+'S&S'!$F153)+AH$234+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233*(1+'S&S'!$F153)+AI$234+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233*(1+'S&S'!$F153)+AJ$234+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233*(1+'S&S'!$F153)+AK$234+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233*(1+'S&S'!$F153)+AL$234+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233*(1+'S&S'!$F153)+AM$234+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233*(1+'S&S'!$F153)+AN$234+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233*(1+'S&S'!$F153)+AO$234+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233*(1+'S&S'!$F153)+AP$234+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233*(1+'S&S'!$F153)+AQ$234+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233*(1+'S&S'!$F153)+AR$234+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233*(1+'S&S'!$F153)+AS$234+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233*(1+'S&S'!$F153)+AT$234+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233*(1+'S&S'!$F153)+AU$234+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233*(1+'S&S'!$F153)+AV$234+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233*(1+'S&S'!$F153)+AW$234+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233*(1+'S&S'!$F153)+AX$234+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233*(1+'S&S'!$F153)+AY$234+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233*(1+'S&S'!$F153)+AZ$234+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233*(1+'S&S'!$F153)+BA$234+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233*(1+'S&S'!$F153)+BB$234+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233*(1+'S&S'!$F153)+BC$234+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233*(1+'S&S'!$F153)+BD$234+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233*(1+'S&S'!$F153)+BE$234+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233*(1+'S&S'!$F153)+BF$234+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233*(1+'S&S'!$F153)+BG$234+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233*(1+'S&S'!$F153)+BH$234+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233*(1+'S&S'!$F153)+BI$234+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233*(1+'S&S'!$F153)+BJ$234+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233*(1+'S&S'!$F153)+BK$234+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233*(1+'S&S'!$F153)+BL$234+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233*(1+'S&S'!$F153)+BM$234+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233*(1+'S&S'!$F153)+BN$234+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233*(1+'S&S'!$F153)+BO$234+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233*(1+'S&S'!$F153)+BP$234+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233*(1+'S&S'!$F153)+BQ$234+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233*(1+'S&S'!$F153)+BR$234+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233*(1+'S&S'!$F153)+BS$234+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233*(1+'S&S'!$F153)+BT$234+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233*(1+'S&S'!$F153)+BU$234+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233*(1+'S&S'!$F153)+BV$234+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233*(1+'S&S'!$F153)+BW$234+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233*(1+'S&S'!$F153)+BX$234+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233*(1+'S&S'!$F153)+BY$234+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233*(1+'S&S'!$F153)+BZ$234+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233*(1+'S&S'!$F153)+CA$234+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233*(1+'S&S'!$F153)+CB$234+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233*(1+'S&S'!$F153)+CC$234+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233*(1+'S&S'!$F153)+CD$234+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233*(1+'S&S'!$F153)+CE$234+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233*(1+'S&S'!$F153)+CF$234+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233*(1+'S&S'!$F153)+CG$234+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233*(1+'S&S'!$F153)+CH$234+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233*(1+'S&S'!$F153)+CI$234+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233*(1+'S&S'!$F153)+CJ$234+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233*(1+'S&S'!$F153)+CK$234+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233*(1+'S&S'!$F153)+CL$234+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233*(1+'S&S'!$F153)+CM$234+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233*(1+'S&S'!$F153)+CN$234+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233*(1+'S&S'!$F153)+CO$234+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233*(1+'S&S'!$F153)+CP$234+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233*(1+'S&S'!$F153)+CQ$234+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233*(1+'S&S'!$F153)+CR$234+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233*(1+'S&S'!$F153)+CS$234+CS$235","v":0}]
[null,null,{"$f":"O.2!C119&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"H. Total net value of climate change mitigation with 1% increase"},null,{"$f":"G356+NPV(G.Asm!$F$40,H356:INDEX(H356:CS356,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234*(1+'S&S'!$F154)+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234*(1+'S&S'!$F154)+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234*(1+'S&S'!$F154)+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234*(1+'S&S'!$F154)+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234*(1+'S&S'!$F154)+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234*(1+'S&S'!$F154)+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234*(1+'S&S'!$F154)+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234*(1+'S&S'!$F154)+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234*(1+'S&S'!$F154)+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234*(1+'S&S'!$F154)+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234*(1+'S&S'!$F154)+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234*(1+'S&S'!$F154)+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234*(1+'S&S'!$F154)+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234*(1+'S&S'!$F154)+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234*(1+'S&S'!$F154)+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234*(1+'S&S'!$F154)+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234*(1+'S&S'!$F154)+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234*(1+'S&S'!$F154)+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234*(1+'S&S'!$F154)+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234*(1+'S&S'!$F154)+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234*(1+'S&S'!$F154)+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234*(1+'S&S'!$F154)+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234*(1+'S&S'!$F154)+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234*(1+'S&S'!$F154)+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234*(1+'S&S'!$F154)+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234*(1+'S&S'!$F154)+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234*(1+'S&S'!$F154)+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234*(1+'S&S'!$F154)+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234*(1+'S&S'!$F154)+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234*(1+'S&S'!$F154)+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234*(1+'S&S'!$F154)+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234*(1+'S&S'!$F154)+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234*(1+'S&S'!$F154)+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234*(1+'S&S'!$F154)+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234*(1+'S&S'!$F154)+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234*(1+'S&S'!$F154)+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234*(1+'S&S'!$F154)+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234*(1+'S&S'!$F154)+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234*(1+'S&S'!$F154)+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234*(1+'S&S'!$F154)+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234*(1+'S&S'!$F154)+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234*(1+'S&S'!$F154)+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234*(1+'S&S'!$F154)+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234*(1+'S&S'!$F154)+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234*(1+'S&S'!$F154)+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234*(1+'S&S'!$F154)+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234*(1+'S&S'!$F154)+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234*(1+'S&S'!$F154)+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234*(1+'S&S'!$F154)+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234*(1+'S&S'!$F154)+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234*(1+'S&S'!$F154)+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234*(1+'S&S'!$F154)+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234*(1+'S&S'!$F154)+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234*(1+'S&S'!$F154)+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234*(1+'S&S'!$F154)+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234*(1+'S&S'!$F154)+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234*(1+'S&S'!$F154)+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234*(1+'S&S'!$F154)+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234*(1+'S&S'!$F154)+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234*(1+'S&S'!$F154)+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234*(1+'S&S'!$F154)+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234*(1+'S&S'!$F154)+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234*(1+'S&S'!$F154)+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234*(1+'S&S'!$F154)+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234*(1+'S&S'!$F154)+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234*(1+'S&S'!$F154)+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234*(1+'S&S'!$F154)+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234*(1+'S&S'!$F154)+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234*(1+'S&S'!$F154)+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234*(1+'S&S'!$F154)+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234*(1+'S&S'!$F154)+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234*(1+'S&S'!$F154)+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234*(1+'S&S'!$F154)+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234*(1+'S&S'!$F154)+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234*(1+'S&S'!$F154)+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234*(1+'S&S'!$F154)+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234*(1+'S&S'!$F154)+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234*(1+'S&S'!$F154)+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234*(1+'S&S'!$F154)+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234*(1+'S&S'!$F154)+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234*(1+'S&S'!$F154)+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234*(1+'S&S'!$F154)+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234*(1+'S&S'!$F154)+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234*(1+'S&S'!$F154)+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234*(1+'S&S'!$F154)+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234*(1+'S&S'!$F154)+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234*(1+'S&S'!$F154)+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234*(1+'S&S'!$F154)+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234*(1+'S&S'!$F154)+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234*(1+'S&S'!$F154)+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234*(1+'S&S'!$F154)+CS$235","v":0}]
[null,null,{"$f":"O.2!C119&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"H. Total net value of climate change mitigation with 1% decrease"},null,{"$f":"G357+NPV(G.Asm!$F$40,H357:INDEX(H357:CS357,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234*(1+'S&S'!$F155)+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234*(1+'S&S'!$F155)+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234*(1+'S&S'!$F155)+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234*(1+'S&S'!$F155)+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234*(1+'S&S'!$F155)+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234*(1+'S&S'!$F155)+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234*(1+'S&S'!$F155)+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234*(1+'S&S'!$F155)+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234*(1+'S&S'!$F155)+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234*(1+'S&S'!$F155)+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234*(1+'S&S'!$F155)+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234*(1+'S&S'!$F155)+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234*(1+'S&S'!$F155)+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234*(1+'S&S'!$F155)+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234*(1+'S&S'!$F155)+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234*(1+'S&S'!$F155)+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234*(1+'S&S'!$F155)+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234*(1+'S&S'!$F155)+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234*(1+'S&S'!$F155)+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234*(1+'S&S'!$F155)+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234*(1+'S&S'!$F155)+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234*(1+'S&S'!$F155)+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234*(1+'S&S'!$F155)+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234*(1+'S&S'!$F155)+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234*(1+'S&S'!$F155)+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234*(1+'S&S'!$F155)+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234*(1+'S&S'!$F155)+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234*(1+'S&S'!$F155)+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234*(1+'S&S'!$F155)+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234*(1+'S&S'!$F155)+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234*(1+'S&S'!$F155)+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234*(1+'S&S'!$F155)+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234*(1+'S&S'!$F155)+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234*(1+'S&S'!$F155)+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234*(1+'S&S'!$F155)+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234*(1+'S&S'!$F155)+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234*(1+'S&S'!$F155)+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234*(1+'S&S'!$F155)+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234*(1+'S&S'!$F155)+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234*(1+'S&S'!$F155)+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234*(1+'S&S'!$F155)+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234*(1+'S&S'!$F155)+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234*(1+'S&S'!$F155)+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234*(1+'S&S'!$F155)+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234*(1+'S&S'!$F155)+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234*(1+'S&S'!$F155)+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234*(1+'S&S'!$F155)+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234*(1+'S&S'!$F155)+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234*(1+'S&S'!$F155)+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234*(1+'S&S'!$F155)+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234*(1+'S&S'!$F155)+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234*(1+'S&S'!$F155)+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234*(1+'S&S'!$F155)+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234*(1+'S&S'!$F155)+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234*(1+'S&S'!$F155)+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234*(1+'S&S'!$F155)+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234*(1+'S&S'!$F155)+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234*(1+'S&S'!$F155)+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234*(1+'S&S'!$F155)+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234*(1+'S&S'!$F155)+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234*(1+'S&S'!$F155)+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234*(1+'S&S'!$F155)+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234*(1+'S&S'!$F155)+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234*(1+'S&S'!$F155)+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234*(1+'S&S'!$F155)+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234*(1+'S&S'!$F155)+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234*(1+'S&S'!$F155)+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234*(1+'S&S'!$F155)+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234*(1+'S&S'!$F155)+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234*(1+'S&S'!$F155)+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234*(1+'S&S'!$F155)+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234*(1+'S&S'!$F155)+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234*(1+'S&S'!$F155)+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234*(1+'S&S'!$F155)+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234*(1+'S&S'!$F155)+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234*(1+'S&S'!$F155)+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234*(1+'S&S'!$F155)+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234*(1+'S&S'!$F155)+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234*(1+'S&S'!$F155)+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234*(1+'S&S'!$F155)+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234*(1+'S&S'!$F155)+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234*(1+'S&S'!$F155)+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234*(1+'S&S'!$F155)+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234*(1+'S&S'!$F155)+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234*(1+'S&S'!$F155)+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234*(1+'S&S'!$F155)+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234*(1+'S&S'!$F155)+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234*(1+'S&S'!$F155)+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234*(1+'S&S'!$F155)+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234*(1+'S&S'!$F155)+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234*(1+'S&S'!$F155)+CS$235","v":0}]
[]
[null,null,"NET CASH FLOW FOR SCENARIO ANALYSIS OF ERR"]
[]
[null,null,"Pesimistic scenario",null,{"$f":"G361+NPV(G.Asm!$F$40,H361:INDEX(H361:CS361,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G361:CS361)","v":0},{"$f":"-G$190*(1+'S&S'!$E$164)+G$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-G$218*(1+'S&S'!$E$166)+G233*(1+'S&S'!$E$208)+G234*(1+'S&S'!$E$210)+SUM(G125*(1+'S&S'!$E$168),G126*(1+'S&S'!$E$170),G127*(1+'S&S'!$E$172),G128*(1+'S&S'!$E$174),G129*(1+'S&S'!$E$176),G130*(1+'S&S'!$E$178),G131*(1+'S&S'!$E$180),G132*(1+'S&S'!$E$182),G133*(1+'S&S'!$E$184),G134*(1+'S&S'!$E$186),G135*(1+'S&S'!$E$188),G136*(1+'S&S'!$E$190),G137*(1+'S&S'!$E$192),G138*(1+'S&S'!$E$194),G139*(1+'S&S'!$E$196),G140*(1+'S&S'!$E$198),G141*(1+'S&S'!$E$200),G142*(1+'S&S'!$E$202),G143*(1+'S&S'!$E$204),G144*(1+'S&S'!$E$206))","v":0},{"$f":"-H$190*(1+'S&S'!$E$164)+H$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-H$218*(1+'S&S'!$E$166)+H233*(1+'S&S'!$E$208)+H234*(1+'S&S'!$E$210)+SUM(H125*(1+'S&S'!$E$168),H126*(1+'S&S'!$E$170),H127*(1+'S&S'!$E$172),H128*(1+'S&S'!$E$174),H129*(1+'S&S'!$E$176),H130*(1+'S&S'!$E$178),H131*(1+'S&S'!$E$180),H132*(1+'S&S'!$E$182),H133*(1+'S&S'!$E$184),H134*(1+'S&S'!$E$186),H135*(1+'S&S'!$E$188),H136*(1+'S&S'!$E$190),H137*(1+'S&S'!$E$192),H138*(1+'S&S'!$E$194),H139*(1+'S&S'!$E$196),H140*(1+'S&S'!$E$198),H141*(1+'S&S'!$E$200),H142*(1+'S&S'!$E$202),H143*(1+'S&S'!$E$204),H144*(1+'S&S'!$E$206))","v":0},{"$f":"-I$190*(1+'S&S'!$E$164)+I$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-I$218*(1+'S&S'!$E$166)+I233*(1+'S&S'!$E$208)+I234*(1+'S&S'!$E$210)+SUM(I125*(1+'S&S'!$E$168),I126*(1+'S&S'!$E$170),I127*(1+'S&S'!$E$172),I128*(1+'S&S'!$E$174),I129*(1+'S&S'!$E$176),I130*(1+'S&S'!$E$178),I131*(1+'S&S'!$E$180),I132*(1+'S&S'!$E$182),I133*(1+'S&S'!$E$184),I134*(1+'S&S'!$E$186),I135*(1+'S&S'!$E$188),I136*(1+'S&S'!$E$190),I137*(1+'S&S'!$E$192),I138*(1+'S&S'!$E$194),I139*(1+'S&S'!$E$196),I140*(1+'S&S'!$E$198),I141*(1+'S&S'!$E$200),I142*(1+'S&S'!$E$202),I143*(1+'S&S'!$E$204),I144*(1+'S&S'!$E$206))","v":0},{"$f":"-J$190*(1+'S&S'!$E$164)+J$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-J$218*(1+'S&S'!$E$166)+J233*(1+'S&S'!$E$208)+J234*(1+'S&S'!$E$210)+SUM(J125*(1+'S&S'!$E$168),J126*(1+'S&S'!$E$170),J127*(1+'S&S'!$E$172),J128*(1+'S&S'!$E$174),J129*(1+'S&S'!$E$176),J130*(1+'S&S'!$E$178),J131*(1+'S&S'!$E$180),J132*(1+'S&S'!$E$182),J133*(1+'S&S'!$E$184),J134*(1+'S&S'!$E$186),J135*(1+'S&S'!$E$188),J136*(1+'S&S'!$E$190),J137*(1+'S&S'!$E$192),J138*(1+'S&S'!$E$194),J139*(1+'S&S'!$E$196),J140*(1+'S&S'!$E$198),J141*(1+'S&S'!$E$200),J142*(1+'S&S'!$E$202),J143*(1+'S&S'!$E$204),J144*(1+'S&S'!$E$206))","v":0},{"$f":"-K$190*(1+'S&S'!$E$164)+K$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-K$218*(1+'S&S'!$E$166)+K233*(1+'S&S'!$E$208)+K234*(1+'S&S'!$E$210)+SUM(K125*(1+'S&S'!$E$168),K126*(1+'S&S'!$E$170),K127*(1+'S&S'!$E$172),K128*(1+'S&S'!$E$174),K129*(1+'S&S'!$E$176),K130*(1+'S&S'!$E$178),K131*(1+'S&S'!$E$180),K132*(1+'S&S'!$E$182),K133*(1+'S&S'!$E$184),K134*(1+'S&S'!$E$186),K135*(1+'S&S'!$E$188),K136*(1+'S&S'!$E$190),K137*(1+'S&S'!$E$192),K138*(1+'S&S'!$E$194),K139*(1+'S&S'!$E$196),K140*(1+'S&S'!$E$198),K141*(1+'S&S'!$E$200),K142*(1+'S&S'!$E$202),K143*(1+'S&S'!$E$204),K144*(1+'S&S'!$E$206))","v":0},{"$f":"-L$190*(1+'S&S'!$E$164)+L$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-L$218*(1+'S&S'!$E$166)+L233*(1+'S&S'!$E$208)+L234*(1+'S&S'!$E$210)+SUM(L125*(1+'S&S'!$E$168),L126*(1+'S&S'!$E$170),L127*(1+'S&S'!$E$172),L128*(1+'S&S'!$E$174),L129*(1+'S&S'!$E$176),L130*(1+'S&S'!$E$178),L131*(1+'S&S'!$E$180),L132*(1+'S&S'!$E$182),L133*(1+'S&S'!$E$184),L134*(1+'S&S'!$E$186),L135*(1+'S&S'!$E$188),L136*(1+'S&S'!$E$190),L137*(1+'S&S'!$E$192),L138*(1+'S&S'!$E$194),L139*(1+'S&S'!$E$196),L140*(1+'S&S'!$E$198),L141*(1+'S&S'!$E$200),L142*(1+'S&S'!$E$202),L143*(1+'S&S'!$E$204),L144*(1+'S&S'!$E$206))","v":0},{"$f":"-M$190*(1+'S&S'!$E$164)+M$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-M$218*(1+'S&S'!$E$166)+M233*(1+'S&S'!$E$208)+M234*(1+'S&S'!$E$210)+SUM(M125*(1+'S&S'!$E$168),M126*(1+'S&S'!$E$170),M127*(1+'S&S'!$E$172),M128*(1+'S&S'!$E$174),M129*(1+'S&S'!$E$176),M130*(1+'S&S'!$E$178),M131*(1+'S&S'!$E$180),M132*(1+'S&S'!$E$182),M133*(1+'S&S'!$E$184),M134*(1+'S&S'!$E$186),M135*(1+'S&S'!$E$188),M136*(1+'S&S'!$E$190),M137*(1+'S&S'!$E$192),M138*(1+'S&S'!$E$194),M139*(1+'S&S'!$E$196),M140*(1+'S&S'!$E$198),M141*(1+'S&S'!$E$200),M142*(1+'S&S'!$E$202),M143*(1+'S&S'!$E$204),M144*(1+'S&S'!$E$206))","v":0},{"$f":"-N$190*(1+'S&S'!$E$164)+N$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-N$218*(1+'S&S'!$E$166)+N233*(1+'S&S'!$E$208)+N234*(1+'S&S'!$E$210)+SUM(N125*(1+'S&S'!$E$168),N126*(1+'S&S'!$E$170),N127*(1+'S&S'!$E$172),N128*(1+'S&S'!$E$174),N129*(1+'S&S'!$E$176),N130*(1+'S&S'!$E$178),N131*(1+'S&S'!$E$180),N132*(1+'S&S'!$E$182),N133*(1+'S&S'!$E$184),N134*(1+'S&S'!$E$186),N135*(1+'S&S'!$E$188),N136*(1+'S&S'!$E$190),N137*(1+'S&S'!$E$192),N138*(1+'S&S'!$E$194),N139*(1+'S&S'!$E$196),N140*(1+'S&S'!$E$198),N141*(1+'S&S'!$E$200),N142*(1+'S&S'!$E$202),N143*(1+'S&S'!$E$204),N144*(1+'S&S'!$E$206))","v":0},{"$f":"-O$190*(1+'S&S'!$E$164)+O$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-O$218*(1+'S&S'!$E$166)+O233*(1+'S&S'!$E$208)+O234*(1+'S&S'!$E$210)+SUM(O125*(1+'S&S'!$E$168),O126*(1+'S&S'!$E$170),O127*(1+'S&S'!$E$172),O128*(1+'S&S'!$E$174),O129*(1+'S&S'!$E$176),O130*(1+'S&S'!$E$178),O131*(1+'S&S'!$E$180),O132*(1+'S&S'!$E$182),O133*(1+'S&S'!$E$184),O134*(1+'S&S'!$E$186),O135*(1+'S&S'!$E$188),O136*(1+'S&S'!$E$190),O137*(1+'S&S'!$E$192),O138*(1+'S&S'!$E$194),O139*(1+'S&S'!$E$196),O140*(1+'S&S'!$E$198),O141*(1+'S&S'!$E$200),O142*(1+'S&S'!$E$202),O143*(1+'S&S'!$E$204),O144*(1+'S&S'!$E$206))","v":0},{"$f":"-P$190*(1+'S&S'!$E$164)+P$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-P$218*(1+'S&S'!$E$166)+P233*(1+'S&S'!$E$208)+P234*(1+'S&S'!$E$210)+SUM(P125*(1+'S&S'!$E$168),P126*(1+'S&S'!$E$170),P127*(1+'S&S'!$E$172),P128*(1+'S&S'!$E$174),P129*(1+'S&S'!$E$176),P130*(1+'S&S'!$E$178),P131*(1+'S&S'!$E$180),P132*(1+'S&S'!$E$182),P133*(1+'S&S'!$E$184),P134*(1+'S&S'!$E$186),P135*(1+'S&S'!$E$188),P136*(1+'S&S'!$E$190),P137*(1+'S&S'!$E$192),P138*(1+'S&S'!$E$194),P139*(1+'S&S'!$E$196),P140*(1+'S&S'!$E$198),P141*(1+'S&S'!$E$200),P142*(1+'S&S'!$E$202),P143*(1+'S&S'!$E$204),P144*(1+'S&S'!$E$206))","v":0},{"$f":"-Q$190*(1+'S&S'!$E$164)+Q$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-Q$218*(1+'S&S'!$E$166)+Q233*(1+'S&S'!$E$208)+Q234*(1+'S&S'!$E$210)+SUM(Q125*(1+'S&S'!$E$168),Q126*(1+'S&S'!$E$170),Q127*(1+'S&S'!$E$172),Q128*(1+'S&S'!$E$174),Q129*(1+'S&S'!$E$176),Q130*(1+'S&S'!$E$178),Q131*(1+'S&S'!$E$180),Q132*(1+'S&S'!$E$182),Q133*(1+'S&S'!$E$184),Q134*(1+'S&S'!$E$186),Q135*(1+'S&S'!$E$188),Q136*(1+'S&S'!$E$190),Q137*(1+'S&S'!$E$192),Q138*(1+'S&S'!$E$194),Q139*(1+'S&S'!$E$196),Q140*(1+'S&S'!$E$198),Q141*(1+'S&S'!$E$200),Q142*(1+'S&S'!$E$202),Q143*(1+'S&S'!$E$204),Q144*(1+'S&S'!$E$206))","v":0},{"$f":"-R$190*(1+'S&S'!$E$164)+R$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-R$218*(1+'S&S'!$E$166)+R233*(1+'S&S'!$E$208)+R234*(1+'S&S'!$E$210)+SUM(R125*(1+'S&S'!$E$168),R126*(1+'S&S'!$E$170),R127*(1+'S&S'!$E$172),R128*(1+'S&S'!$E$174),R129*(1+'S&S'!$E$176),R130*(1+'S&S'!$E$178),R131*(1+'S&S'!$E$180),R132*(1+'S&S'!$E$182),R133*(1+'S&S'!$E$184),R134*(1+'S&S'!$E$186),R135*(1+'S&S'!$E$188),R136*(1+'S&S'!$E$190),R137*(1+'S&S'!$E$192),R138*(1+'S&S'!$E$194),R139*(1+'S&S'!$E$196),R140*(1+'S&S'!$E$198),R141*(1+'S&S'!$E$200),R142*(1+'S&S'!$E$202),R143*(1+'S&S'!$E$204),R144*(1+'S&S'!$E$206))","v":0},{"$f":"-S$190*(1+'S&S'!$E$164)+S$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-S$218*(1+'S&S'!$E$166)+S233*(1+'S&S'!$E$208)+S234*(1+'S&S'!$E$210)+SUM(S125*(1+'S&S'!$E$168),S126*(1+'S&S'!$E$170),S127*(1+'S&S'!$E$172),S128*(1+'S&S'!$E$174),S129*(1+'S&S'!$E$176),S130*(1+'S&S'!$E$178),S131*(1+'S&S'!$E$180),S132*(1+'S&S'!$E$182),S133*(1+'S&S'!$E$184),S134*(1+'S&S'!$E$186),S135*(1+'S&S'!$E$188),S136*(1+'S&S'!$E$190),S137*(1+'S&S'!$E$192),S138*(1+'S&S'!$E$194),S139*(1+'S&S'!$E$196),S140*(1+'S&S'!$E$198),S141*(1+'S&S'!$E$200),S142*(1+'S&S'!$E$202),S143*(1+'S&S'!$E$204),S144*(1+'S&S'!$E$206))","v":0},{"$f":"-T$190*(1+'S&S'!$E$164)+T$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-T$218*(1+'S&S'!$E$166)+T233*(1+'S&S'!$E$208)+T234*(1+'S&S'!$E$210)+SUM(T125*(1+'S&S'!$E$168),T126*(1+'S&S'!$E$170),T127*(1+'S&S'!$E$172),T128*(1+'S&S'!$E$174),T129*(1+'S&S'!$E$176),T130*(1+'S&S'!$E$178),T131*(1+'S&S'!$E$180),T132*(1+'S&S'!$E$182),T133*(1+'S&S'!$E$184),T134*(1+'S&S'!$E$186),T135*(1+'S&S'!$E$188),T136*(1+'S&S'!$E$190),T137*(1+'S&S'!$E$192),T138*(1+'S&S'!$E$194),T139*(1+'S&S'!$E$196),T140*(1+'S&S'!$E$198),T141*(1+'S&S'!$E$200),T142*(1+'S&S'!$E$202),T143*(1+'S&S'!$E$204),T144*(1+'S&S'!$E$206))","v":0},{"$f":"-U$190*(1+'S&S'!$E$164)+U$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-U$218*(1+'S&S'!$E$166)+U233*(1+'S&S'!$E$208)+U234*(1+'S&S'!$E$210)+SUM(U125*(1+'S&S'!$E$168),U126*(1+'S&S'!$E$170),U127*(1+'S&S'!$E$172),U128*(1+'S&S'!$E$174),U129*(1+'S&S'!$E$176),U130*(1+'S&S'!$E$178),U131*(1+'S&S'!$E$180),U132*(1+'S&S'!$E$182),U133*(1+'S&S'!$E$184),U134*(1+'S&S'!$E$186),U135*(1+'S&S'!$E$188),U136*(1+'S&S'!$E$190),U137*(1+'S&S'!$E$192),U138*(1+'S&S'!$E$194),U139*(1+'S&S'!$E$196),U140*(1+'S&S'!$E$198),U141*(1+'S&S'!$E$200),U142*(1+'S&S'!$E$202),U143*(1+'S&S'!$E$204),U144*(1+'S&S'!$E$206))","v":0},{"$f":"-V$190*(1+'S&S'!$E$164)+V$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-V$218*(1+'S&S'!$E$166)+V233*(1+'S&S'!$E$208)+V234*(1+'S&S'!$E$210)+SUM(V125*(1+'S&S'!$E$168),V126*(1+'S&S'!$E$170),V127*(1+'S&S'!$E$172),V128*(1+'S&S'!$E$174),V129*(1+'S&S'!$E$176),V130*(1+'S&S'!$E$178),V131*(1+'S&S'!$E$180),V132*(1+'S&S'!$E$182),V133*(1+'S&S'!$E$184),V134*(1+'S&S'!$E$186),V135*(1+'S&S'!$E$188),V136*(1+'S&S'!$E$190),V137*(1+'S&S'!$E$192),V138*(1+'S&S'!$E$194),V139*(1+'S&S'!$E$196),V140*(1+'S&S'!$E$198),V141*(1+'S&S'!$E$200),V142*(1+'S&S'!$E$202),V143*(1+'S&S'!$E$204),V144*(1+'S&S'!$E$206))","v":0},{"$f":"-W$190*(1+'S&S'!$E$164)+W$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-W$218*(1+'S&S'!$E$166)+W233*(1+'S&S'!$E$208)+W234*(1+'S&S'!$E$210)+SUM(W125*(1+'S&S'!$E$168),W126*(1+'S&S'!$E$170),W127*(1+'S&S'!$E$172),W128*(1+'S&S'!$E$174),W129*(1+'S&S'!$E$176),W130*(1+'S&S'!$E$178),W131*(1+'S&S'!$E$180),W132*(1+'S&S'!$E$182),W133*(1+'S&S'!$E$184),W134*(1+'S&S'!$E$186),W135*(1+'S&S'!$E$188),W136*(1+'S&S'!$E$190),W137*(1+'S&S'!$E$192),W138*(1+'S&S'!$E$194),W139*(1+'S&S'!$E$196),W140*(1+'S&S'!$E$198),W141*(1+'S&S'!$E$200),W142*(1+'S&S'!$E$202),W143*(1+'S&S'!$E$204),W144*(1+'S&S'!$E$206))","v":0},{"$f":"-X$190*(1+'S&S'!$E$164)+X$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-X$218*(1+'S&S'!$E$166)+X233*(1+'S&S'!$E$208)+X234*(1+'S&S'!$E$210)+SUM(X125*(1+'S&S'!$E$168),X126*(1+'S&S'!$E$170),X127*(1+'S&S'!$E$172),X128*(1+'S&S'!$E$174),X129*(1+'S&S'!$E$176),X130*(1+'S&S'!$E$178),X131*(1+'S&S'!$E$180),X132*(1+'S&S'!$E$182),X133*(1+'S&S'!$E$184),X134*(1+'S&S'!$E$186),X135*(1+'S&S'!$E$188),X136*(1+'S&S'!$E$190),X137*(1+'S&S'!$E$192),X138*(1+'S&S'!$E$194),X139*(1+'S&S'!$E$196),X140*(1+'S&S'!$E$198),X141*(1+'S&S'!$E$200),X142*(1+'S&S'!$E$202),X143*(1+'S&S'!$E$204),X144*(1+'S&S'!$E$206))","v":0},{"$f":"-Y$190*(1+'S&S'!$E$164)+Y$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-Y$218*(1+'S&S'!$E$166)+Y233*(1+'S&S'!$E$208)+Y234*(1+'S&S'!$E$210)+SUM(Y125*(1+'S&S'!$E$168),Y126*(1+'S&S'!$E$170),Y127*(1+'S&S'!$E$172),Y128*(1+'S&S'!$E$174),Y129*(1+'S&S'!$E$176),Y130*(1+'S&S'!$E$178),Y131*(1+'S&S'!$E$180),Y132*(1+'S&S'!$E$182),Y133*(1+'S&S'!$E$184),Y134*(1+'S&S'!$E$186),Y135*(1+'S&S'!$E$188),Y136*(1+'S&S'!$E$190),Y137*(1+'S&S'!$E$192),Y138*(1+'S&S'!$E$194),Y139*(1+'S&S'!$E$196),Y140*(1+'S&S'!$E$198),Y141*(1+'S&S'!$E$200),Y142*(1+'S&S'!$E$202),Y143*(1+'S&S'!$E$204),Y144*(1+'S&S'!$E$206))","v":0},{"$f":"-Z$190*(1+'S&S'!$E$164)+Z$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-Z$218*(1+'S&S'!$E$166)+Z233*(1+'S&S'!$E$208)+Z234*(1+'S&S'!$E$210)+SUM(Z125*(1+'S&S'!$E$168),Z126*(1+'S&S'!$E$170),Z127*(1+'S&S'!$E$172),Z128*(1+'S&S'!$E$174),Z129*(1+'S&S'!$E$176),Z130*(1+'S&S'!$E$178),Z131*(1+'S&S'!$E$180),Z132*(1+'S&S'!$E$182),Z133*(1+'S&S'!$E$184),Z134*(1+'S&S'!$E$186),Z135*(1+'S&S'!$E$188),Z136*(1+'S&S'!$E$190),Z137*(1+'S&S'!$E$192),Z138*(1+'S&S'!$E$194),Z139*(1+'S&S'!$E$196),Z140*(1+'S&S'!$E$198),Z141*(1+'S&S'!$E$200),Z142*(1+'S&S'!$E$202),Z143*(1+'S&S'!$E$204),Z144*(1+'S&S'!$E$206))","v":0},{"$f":"-AA$190*(1+'S&S'!$E$164)+AA$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AA$218*(1+'S&S'!$E$166)+AA233*(1+'S&S'!$E$208)+AA234*(1+'S&S'!$E$210)+SUM(AA125*(1+'S&S'!$E$168),AA126*(1+'S&S'!$E$170),AA127*(1+'S&S'!$E$172),AA128*(1+'S&S'!$E$174),AA129*(1+'S&S'!$E$176),AA130*(1+'S&S'!$E$178),AA131*(1+'S&S'!$E$180),AA132*(1+'S&S'!$E$182),AA133*(1+'S&S'!$E$184),AA134*(1+'S&S'!$E$186),AA135*(1+'S&S'!$E$188),AA136*(1+'S&S'!$E$190),AA137*(1+'S&S'!$E$192),AA138*(1+'S&S'!$E$194),AA139*(1+'S&S'!$E$196),AA140*(1+'S&S'!$E$198),AA141*(1+'S&S'!$E$200),AA142*(1+'S&S'!$E$202),AA143*(1+'S&S'!$E$204),AA144*(1+'S&S'!$E$206))","v":0},{"$f":"-AB$190*(1+'S&S'!$E$164)+AB$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AB$218*(1+'S&S'!$E$166)+AB233*(1+'S&S'!$E$208)+AB234*(1+'S&S'!$E$210)+SUM(AB125*(1+'S&S'!$E$168),AB126*(1+'S&S'!$E$170),AB127*(1+'S&S'!$E$172),AB128*(1+'S&S'!$E$174),AB129*(1+'S&S'!$E$176),AB130*(1+'S&S'!$E$178),AB131*(1+'S&S'!$E$180),AB132*(1+'S&S'!$E$182),AB133*(1+'S&S'!$E$184),AB134*(1+'S&S'!$E$186),AB135*(1+'S&S'!$E$188),AB136*(1+'S&S'!$E$190),AB137*(1+'S&S'!$E$192),AB138*(1+'S&S'!$E$194),AB139*(1+'S&S'!$E$196),AB140*(1+'S&S'!$E$198),AB141*(1+'S&S'!$E$200),AB142*(1+'S&S'!$E$202),AB143*(1+'S&S'!$E$204),AB144*(1+'S&S'!$E$206))","v":0},{"$f":"-AC$190*(1+'S&S'!$E$164)+AC$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AC$218*(1+'S&S'!$E$166)+AC233*(1+'S&S'!$E$208)+AC234*(1+'S&S'!$E$210)+SUM(AC125*(1+'S&S'!$E$168),AC126*(1+'S&S'!$E$170),AC127*(1+'S&S'!$E$172),AC128*(1+'S&S'!$E$174),AC129*(1+'S&S'!$E$176),AC130*(1+'S&S'!$E$178),AC131*(1+'S&S'!$E$180),AC132*(1+'S&S'!$E$182),AC133*(1+'S&S'!$E$184),AC134*(1+'S&S'!$E$186),AC135*(1+'S&S'!$E$188),AC136*(1+'S&S'!$E$190),AC137*(1+'S&S'!$E$192),AC138*(1+'S&S'!$E$194),AC139*(1+'S&S'!$E$196),AC140*(1+'S&S'!$E$198),AC141*(1+'S&S'!$E$200),AC142*(1+'S&S'!$E$202),AC143*(1+'S&S'!$E$204),AC144*(1+'S&S'!$E$206))","v":0},{"$f":"-AD$190*(1+'S&S'!$E$164)+AD$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AD$218*(1+'S&S'!$E$166)+AD233*(1+'S&S'!$E$208)+AD234*(1+'S&S'!$E$210)+SUM(AD125*(1+'S&S'!$E$168),AD126*(1+'S&S'!$E$170),AD127*(1+'S&S'!$E$172),AD128*(1+'S&S'!$E$174),AD129*(1+'S&S'!$E$176),AD130*(1+'S&S'!$E$178),AD131*(1+'S&S'!$E$180),AD132*(1+'S&S'!$E$182),AD133*(1+'S&S'!$E$184),AD134*(1+'S&S'!$E$186),AD135*(1+'S&S'!$E$188),AD136*(1+'S&S'!$E$190),AD137*(1+'S&S'!$E$192),AD138*(1+'S&S'!$E$194),AD139*(1+'S&S'!$E$196),AD140*(1+'S&S'!$E$198),AD141*(1+'S&S'!$E$200),AD142*(1+'S&S'!$E$202),AD143*(1+'S&S'!$E$204),AD144*(1+'S&S'!$E$206))","v":0},{"$f":"-AE$190*(1+'S&S'!$E$164)+AE$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AE$218*(1+'S&S'!$E$166)+AE233*(1+'S&S'!$E$208)+AE234*(1+'S&S'!$E$210)+SUM(AE125*(1+'S&S'!$E$168),AE126*(1+'S&S'!$E$170),AE127*(1+'S&S'!$E$172),AE128*(1+'S&S'!$E$174),AE129*(1+'S&S'!$E$176),AE130*(1+'S&S'!$E$178),AE131*(1+'S&S'!$E$180),AE132*(1+'S&S'!$E$182),AE133*(1+'S&S'!$E$184),AE134*(1+'S&S'!$E$186),AE135*(1+'S&S'!$E$188),AE136*(1+'S&S'!$E$190),AE137*(1+'S&S'!$E$192),AE138*(1+'S&S'!$E$194),AE139*(1+'S&S'!$E$196),AE140*(1+'S&S'!$E$198),AE141*(1+'S&S'!$E$200),AE142*(1+'S&S'!$E$202),AE143*(1+'S&S'!$E$204),AE144*(1+'S&S'!$E$206))","v":0},{"$f":"-AF$190*(1+'S&S'!$E$164)+AF$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AF$218*(1+'S&S'!$E$166)+AF233*(1+'S&S'!$E$208)+AF234*(1+'S&S'!$E$210)+SUM(AF125*(1+'S&S'!$E$168),AF126*(1+'S&S'!$E$170),AF127*(1+'S&S'!$E$172),AF128*(1+'S&S'!$E$174),AF129*(1+'S&S'!$E$176),AF130*(1+'S&S'!$E$178),AF131*(1+'S&S'!$E$180),AF132*(1+'S&S'!$E$182),AF133*(1+'S&S'!$E$184),AF134*(1+'S&S'!$E$186),AF135*(1+'S&S'!$E$188),AF136*(1+'S&S'!$E$190),AF137*(1+'S&S'!$E$192),AF138*(1+'S&S'!$E$194),AF139*(1+'S&S'!$E$196),AF140*(1+'S&S'!$E$198),AF141*(1+'S&S'!$E$200),AF142*(1+'S&S'!$E$202),AF143*(1+'S&S'!$E$204),AF144*(1+'S&S'!$E$206))","v":0},{"$f":"-AG$190*(1+'S&S'!$E$164)+AG$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AG$218*(1+'S&S'!$E$166)+AG233*(1+'S&S'!$E$208)+AG234*(1+'S&S'!$E$210)+SUM(AG125*(1+'S&S'!$E$168),AG126*(1+'S&S'!$E$170),AG127*(1+'S&S'!$E$172),AG128*(1+'S&S'!$E$174),AG129*(1+'S&S'!$E$176),AG130*(1+'S&S'!$E$178),AG131*(1+'S&S'!$E$180),AG132*(1+'S&S'!$E$182),AG133*(1+'S&S'!$E$184),AG134*(1+'S&S'!$E$186),AG135*(1+'S&S'!$E$188),AG136*(1+'S&S'!$E$190),AG137*(1+'S&S'!$E$192),AG138*(1+'S&S'!$E$194),AG139*(1+'S&S'!$E$196),AG140*(1+'S&S'!$E$198),AG141*(1+'S&S'!$E$200),AG142*(1+'S&S'!$E$202),AG143*(1+'S&S'!$E$204),AG144*(1+'S&S'!$E$206))","v":0},{"$f":"-AH$190*(1+'S&S'!$E$164)+AH$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AH$218*(1+'S&S'!$E$166)+AH233*(1+'S&S'!$E$208)+AH234*(1+'S&S'!$E$210)+SUM(AH125*(1+'S&S'!$E$168),AH126*(1+'S&S'!$E$170),AH127*(1+'S&S'!$E$172),AH128*(1+'S&S'!$E$174),AH129*(1+'S&S'!$E$176),AH130*(1+'S&S'!$E$178),AH131*(1+'S&S'!$E$180),AH132*(1+'S&S'!$E$182),AH133*(1+'S&S'!$E$184),AH134*(1+'S&S'!$E$186),AH135*(1+'S&S'!$E$188),AH136*(1+'S&S'!$E$190),AH137*(1+'S&S'!$E$192),AH138*(1+'S&S'!$E$194),AH139*(1+'S&S'!$E$196),AH140*(1+'S&S'!$E$198),AH141*(1+'S&S'!$E$200),AH142*(1+'S&S'!$E$202),AH143*(1+'S&S'!$E$204),AH144*(1+'S&S'!$E$206))","v":0},{"$f":"-AI$190*(1+'S&S'!$E$164)+AI$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AI$218*(1+'S&S'!$E$166)+AI233*(1+'S&S'!$E$208)+AI234*(1+'S&S'!$E$210)+SUM(AI125*(1+'S&S'!$E$168),AI126*(1+'S&S'!$E$170),AI127*(1+'S&S'!$E$172),AI128*(1+'S&S'!$E$174),AI129*(1+'S&S'!$E$176),AI130*(1+'S&S'!$E$178),AI131*(1+'S&S'!$E$180),AI132*(1+'S&S'!$E$182),AI133*(1+'S&S'!$E$184),AI134*(1+'S&S'!$E$186),AI135*(1+'S&S'!$E$188),AI136*(1+'S&S'!$E$190),AI137*(1+'S&S'!$E$192),AI138*(1+'S&S'!$E$194),AI139*(1+'S&S'!$E$196),AI140*(1+'S&S'!$E$198),AI141*(1+'S&S'!$E$200),AI142*(1+'S&S'!$E$202),AI143*(1+'S&S'!$E$204),AI144*(1+'S&S'!$E$206))","v":0},{"$f":"-AJ$190*(1+'S&S'!$E$164)+AJ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AJ$218*(1+'S&S'!$E$166)+AJ233*(1+'S&S'!$E$208)+AJ234*(1+'S&S'!$E$210)+SUM(AJ125*(1+'S&S'!$E$168),AJ126*(1+'S&S'!$E$170),AJ127*(1+'S&S'!$E$172),AJ128*(1+'S&S'!$E$174),AJ129*(1+'S&S'!$E$176),AJ130*(1+'S&S'!$E$178),AJ131*(1+'S&S'!$E$180),AJ132*(1+'S&S'!$E$182),AJ133*(1+'S&S'!$E$184),AJ134*(1+'S&S'!$E$186),AJ135*(1+'S&S'!$E$188),AJ136*(1+'S&S'!$E$190),AJ137*(1+'S&S'!$E$192),AJ138*(1+'S&S'!$E$194),AJ139*(1+'S&S'!$E$196),AJ140*(1+'S&S'!$E$198),AJ141*(1+'S&S'!$E$200),AJ142*(1+'S&S'!$E$202),AJ143*(1+'S&S'!$E$204),AJ144*(1+'S&S'!$E$206))","v":0},{"$f":"-AK$190*(1+'S&S'!$E$164)+AK$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AK$218*(1+'S&S'!$E$166)+AK233*(1+'S&S'!$E$208)+AK234*(1+'S&S'!$E$210)+SUM(AK125*(1+'S&S'!$E$168),AK126*(1+'S&S'!$E$170),AK127*(1+'S&S'!$E$172),AK128*(1+'S&S'!$E$174),AK129*(1+'S&S'!$E$176),AK130*(1+'S&S'!$E$178),AK131*(1+'S&S'!$E$180),AK132*(1+'S&S'!$E$182),AK133*(1+'S&S'!$E$184),AK134*(1+'S&S'!$E$186),AK135*(1+'S&S'!$E$188),AK136*(1+'S&S'!$E$190),AK137*(1+'S&S'!$E$192),AK138*(1+'S&S'!$E$194),AK139*(1+'S&S'!$E$196),AK140*(1+'S&S'!$E$198),AK141*(1+'S&S'!$E$200),AK142*(1+'S&S'!$E$202),AK143*(1+'S&S'!$E$204),AK144*(1+'S&S'!$E$206))","v":0},{"$f":"-AL$190*(1+'S&S'!$E$164)+AL$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AL$218*(1+'S&S'!$E$166)+AL233*(1+'S&S'!$E$208)+AL234*(1+'S&S'!$E$210)+SUM(AL125*(1+'S&S'!$E$168),AL126*(1+'S&S'!$E$170),AL127*(1+'S&S'!$E$172),AL128*(1+'S&S'!$E$174),AL129*(1+'S&S'!$E$176),AL130*(1+'S&S'!$E$178),AL131*(1+'S&S'!$E$180),AL132*(1+'S&S'!$E$182),AL133*(1+'S&S'!$E$184),AL134*(1+'S&S'!$E$186),AL135*(1+'S&S'!$E$188),AL136*(1+'S&S'!$E$190),AL137*(1+'S&S'!$E$192),AL138*(1+'S&S'!$E$194),AL139*(1+'S&S'!$E$196),AL140*(1+'S&S'!$E$198),AL141*(1+'S&S'!$E$200),AL142*(1+'S&S'!$E$202),AL143*(1+'S&S'!$E$204),AL144*(1+'S&S'!$E$206))","v":0},{"$f":"-AM$190*(1+'S&S'!$E$164)+AM$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AM$218*(1+'S&S'!$E$166)+AM233*(1+'S&S'!$E$208)+AM234*(1+'S&S'!$E$210)+SUM(AM125*(1+'S&S'!$E$168),AM126*(1+'S&S'!$E$170),AM127*(1+'S&S'!$E$172),AM128*(1+'S&S'!$E$174),AM129*(1+'S&S'!$E$176),AM130*(1+'S&S'!$E$178),AM131*(1+'S&S'!$E$180),AM132*(1+'S&S'!$E$182),AM133*(1+'S&S'!$E$184),AM134*(1+'S&S'!$E$186),AM135*(1+'S&S'!$E$188),AM136*(1+'S&S'!$E$190),AM137*(1+'S&S'!$E$192),AM138*(1+'S&S'!$E$194),AM139*(1+'S&S'!$E$196),AM140*(1+'S&S'!$E$198),AM141*(1+'S&S'!$E$200),AM142*(1+'S&S'!$E$202),AM143*(1+'S&S'!$E$204),AM144*(1+'S&S'!$E$206))","v":0},{"$f":"-AN$190*(1+'S&S'!$E$164)+AN$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AN$218*(1+'S&S'!$E$166)+AN233*(1+'S&S'!$E$208)+AN234*(1+'S&S'!$E$210)+SUM(AN125*(1+'S&S'!$E$168),AN126*(1+'S&S'!$E$170),AN127*(1+'S&S'!$E$172),AN128*(1+'S&S'!$E$174),AN129*(1+'S&S'!$E$176),AN130*(1+'S&S'!$E$178),AN131*(1+'S&S'!$E$180),AN132*(1+'S&S'!$E$182),AN133*(1+'S&S'!$E$184),AN134*(1+'S&S'!$E$186),AN135*(1+'S&S'!$E$188),AN136*(1+'S&S'!$E$190),AN137*(1+'S&S'!$E$192),AN138*(1+'S&S'!$E$194),AN139*(1+'S&S'!$E$196),AN140*(1+'S&S'!$E$198),AN141*(1+'S&S'!$E$200),AN142*(1+'S&S'!$E$202),AN143*(1+'S&S'!$E$204),AN144*(1+'S&S'!$E$206))","v":0},{"$f":"-AO$190*(1+'S&S'!$E$164)+AO$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AO$218*(1+'S&S'!$E$166)+AO233*(1+'S&S'!$E$208)+AO234*(1+'S&S'!$E$210)+SUM(AO125*(1+'S&S'!$E$168),AO126*(1+'S&S'!$E$170),AO127*(1+'S&S'!$E$172),AO128*(1+'S&S'!$E$174),AO129*(1+'S&S'!$E$176),AO130*(1+'S&S'!$E$178),AO131*(1+'S&S'!$E$180),AO132*(1+'S&S'!$E$182),AO133*(1+'S&S'!$E$184),AO134*(1+'S&S'!$E$186),AO135*(1+'S&S'!$E$188),AO136*(1+'S&S'!$E$190),AO137*(1+'S&S'!$E$192),AO138*(1+'S&S'!$E$194),AO139*(1+'S&S'!$E$196),AO140*(1+'S&S'!$E$198),AO141*(1+'S&S'!$E$200),AO142*(1+'S&S'!$E$202),AO143*(1+'S&S'!$E$204),AO144*(1+'S&S'!$E$206))","v":0},{"$f":"-AP$190*(1+'S&S'!$E$164)+AP$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AP$218*(1+'S&S'!$E$166)+AP233*(1+'S&S'!$E$208)+AP234*(1+'S&S'!$E$210)+SUM(AP125*(1+'S&S'!$E$168),AP126*(1+'S&S'!$E$170),AP127*(1+'S&S'!$E$172),AP128*(1+'S&S'!$E$174),AP129*(1+'S&S'!$E$176),AP130*(1+'S&S'!$E$178),AP131*(1+'S&S'!$E$180),AP132*(1+'S&S'!$E$182),AP133*(1+'S&S'!$E$184),AP134*(1+'S&S'!$E$186),AP135*(1+'S&S'!$E$188),AP136*(1+'S&S'!$E$190),AP137*(1+'S&S'!$E$192),AP138*(1+'S&S'!$E$194),AP139*(1+'S&S'!$E$196),AP140*(1+'S&S'!$E$198),AP141*(1+'S&S'!$E$200),AP142*(1+'S&S'!$E$202),AP143*(1+'S&S'!$E$204),AP144*(1+'S&S'!$E$206))","v":0},{"$f":"-AQ$190*(1+'S&S'!$E$164)+AQ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AQ$218*(1+'S&S'!$E$166)+AQ233*(1+'S&S'!$E$208)+AQ234*(1+'S&S'!$E$210)+SUM(AQ125*(1+'S&S'!$E$168),AQ126*(1+'S&S'!$E$170),AQ127*(1+'S&S'!$E$172),AQ128*(1+'S&S'!$E$174),AQ129*(1+'S&S'!$E$176),AQ130*(1+'S&S'!$E$178),AQ131*(1+'S&S'!$E$180),AQ132*(1+'S&S'!$E$182),AQ133*(1+'S&S'!$E$184),AQ134*(1+'S&S'!$E$186),AQ135*(1+'S&S'!$E$188),AQ136*(1+'S&S'!$E$190),AQ137*(1+'S&S'!$E$192),AQ138*(1+'S&S'!$E$194),AQ139*(1+'S&S'!$E$196),AQ140*(1+'S&S'!$E$198),AQ141*(1+'S&S'!$E$200),AQ142*(1+'S&S'!$E$202),AQ143*(1+'S&S'!$E$204),AQ144*(1+'S&S'!$E$206))","v":0},{"$f":"-AR$190*(1+'S&S'!$E$164)+AR$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AR$218*(1+'S&S'!$E$166)+AR233*(1+'S&S'!$E$208)+AR234*(1+'S&S'!$E$210)+SUM(AR125*(1+'S&S'!$E$168),AR126*(1+'S&S'!$E$170),AR127*(1+'S&S'!$E$172),AR128*(1+'S&S'!$E$174),AR129*(1+'S&S'!$E$176),AR130*(1+'S&S'!$E$178),AR131*(1+'S&S'!$E$180),AR132*(1+'S&S'!$E$182),AR133*(1+'S&S'!$E$184),AR134*(1+'S&S'!$E$186),AR135*(1+'S&S'!$E$188),AR136*(1+'S&S'!$E$190),AR137*(1+'S&S'!$E$192),AR138*(1+'S&S'!$E$194),AR139*(1+'S&S'!$E$196),AR140*(1+'S&S'!$E$198),AR141*(1+'S&S'!$E$200),AR142*(1+'S&S'!$E$202),AR143*(1+'S&S'!$E$204),AR144*(1+'S&S'!$E$206))","v":0},{"$f":"-AS$190*(1+'S&S'!$E$164)+AS$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AS$218*(1+'S&S'!$E$166)+AS233*(1+'S&S'!$E$208)+AS234*(1+'S&S'!$E$210)+SUM(AS125*(1+'S&S'!$E$168),AS126*(1+'S&S'!$E$170),AS127*(1+'S&S'!$E$172),AS128*(1+'S&S'!$E$174),AS129*(1+'S&S'!$E$176),AS130*(1+'S&S'!$E$178),AS131*(1+'S&S'!$E$180),AS132*(1+'S&S'!$E$182),AS133*(1+'S&S'!$E$184),AS134*(1+'S&S'!$E$186),AS135*(1+'S&S'!$E$188),AS136*(1+'S&S'!$E$190),AS137*(1+'S&S'!$E$192),AS138*(1+'S&S'!$E$194),AS139*(1+'S&S'!$E$196),AS140*(1+'S&S'!$E$198),AS141*(1+'S&S'!$E$200),AS142*(1+'S&S'!$E$202),AS143*(1+'S&S'!$E$204),AS144*(1+'S&S'!$E$206))","v":0},{"$f":"-AT$190*(1+'S&S'!$E$164)+AT$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AT$218*(1+'S&S'!$E$166)+AT233*(1+'S&S'!$E$208)+AT234*(1+'S&S'!$E$210)+SUM(AT125*(1+'S&S'!$E$168),AT126*(1+'S&S'!$E$170),AT127*(1+'S&S'!$E$172),AT128*(1+'S&S'!$E$174),AT129*(1+'S&S'!$E$176),AT130*(1+'S&S'!$E$178),AT131*(1+'S&S'!$E$180),AT132*(1+'S&S'!$E$182),AT133*(1+'S&S'!$E$184),AT134*(1+'S&S'!$E$186),AT135*(1+'S&S'!$E$188),AT136*(1+'S&S'!$E$190),AT137*(1+'S&S'!$E$192),AT138*(1+'S&S'!$E$194),AT139*(1+'S&S'!$E$196),AT140*(1+'S&S'!$E$198),AT141*(1+'S&S'!$E$200),AT142*(1+'S&S'!$E$202),AT143*(1+'S&S'!$E$204),AT144*(1+'S&S'!$E$206))","v":0},{"$f":"-AU$190*(1+'S&S'!$E$164)+AU$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AU$218*(1+'S&S'!$E$166)+AU233*(1+'S&S'!$E$208)+AU234*(1+'S&S'!$E$210)+SUM(AU125*(1+'S&S'!$E$168),AU126*(1+'S&S'!$E$170),AU127*(1+'S&S'!$E$172),AU128*(1+'S&S'!$E$174),AU129*(1+'S&S'!$E$176),AU130*(1+'S&S'!$E$178),AU131*(1+'S&S'!$E$180),AU132*(1+'S&S'!$E$182),AU133*(1+'S&S'!$E$184),AU134*(1+'S&S'!$E$186),AU135*(1+'S&S'!$E$188),AU136*(1+'S&S'!$E$190),AU137*(1+'S&S'!$E$192),AU138*(1+'S&S'!$E$194),AU139*(1+'S&S'!$E$196),AU140*(1+'S&S'!$E$198),AU141*(1+'S&S'!$E$200),AU142*(1+'S&S'!$E$202),AU143*(1+'S&S'!$E$204),AU144*(1+'S&S'!$E$206))","v":0},{"$f":"-AV$190*(1+'S&S'!$E$164)+AV$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AV$218*(1+'S&S'!$E$166)+AV233*(1+'S&S'!$E$208)+AV234*(1+'S&S'!$E$210)+SUM(AV125*(1+'S&S'!$E$168),AV126*(1+'S&S'!$E$170),AV127*(1+'S&S'!$E$172),AV128*(1+'S&S'!$E$174),AV129*(1+'S&S'!$E$176),AV130*(1+'S&S'!$E$178),AV131*(1+'S&S'!$E$180),AV132*(1+'S&S'!$E$182),AV133*(1+'S&S'!$E$184),AV134*(1+'S&S'!$E$186),AV135*(1+'S&S'!$E$188),AV136*(1+'S&S'!$E$190),AV137*(1+'S&S'!$E$192),AV138*(1+'S&S'!$E$194),AV139*(1+'S&S'!$E$196),AV140*(1+'S&S'!$E$198),AV141*(1+'S&S'!$E$200),AV142*(1+'S&S'!$E$202),AV143*(1+'S&S'!$E$204),AV144*(1+'S&S'!$E$206))","v":0},{"$f":"-AW$190*(1+'S&S'!$E$164)+AW$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AW$218*(1+'S&S'!$E$166)+AW233*(1+'S&S'!$E$208)+AW234*(1+'S&S'!$E$210)+SUM(AW125*(1+'S&S'!$E$168),AW126*(1+'S&S'!$E$170),AW127*(1+'S&S'!$E$172),AW128*(1+'S&S'!$E$174),AW129*(1+'S&S'!$E$176),AW130*(1+'S&S'!$E$178),AW131*(1+'S&S'!$E$180),AW132*(1+'S&S'!$E$182),AW133*(1+'S&S'!$E$184),AW134*(1+'S&S'!$E$186),AW135*(1+'S&S'!$E$188),AW136*(1+'S&S'!$E$190),AW137*(1+'S&S'!$E$192),AW138*(1+'S&S'!$E$194),AW139*(1+'S&S'!$E$196),AW140*(1+'S&S'!$E$198),AW141*(1+'S&S'!$E$200),AW142*(1+'S&S'!$E$202),AW143*(1+'S&S'!$E$204),AW144*(1+'S&S'!$E$206))","v":0},{"$f":"-AX$190*(1+'S&S'!$E$164)+AX$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AX$218*(1+'S&S'!$E$166)+AX233*(1+'S&S'!$E$208)+AX234*(1+'S&S'!$E$210)+SUM(AX125*(1+'S&S'!$E$168),AX126*(1+'S&S'!$E$170),AX127*(1+'S&S'!$E$172),AX128*(1+'S&S'!$E$174),AX129*(1+'S&S'!$E$176),AX130*(1+'S&S'!$E$178),AX131*(1+'S&S'!$E$180),AX132*(1+'S&S'!$E$182),AX133*(1+'S&S'!$E$184),AX134*(1+'S&S'!$E$186),AX135*(1+'S&S'!$E$188),AX136*(1+'S&S'!$E$190),AX137*(1+'S&S'!$E$192),AX138*(1+'S&S'!$E$194),AX139*(1+'S&S'!$E$196),AX140*(1+'S&S'!$E$198),AX141*(1+'S&S'!$E$200),AX142*(1+'S&S'!$E$202),AX143*(1+'S&S'!$E$204),AX144*(1+'S&S'!$E$206))","v":0},{"$f":"-AY$190*(1+'S&S'!$E$164)+AY$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AY$218*(1+'S&S'!$E$166)+AY233*(1+'S&S'!$E$208)+AY234*(1+'S&S'!$E$210)+SUM(AY125*(1+'S&S'!$E$168),AY126*(1+'S&S'!$E$170),AY127*(1+'S&S'!$E$172),AY128*(1+'S&S'!$E$174),AY129*(1+'S&S'!$E$176),AY130*(1+'S&S'!$E$178),AY131*(1+'S&S'!$E$180),AY132*(1+'S&S'!$E$182),AY133*(1+'S&S'!$E$184),AY134*(1+'S&S'!$E$186),AY135*(1+'S&S'!$E$188),AY136*(1+'S&S'!$E$190),AY137*(1+'S&S'!$E$192),AY138*(1+'S&S'!$E$194),AY139*(1+'S&S'!$E$196),AY140*(1+'S&S'!$E$198),AY141*(1+'S&S'!$E$200),AY142*(1+'S&S'!$E$202),AY143*(1+'S&S'!$E$204),AY144*(1+'S&S'!$E$206))","v":0},{"$f":"-AZ$190*(1+'S&S'!$E$164)+AZ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AZ$218*(1+'S&S'!$E$166)+AZ233*(1+'S&S'!$E$208)+AZ234*(1+'S&S'!$E$210)+SUM(AZ125*(1+'S&S'!$E$168),AZ126*(1+'S&S'!$E$170),AZ127*(1+'S&S'!$E$172),AZ128*(1+'S&S'!$E$174),AZ129*(1+'S&S'!$E$176),AZ130*(1+'S&S'!$E$178),AZ131*(1+'S&S'!$E$180),AZ132*(1+'S&S'!$E$182),AZ133*(1+'S&S'!$E$184),AZ134*(1+'S&S'!$E$186),AZ135*(1+'S&S'!$E$188),AZ136*(1+'S&S'!$E$190),AZ137*(1+'S&S'!$E$192),AZ138*(1+'S&S'!$E$194),AZ139*(1+'S&S'!$E$196),AZ140*(1+'S&S'!$E$198),AZ141*(1+'S&S'!$E$200),AZ142*(1+'S&S'!$E$202),AZ143*(1+'S&S'!$E$204),AZ144*(1+'S&S'!$E$206))","v":0},{"$f":"-BA$190*(1+'S&S'!$E$164)+BA$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BA$218*(1+'S&S'!$E$166)+BA233*(1+'S&S'!$E$208)+BA234*(1+'S&S'!$E$210)+SUM(BA125*(1+'S&S'!$E$168),BA126*(1+'S&S'!$E$170),BA127*(1+'S&S'!$E$172),BA128*(1+'S&S'!$E$174),BA129*(1+'S&S'!$E$176),BA130*(1+'S&S'!$E$178),BA131*(1+'S&S'!$E$180),BA132*(1+'S&S'!$E$182),BA133*(1+'S&S'!$E$184),BA134*(1+'S&S'!$E$186),BA135*(1+'S&S'!$E$188),BA136*(1+'S&S'!$E$190),BA137*(1+'S&S'!$E$192),BA138*(1+'S&S'!$E$194),BA139*(1+'S&S'!$E$196),BA140*(1+'S&S'!$E$198),BA141*(1+'S&S'!$E$200),BA142*(1+'S&S'!$E$202),BA143*(1+'S&S'!$E$204),BA144*(1+'S&S'!$E$206))","v":0},{"$f":"-BB$190*(1+'S&S'!$E$164)+BB$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BB$218*(1+'S&S'!$E$166)+BB233*(1+'S&S'!$E$208)+BB234*(1+'S&S'!$E$210)+SUM(BB125*(1+'S&S'!$E$168),BB126*(1+'S&S'!$E$170),BB127*(1+'S&S'!$E$172),BB128*(1+'S&S'!$E$174),BB129*(1+'S&S'!$E$176),BB130*(1+'S&S'!$E$178),BB131*(1+'S&S'!$E$180),BB132*(1+'S&S'!$E$182),BB133*(1+'S&S'!$E$184),BB134*(1+'S&S'!$E$186),BB135*(1+'S&S'!$E$188),BB136*(1+'S&S'!$E$190),BB137*(1+'S&S'!$E$192),BB138*(1+'S&S'!$E$194),BB139*(1+'S&S'!$E$196),BB140*(1+'S&S'!$E$198),BB141*(1+'S&S'!$E$200),BB142*(1+'S&S'!$E$202),BB143*(1+'S&S'!$E$204),BB144*(1+'S&S'!$E$206))","v":0},{"$f":"-BC$190*(1+'S&S'!$E$164)+BC$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BC$218*(1+'S&S'!$E$166)+BC233*(1+'S&S'!$E$208)+BC234*(1+'S&S'!$E$210)+SUM(BC125*(1+'S&S'!$E$168),BC126*(1+'S&S'!$E$170),BC127*(1+'S&S'!$E$172),BC128*(1+'S&S'!$E$174),BC129*(1+'S&S'!$E$176),BC130*(1+'S&S'!$E$178),BC131*(1+'S&S'!$E$180),BC132*(1+'S&S'!$E$182),BC133*(1+'S&S'!$E$184),BC134*(1+'S&S'!$E$186),BC135*(1+'S&S'!$E$188),BC136*(1+'S&S'!$E$190),BC137*(1+'S&S'!$E$192),BC138*(1+'S&S'!$E$194),BC139*(1+'S&S'!$E$196),BC140*(1+'S&S'!$E$198),BC141*(1+'S&S'!$E$200),BC142*(1+'S&S'!$E$202),BC143*(1+'S&S'!$E$204),BC144*(1+'S&S'!$E$206))","v":0},{"$f":"-BD$190*(1+'S&S'!$E$164)+BD$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BD$218*(1+'S&S'!$E$166)+BD233*(1+'S&S'!$E$208)+BD234*(1+'S&S'!$E$210)+SUM(BD125*(1+'S&S'!$E$168),BD126*(1+'S&S'!$E$170),BD127*(1+'S&S'!$E$172),BD128*(1+'S&S'!$E$174),BD129*(1+'S&S'!$E$176),BD130*(1+'S&S'!$E$178),BD131*(1+'S&S'!$E$180),BD132*(1+'S&S'!$E$182),BD133*(1+'S&S'!$E$184),BD134*(1+'S&S'!$E$186),BD135*(1+'S&S'!$E$188),BD136*(1+'S&S'!$E$190),BD137*(1+'S&S'!$E$192),BD138*(1+'S&S'!$E$194),BD139*(1+'S&S'!$E$196),BD140*(1+'S&S'!$E$198),BD141*(1+'S&S'!$E$200),BD142*(1+'S&S'!$E$202),BD143*(1+'S&S'!$E$204),BD144*(1+'S&S'!$E$206))","v":0},{"$f":"-BE$190*(1+'S&S'!$E$164)+BE$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BE$218*(1+'S&S'!$E$166)+BE233*(1+'S&S'!$E$208)+BE234*(1+'S&S'!$E$210)+SUM(BE125*(1+'S&S'!$E$168),BE126*(1+'S&S'!$E$170),BE127*(1+'S&S'!$E$172),BE128*(1+'S&S'!$E$174),BE129*(1+'S&S'!$E$176),BE130*(1+'S&S'!$E$178),BE131*(1+'S&S'!$E$180),BE132*(1+'S&S'!$E$182),BE133*(1+'S&S'!$E$184),BE134*(1+'S&S'!$E$186),BE135*(1+'S&S'!$E$188),BE136*(1+'S&S'!$E$190),BE137*(1+'S&S'!$E$192),BE138*(1+'S&S'!$E$194),BE139*(1+'S&S'!$E$196),BE140*(1+'S&S'!$E$198),BE141*(1+'S&S'!$E$200),BE142*(1+'S&S'!$E$202),BE143*(1+'S&S'!$E$204),BE144*(1+'S&S'!$E$206))","v":0},{"$f":"-BF$190*(1+'S&S'!$E$164)+BF$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BF$218*(1+'S&S'!$E$166)+BF233*(1+'S&S'!$E$208)+BF234*(1+'S&S'!$E$210)+SUM(BF125*(1+'S&S'!$E$168),BF126*(1+'S&S'!$E$170),BF127*(1+'S&S'!$E$172),BF128*(1+'S&S'!$E$174),BF129*(1+'S&S'!$E$176),BF130*(1+'S&S'!$E$178),BF131*(1+'S&S'!$E$180),BF132*(1+'S&S'!$E$182),BF133*(1+'S&S'!$E$184),BF134*(1+'S&S'!$E$186),BF135*(1+'S&S'!$E$188),BF136*(1+'S&S'!$E$190),BF137*(1+'S&S'!$E$192),BF138*(1+'S&S'!$E$194),BF139*(1+'S&S'!$E$196),BF140*(1+'S&S'!$E$198),BF141*(1+'S&S'!$E$200),BF142*(1+'S&S'!$E$202),BF143*(1+'S&S'!$E$204),BF144*(1+'S&S'!$E$206))","v":0},{"$f":"-BG$190*(1+'S&S'!$E$164)+BG$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BG$218*(1+'S&S'!$E$166)+BG233*(1+'S&S'!$E$208)+BG234*(1+'S&S'!$E$210)+SUM(BG125*(1+'S&S'!$E$168),BG126*(1+'S&S'!$E$170),BG127*(1+'S&S'!$E$172),BG128*(1+'S&S'!$E$174),BG129*(1+'S&S'!$E$176),BG130*(1+'S&S'!$E$178),BG131*(1+'S&S'!$E$180),BG132*(1+'S&S'!$E$182),BG133*(1+'S&S'!$E$184),BG134*(1+'S&S'!$E$186),BG135*(1+'S&S'!$E$188),BG136*(1+'S&S'!$E$190),BG137*(1+'S&S'!$E$192),BG138*(1+'S&S'!$E$194),BG139*(1+'S&S'!$E$196),BG140*(1+'S&S'!$E$198),BG141*(1+'S&S'!$E$200),BG142*(1+'S&S'!$E$202),BG143*(1+'S&S'!$E$204),BG144*(1+'S&S'!$E$206))","v":0},{"$f":"-BH$190*(1+'S&S'!$E$164)+BH$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BH$218*(1+'S&S'!$E$166)+BH233*(1+'S&S'!$E$208)+BH234*(1+'S&S'!$E$210)+SUM(BH125*(1+'S&S'!$E$168),BH126*(1+'S&S'!$E$170),BH127*(1+'S&S'!$E$172),BH128*(1+'S&S'!$E$174),BH129*(1+'S&S'!$E$176),BH130*(1+'S&S'!$E$178),BH131*(1+'S&S'!$E$180),BH132*(1+'S&S'!$E$182),BH133*(1+'S&S'!$E$184),BH134*(1+'S&S'!$E$186),BH135*(1+'S&S'!$E$188),BH136*(1+'S&S'!$E$190),BH137*(1+'S&S'!$E$192),BH138*(1+'S&S'!$E$194),BH139*(1+'S&S'!$E$196),BH140*(1+'S&S'!$E$198),BH141*(1+'S&S'!$E$200),BH142*(1+'S&S'!$E$202),BH143*(1+'S&S'!$E$204),BH144*(1+'S&S'!$E$206))","v":0},{"$f":"-BI$190*(1+'S&S'!$E$164)+BI$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BI$218*(1+'S&S'!$E$166)+BI233*(1+'S&S'!$E$208)+BI234*(1+'S&S'!$E$210)+SUM(BI125*(1+'S&S'!$E$168),BI126*(1+'S&S'!$E$170),BI127*(1+'S&S'!$E$172),BI128*(1+'S&S'!$E$174),BI129*(1+'S&S'!$E$176),BI130*(1+'S&S'!$E$178),BI131*(1+'S&S'!$E$180),BI132*(1+'S&S'!$E$182),BI133*(1+'S&S'!$E$184),BI134*(1+'S&S'!$E$186),BI135*(1+'S&S'!$E$188),BI136*(1+'S&S'!$E$190),BI137*(1+'S&S'!$E$192),BI138*(1+'S&S'!$E$194),BI139*(1+'S&S'!$E$196),BI140*(1+'S&S'!$E$198),BI141*(1+'S&S'!$E$200),BI142*(1+'S&S'!$E$202),BI143*(1+'S&S'!$E$204),BI144*(1+'S&S'!$E$206))","v":0},{"$f":"-BJ$190*(1+'S&S'!$E$164)+BJ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BJ$218*(1+'S&S'!$E$166)+BJ233*(1+'S&S'!$E$208)+BJ234*(1+'S&S'!$E$210)+SUM(BJ125*(1+'S&S'!$E$168),BJ126*(1+'S&S'!$E$170),BJ127*(1+'S&S'!$E$172),BJ128*(1+'S&S'!$E$174),BJ129*(1+'S&S'!$E$176),BJ130*(1+'S&S'!$E$178),BJ131*(1+'S&S'!$E$180),BJ132*(1+'S&S'!$E$182),BJ133*(1+'S&S'!$E$184),BJ134*(1+'S&S'!$E$186),BJ135*(1+'S&S'!$E$188),BJ136*(1+'S&S'!$E$190),BJ137*(1+'S&S'!$E$192),BJ138*(1+'S&S'!$E$194),BJ139*(1+'S&S'!$E$196),BJ140*(1+'S&S'!$E$198),BJ141*(1+'S&S'!$E$200),BJ142*(1+'S&S'!$E$202),BJ143*(1+'S&S'!$E$204),BJ144*(1+'S&S'!$E$206))","v":0},{"$f":"-BK$190*(1+'S&S'!$E$164)+BK$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BK$218*(1+'S&S'!$E$166)+BK233*(1+'S&S'!$E$208)+BK234*(1+'S&S'!$E$210)+SUM(BK125*(1+'S&S'!$E$168),BK126*(1+'S&S'!$E$170),BK127*(1+'S&S'!$E$172),BK128*(1+'S&S'!$E$174),BK129*(1+'S&S'!$E$176),BK130*(1+'S&S'!$E$178),BK131*(1+'S&S'!$E$180),BK132*(1+'S&S'!$E$182),BK133*(1+'S&S'!$E$184),BK134*(1+'S&S'!$E$186),BK135*(1+'S&S'!$E$188),BK136*(1+'S&S'!$E$190),BK137*(1+'S&S'!$E$192),BK138*(1+'S&S'!$E$194),BK139*(1+'S&S'!$E$196),BK140*(1+'S&S'!$E$198),BK141*(1+'S&S'!$E$200),BK142*(1+'S&S'!$E$202),BK143*(1+'S&S'!$E$204),BK144*(1+'S&S'!$E$206))","v":0},{"$f":"-BL$190*(1+'S&S'!$E$164)+BL$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BL$218*(1+'S&S'!$E$166)+BL233*(1+'S&S'!$E$208)+BL234*(1+'S&S'!$E$210)+SUM(BL125*(1+'S&S'!$E$168),BL126*(1+'S&S'!$E$170),BL127*(1+'S&S'!$E$172),BL128*(1+'S&S'!$E$174),BL129*(1+'S&S'!$E$176),BL130*(1+'S&S'!$E$178),BL131*(1+'S&S'!$E$180),BL132*(1+'S&S'!$E$182),BL133*(1+'S&S'!$E$184),BL134*(1+'S&S'!$E$186),BL135*(1+'S&S'!$E$188),BL136*(1+'S&S'!$E$190),BL137*(1+'S&S'!$E$192),BL138*(1+'S&S'!$E$194),BL139*(1+'S&S'!$E$196),BL140*(1+'S&S'!$E$198),BL141*(1+'S&S'!$E$200),BL142*(1+'S&S'!$E$202),BL143*(1+'S&S'!$E$204),BL144*(1+'S&S'!$E$206))","v":0},{"$f":"-BM$190*(1+'S&S'!$E$164)+BM$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BM$218*(1+'S&S'!$E$166)+BM233*(1+'S&S'!$E$208)+BM234*(1+'S&S'!$E$210)+SUM(BM125*(1+'S&S'!$E$168),BM126*(1+'S&S'!$E$170),BM127*(1+'S&S'!$E$172),BM128*(1+'S&S'!$E$174),BM129*(1+'S&S'!$E$176),BM130*(1+'S&S'!$E$178),BM131*(1+'S&S'!$E$180),BM132*(1+'S&S'!$E$182),BM133*(1+'S&S'!$E$184),BM134*(1+'S&S'!$E$186),BM135*(1+'S&S'!$E$188),BM136*(1+'S&S'!$E$190),BM137*(1+'S&S'!$E$192),BM138*(1+'S&S'!$E$194),BM139*(1+'S&S'!$E$196),BM140*(1+'S&S'!$E$198),BM141*(1+'S&S'!$E$200),BM142*(1+'S&S'!$E$202),BM143*(1+'S&S'!$E$204),BM144*(1+'S&S'!$E$206))","v":0},{"$f":"-BN$190*(1+'S&S'!$E$164)+BN$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BN$218*(1+'S&S'!$E$166)+BN233*(1+'S&S'!$E$208)+BN234*(1+'S&S'!$E$210)+SUM(BN125*(1+'S&S'!$E$168),BN126*(1+'S&S'!$E$170),BN127*(1+'S&S'!$E$172),BN128*(1+'S&S'!$E$174),BN129*(1+'S&S'!$E$176),BN130*(1+'S&S'!$E$178),BN131*(1+'S&S'!$E$180),BN132*(1+'S&S'!$E$182),BN133*(1+'S&S'!$E$184),BN134*(1+'S&S'!$E$186),BN135*(1+'S&S'!$E$188),BN136*(1+'S&S'!$E$190),BN137*(1+'S&S'!$E$192),BN138*(1+'S&S'!$E$194),BN139*(1+'S&S'!$E$196),BN140*(1+'S&S'!$E$198),BN141*(1+'S&S'!$E$200),BN142*(1+'S&S'!$E$202),BN143*(1+'S&S'!$E$204),BN144*(1+'S&S'!$E$206))","v":0},{"$f":"-BO$190*(1+'S&S'!$E$164)+BO$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BO$218*(1+'S&S'!$E$166)+BO233*(1+'S&S'!$E$208)+BO234*(1+'S&S'!$E$210)+SUM(BO125*(1+'S&S'!$E$168),BO126*(1+'S&S'!$E$170),BO127*(1+'S&S'!$E$172),BO128*(1+'S&S'!$E$174),BO129*(1+'S&S'!$E$176),BO130*(1+'S&S'!$E$178),BO131*(1+'S&S'!$E$180),BO132*(1+'S&S'!$E$182),BO133*(1+'S&S'!$E$184),BO134*(1+'S&S'!$E$186),BO135*(1+'S&S'!$E$188),BO136*(1+'S&S'!$E$190),BO137*(1+'S&S'!$E$192),BO138*(1+'S&S'!$E$194),BO139*(1+'S&S'!$E$196),BO140*(1+'S&S'!$E$198),BO141*(1+'S&S'!$E$200),BO142*(1+'S&S'!$E$202),BO143*(1+'S&S'!$E$204),BO144*(1+'S&S'!$E$206))","v":0},{"$f":"-BP$190*(1+'S&S'!$E$164)+BP$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BP$218*(1+'S&S'!$E$166)+BP233*(1+'S&S'!$E$208)+BP234*(1+'S&S'!$E$210)+SUM(BP125*(1+'S&S'!$E$168),BP126*(1+'S&S'!$E$170),BP127*(1+'S&S'!$E$172),BP128*(1+'S&S'!$E$174),BP129*(1+'S&S'!$E$176),BP130*(1+'S&S'!$E$178),BP131*(1+'S&S'!$E$180),BP132*(1+'S&S'!$E$182),BP133*(1+'S&S'!$E$184),BP134*(1+'S&S'!$E$186),BP135*(1+'S&S'!$E$188),BP136*(1+'S&S'!$E$190),BP137*(1+'S&S'!$E$192),BP138*(1+'S&S'!$E$194),BP139*(1+'S&S'!$E$196),BP140*(1+'S&S'!$E$198),BP141*(1+'S&S'!$E$200),BP142*(1+'S&S'!$E$202),BP143*(1+'S&S'!$E$204),BP144*(1+'S&S'!$E$206))","v":0},{"$f":"-BQ$190*(1+'S&S'!$E$164)+BQ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BQ$218*(1+'S&S'!$E$166)+BQ233*(1+'S&S'!$E$208)+BQ234*(1+'S&S'!$E$210)+SUM(BQ125*(1+'S&S'!$E$168),BQ126*(1+'S&S'!$E$170),BQ127*(1+'S&S'!$E$172),BQ128*(1+'S&S'!$E$174),BQ129*(1+'S&S'!$E$176),BQ130*(1+'S&S'!$E$178),BQ131*(1+'S&S'!$E$180),BQ132*(1+'S&S'!$E$182),BQ133*(1+'S&S'!$E$184),BQ134*(1+'S&S'!$E$186),BQ135*(1+'S&S'!$E$188),BQ136*(1+'S&S'!$E$190),BQ137*(1+'S&S'!$E$192),BQ138*(1+'S&S'!$E$194),BQ139*(1+'S&S'!$E$196),BQ140*(1+'S&S'!$E$198),BQ141*(1+'S&S'!$E$200),BQ142*(1+'S&S'!$E$202),BQ143*(1+'S&S'!$E$204),BQ144*(1+'S&S'!$E$206))","v":0},{"$f":"-BR$190*(1+'S&S'!$E$164)+BR$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BR$218*(1+'S&S'!$E$166)+BR233*(1+'S&S'!$E$208)+BR234*(1+'S&S'!$E$210)+SUM(BR125*(1+'S&S'!$E$168),BR126*(1+'S&S'!$E$170),BR127*(1+'S&S'!$E$172),BR128*(1+'S&S'!$E$174),BR129*(1+'S&S'!$E$176),BR130*(1+'S&S'!$E$178),BR131*(1+'S&S'!$E$180),BR132*(1+'S&S'!$E$182),BR133*(1+'S&S'!$E$184),BR134*(1+'S&S'!$E$186),BR135*(1+'S&S'!$E$188),BR136*(1+'S&S'!$E$190),BR137*(1+'S&S'!$E$192),BR138*(1+'S&S'!$E$194),BR139*(1+'S&S'!$E$196),BR140*(1+'S&S'!$E$198),BR141*(1+'S&S'!$E$200),BR142*(1+'S&S'!$E$202),BR143*(1+'S&S'!$E$204),BR144*(1+'S&S'!$E$206))","v":0},{"$f":"-BS$190*(1+'S&S'!$E$164)+BS$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BS$218*(1+'S&S'!$E$166)+BS233*(1+'S&S'!$E$208)+BS234*(1+'S&S'!$E$210)+SUM(BS125*(1+'S&S'!$E$168),BS126*(1+'S&S'!$E$170),BS127*(1+'S&S'!$E$172),BS128*(1+'S&S'!$E$174),BS129*(1+'S&S'!$E$176),BS130*(1+'S&S'!$E$178),BS131*(1+'S&S'!$E$180),BS132*(1+'S&S'!$E$182),BS133*(1+'S&S'!$E$184),BS134*(1+'S&S'!$E$186),BS135*(1+'S&S'!$E$188),BS136*(1+'S&S'!$E$190),BS137*(1+'S&S'!$E$192),BS138*(1+'S&S'!$E$194),BS139*(1+'S&S'!$E$196),BS140*(1+'S&S'!$E$198),BS141*(1+'S&S'!$E$200),BS142*(1+'S&S'!$E$202),BS143*(1+'S&S'!$E$204),BS144*(1+'S&S'!$E$206))","v":0},{"$f":"-BT$190*(1+'S&S'!$E$164)+BT$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BT$218*(1+'S&S'!$E$166)+BT233*(1+'S&S'!$E$208)+BT234*(1+'S&S'!$E$210)+SUM(BT125*(1+'S&S'!$E$168),BT126*(1+'S&S'!$E$170),BT127*(1+'S&S'!$E$172),BT128*(1+'S&S'!$E$174),BT129*(1+'S&S'!$E$176),BT130*(1+'S&S'!$E$178),BT131*(1+'S&S'!$E$180),BT132*(1+'S&S'!$E$182),BT133*(1+'S&S'!$E$184),BT134*(1+'S&S'!$E$186),BT135*(1+'S&S'!$E$188),BT136*(1+'S&S'!$E$190),BT137*(1+'S&S'!$E$192),BT138*(1+'S&S'!$E$194),BT139*(1+'S&S'!$E$196),BT140*(1+'S&S'!$E$198),BT141*(1+'S&S'!$E$200),BT142*(1+'S&S'!$E$202),BT143*(1+'S&S'!$E$204),BT144*(1+'S&S'!$E$206))","v":0},{"$f":"-BU$190*(1+'S&S'!$E$164)+BU$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BU$218*(1+'S&S'!$E$166)+BU233*(1+'S&S'!$E$208)+BU234*(1+'S&S'!$E$210)+SUM(BU125*(1+'S&S'!$E$168),BU126*(1+'S&S'!$E$170),BU127*(1+'S&S'!$E$172),BU128*(1+'S&S'!$E$174),BU129*(1+'S&S'!$E$176),BU130*(1+'S&S'!$E$178),BU131*(1+'S&S'!$E$180),BU132*(1+'S&S'!$E$182),BU133*(1+'S&S'!$E$184),BU134*(1+'S&S'!$E$186),BU135*(1+'S&S'!$E$188),BU136*(1+'S&S'!$E$190),BU137*(1+'S&S'!$E$192),BU138*(1+'S&S'!$E$194),BU139*(1+'S&S'!$E$196),BU140*(1+'S&S'!$E$198),BU141*(1+'S&S'!$E$200),BU142*(1+'S&S'!$E$202),BU143*(1+'S&S'!$E$204),BU144*(1+'S&S'!$E$206))","v":0},{"$f":"-BV$190*(1+'S&S'!$E$164)+BV$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BV$218*(1+'S&S'!$E$166)+BV233*(1+'S&S'!$E$208)+BV234*(1+'S&S'!$E$210)+SUM(BV125*(1+'S&S'!$E$168),BV126*(1+'S&S'!$E$170),BV127*(1+'S&S'!$E$172),BV128*(1+'S&S'!$E$174),BV129*(1+'S&S'!$E$176),BV130*(1+'S&S'!$E$178),BV131*(1+'S&S'!$E$180),BV132*(1+'S&S'!$E$182),BV133*(1+'S&S'!$E$184),BV134*(1+'S&S'!$E$186),BV135*(1+'S&S'!$E$188),BV136*(1+'S&S'!$E$190),BV137*(1+'S&S'!$E$192),BV138*(1+'S&S'!$E$194),BV139*(1+'S&S'!$E$196),BV140*(1+'S&S'!$E$198),BV141*(1+'S&S'!$E$200),BV142*(1+'S&S'!$E$202),BV143*(1+'S&S'!$E$204),BV144*(1+'S&S'!$E$206))","v":0},{"$f":"-BW$190*(1+'S&S'!$E$164)+BW$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BW$218*(1+'S&S'!$E$166)+BW233*(1+'S&S'!$E$208)+BW234*(1+'S&S'!$E$210)+SUM(BW125*(1+'S&S'!$E$168),BW126*(1+'S&S'!$E$170),BW127*(1+'S&S'!$E$172),BW128*(1+'S&S'!$E$174),BW129*(1+'S&S'!$E$176),BW130*(1+'S&S'!$E$178),BW131*(1+'S&S'!$E$180),BW132*(1+'S&S'!$E$182),BW133*(1+'S&S'!$E$184),BW134*(1+'S&S'!$E$186),BW135*(1+'S&S'!$E$188),BW136*(1+'S&S'!$E$190),BW137*(1+'S&S'!$E$192),BW138*(1+'S&S'!$E$194),BW139*(1+'S&S'!$E$196),BW140*(1+'S&S'!$E$198),BW141*(1+'S&S'!$E$200),BW142*(1+'S&S'!$E$202),BW143*(1+'S&S'!$E$204),BW144*(1+'S&S'!$E$206))","v":0},{"$f":"-BX$190*(1+'S&S'!$E$164)+BX$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BX$218*(1+'S&S'!$E$166)+BX233*(1+'S&S'!$E$208)+BX234*(1+'S&S'!$E$210)+SUM(BX125*(1+'S&S'!$E$168),BX126*(1+'S&S'!$E$170),BX127*(1+'S&S'!$E$172),BX128*(1+'S&S'!$E$174),BX129*(1+'S&S'!$E$176),BX130*(1+'S&S'!$E$178),BX131*(1+'S&S'!$E$180),BX132*(1+'S&S'!$E$182),BX133*(1+'S&S'!$E$184),BX134*(1+'S&S'!$E$186),BX135*(1+'S&S'!$E$188),BX136*(1+'S&S'!$E$190),BX137*(1+'S&S'!$E$192),BX138*(1+'S&S'!$E$194),BX139*(1+'S&S'!$E$196),BX140*(1+'S&S'!$E$198),BX141*(1+'S&S'!$E$200),BX142*(1+'S&S'!$E$202),BX143*(1+'S&S'!$E$204),BX144*(1+'S&S'!$E$206))","v":0},{"$f":"-BY$190*(1+'S&S'!$E$164)+BY$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BY$218*(1+'S&S'!$E$166)+BY233*(1+'S&S'!$E$208)+BY234*(1+'S&S'!$E$210)+SUM(BY125*(1+'S&S'!$E$168),BY126*(1+'S&S'!$E$170),BY127*(1+'S&S'!$E$172),BY128*(1+'S&S'!$E$174),BY129*(1+'S&S'!$E$176),BY130*(1+'S&S'!$E$178),BY131*(1+'S&S'!$E$180),BY132*(1+'S&S'!$E$182),BY133*(1+'S&S'!$E$184),BY134*(1+'S&S'!$E$186),BY135*(1+'S&S'!$E$188),BY136*(1+'S&S'!$E$190),BY137*(1+'S&S'!$E$192),BY138*(1+'S&S'!$E$194),BY139*(1+'S&S'!$E$196),BY140*(1+'S&S'!$E$198),BY141*(1+'S&S'!$E$200),BY142*(1+'S&S'!$E$202),BY143*(1+'S&S'!$E$204),BY144*(1+'S&S'!$E$206))","v":0},{"$f":"-BZ$190*(1+'S&S'!$E$164)+BZ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BZ$218*(1+'S&S'!$E$166)+BZ233*(1+'S&S'!$E$208)+BZ234*(1+'S&S'!$E$210)+SUM(BZ125*(1+'S&S'!$E$168),BZ126*(1+'S&S'!$E$170),BZ127*(1+'S&S'!$E$172),BZ128*(1+'S&S'!$E$174),BZ129*(1+'S&S'!$E$176),BZ130*(1+'S&S'!$E$178),BZ131*(1+'S&S'!$E$180),BZ132*(1+'S&S'!$E$182),BZ133*(1+'S&S'!$E$184),BZ134*(1+'S&S'!$E$186),BZ135*(1+'S&S'!$E$188),BZ136*(1+'S&S'!$E$190),BZ137*(1+'S&S'!$E$192),BZ138*(1+'S&S'!$E$194),BZ139*(1+'S&S'!$E$196),BZ140*(1+'S&S'!$E$198),BZ141*(1+'S&S'!$E$200),BZ142*(1+'S&S'!$E$202),BZ143*(1+'S&S'!$E$204),BZ144*(1+'S&S'!$E$206))","v":0},{"$f":"-CA$190*(1+'S&S'!$E$164)+CA$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CA$218*(1+'S&S'!$E$166)+CA233*(1+'S&S'!$E$208)+CA234*(1+'S&S'!$E$210)+SUM(CA125*(1+'S&S'!$E$168),CA126*(1+'S&S'!$E$170),CA127*(1+'S&S'!$E$172),CA128*(1+'S&S'!$E$174),CA129*(1+'S&S'!$E$176),CA130*(1+'S&S'!$E$178),CA131*(1+'S&S'!$E$180),CA132*(1+'S&S'!$E$182),CA133*(1+'S&S'!$E$184),CA134*(1+'S&S'!$E$186),CA135*(1+'S&S'!$E$188),CA136*(1+'S&S'!$E$190),CA137*(1+'S&S'!$E$192),CA138*(1+'S&S'!$E$194),CA139*(1+'S&S'!$E$196),CA140*(1+'S&S'!$E$198),CA141*(1+'S&S'!$E$200),CA142*(1+'S&S'!$E$202),CA143*(1+'S&S'!$E$204),CA144*(1+'S&S'!$E$206))","v":0},{"$f":"-CB$190*(1+'S&S'!$E$164)+CB$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CB$218*(1+'S&S'!$E$166)+CB233*(1+'S&S'!$E$208)+CB234*(1+'S&S'!$E$210)+SUM(CB125*(1+'S&S'!$E$168),CB126*(1+'S&S'!$E$170),CB127*(1+'S&S'!$E$172),CB128*(1+'S&S'!$E$174),CB129*(1+'S&S'!$E$176),CB130*(1+'S&S'!$E$178),CB131*(1+'S&S'!$E$180),CB132*(1+'S&S'!$E$182),CB133*(1+'S&S'!$E$184),CB134*(1+'S&S'!$E$186),CB135*(1+'S&S'!$E$188),CB136*(1+'S&S'!$E$190),CB137*(1+'S&S'!$E$192),CB138*(1+'S&S'!$E$194),CB139*(1+'S&S'!$E$196),CB140*(1+'S&S'!$E$198),CB141*(1+'S&S'!$E$200),CB142*(1+'S&S'!$E$202),CB143*(1+'S&S'!$E$204),CB144*(1+'S&S'!$E$206))","v":0},{"$f":"-CC$190*(1+'S&S'!$E$164)+CC$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CC$218*(1+'S&S'!$E$166)+CC233*(1+'S&S'!$E$208)+CC234*(1+'S&S'!$E$210)+SUM(CC125*(1+'S&S'!$E$168),CC126*(1+'S&S'!$E$170),CC127*(1+'S&S'!$E$172),CC128*(1+'S&S'!$E$174),CC129*(1+'S&S'!$E$176),CC130*(1+'S&S'!$E$178),CC131*(1+'S&S'!$E$180),CC132*(1+'S&S'!$E$182),CC133*(1+'S&S'!$E$184),CC134*(1+'S&S'!$E$186),CC135*(1+'S&S'!$E$188),CC136*(1+'S&S'!$E$190),CC137*(1+'S&S'!$E$192),CC138*(1+'S&S'!$E$194),CC139*(1+'S&S'!$E$196),CC140*(1+'S&S'!$E$198),CC141*(1+'S&S'!$E$200),CC142*(1+'S&S'!$E$202),CC143*(1+'S&S'!$E$204),CC144*(1+'S&S'!$E$206))","v":0},{"$f":"-CD$190*(1+'S&S'!$E$164)+CD$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CD$218*(1+'S&S'!$E$166)+CD233*(1+'S&S'!$E$208)+CD234*(1+'S&S'!$E$210)+SUM(CD125*(1+'S&S'!$E$168),CD126*(1+'S&S'!$E$170),CD127*(1+'S&S'!$E$172),CD128*(1+'S&S'!$E$174),CD129*(1+'S&S'!$E$176),CD130*(1+'S&S'!$E$178),CD131*(1+'S&S'!$E$180),CD132*(1+'S&S'!$E$182),CD133*(1+'S&S'!$E$184),CD134*(1+'S&S'!$E$186),CD135*(1+'S&S'!$E$188),CD136*(1+'S&S'!$E$190),CD137*(1+'S&S'!$E$192),CD138*(1+'S&S'!$E$194),CD139*(1+'S&S'!$E$196),CD140*(1+'S&S'!$E$198),CD141*(1+'S&S'!$E$200),CD142*(1+'S&S'!$E$202),CD143*(1+'S&S'!$E$204),CD144*(1+'S&S'!$E$206))","v":0},{"$f":"-CE$190*(1+'S&S'!$E$164)+CE$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CE$218*(1+'S&S'!$E$166)+CE233*(1+'S&S'!$E$208)+CE234*(1+'S&S'!$E$210)+SUM(CE125*(1+'S&S'!$E$168),CE126*(1+'S&S'!$E$170),CE127*(1+'S&S'!$E$172),CE128*(1+'S&S'!$E$174),CE129*(1+'S&S'!$E$176),CE130*(1+'S&S'!$E$178),CE131*(1+'S&S'!$E$180),CE132*(1+'S&S'!$E$182),CE133*(1+'S&S'!$E$184),CE134*(1+'S&S'!$E$186),CE135*(1+'S&S'!$E$188),CE136*(1+'S&S'!$E$190),CE137*(1+'S&S'!$E$192),CE138*(1+'S&S'!$E$194),CE139*(1+'S&S'!$E$196),CE140*(1+'S&S'!$E$198),CE141*(1+'S&S'!$E$200),CE142*(1+'S&S'!$E$202),CE143*(1+'S&S'!$E$204),CE144*(1+'S&S'!$E$206))","v":0},{"$f":"-CF$190*(1+'S&S'!$E$164)+CF$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CF$218*(1+'S&S'!$E$166)+CF233*(1+'S&S'!$E$208)+CF234*(1+'S&S'!$E$210)+SUM(CF125*(1+'S&S'!$E$168),CF126*(1+'S&S'!$E$170),CF127*(1+'S&S'!$E$172),CF128*(1+'S&S'!$E$174),CF129*(1+'S&S'!$E$176),CF130*(1+'S&S'!$E$178),CF131*(1+'S&S'!$E$180),CF132*(1+'S&S'!$E$182),CF133*(1+'S&S'!$E$184),CF134*(1+'S&S'!$E$186),CF135*(1+'S&S'!$E$188),CF136*(1+'S&S'!$E$190),CF137*(1+'S&S'!$E$192),CF138*(1+'S&S'!$E$194),CF139*(1+'S&S'!$E$196),CF140*(1+'S&S'!$E$198),CF141*(1+'S&S'!$E$200),CF142*(1+'S&S'!$E$202),CF143*(1+'S&S'!$E$204),CF144*(1+'S&S'!$E$206))","v":0},{"$f":"-CG$190*(1+'S&S'!$E$164)+CG$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CG$218*(1+'S&S'!$E$166)+CG233*(1+'S&S'!$E$208)+CG234*(1+'S&S'!$E$210)+SUM(CG125*(1+'S&S'!$E$168),CG126*(1+'S&S'!$E$170),CG127*(1+'S&S'!$E$172),CG128*(1+'S&S'!$E$174),CG129*(1+'S&S'!$E$176),CG130*(1+'S&S'!$E$178),CG131*(1+'S&S'!$E$180),CG132*(1+'S&S'!$E$182),CG133*(1+'S&S'!$E$184),CG134*(1+'S&S'!$E$186),CG135*(1+'S&S'!$E$188),CG136*(1+'S&S'!$E$190),CG137*(1+'S&S'!$E$192),CG138*(1+'S&S'!$E$194),CG139*(1+'S&S'!$E$196),CG140*(1+'S&S'!$E$198),CG141*(1+'S&S'!$E$200),CG142*(1+'S&S'!$E$202),CG143*(1+'S&S'!$E$204),CG144*(1+'S&S'!$E$206))","v":0},{"$f":"-CH$190*(1+'S&S'!$E$164)+CH$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CH$218*(1+'S&S'!$E$166)+CH233*(1+'S&S'!$E$208)+CH234*(1+'S&S'!$E$210)+SUM(CH125*(1+'S&S'!$E$168),CH126*(1+'S&S'!$E$170),CH127*(1+'S&S'!$E$172),CH128*(1+'S&S'!$E$174),CH129*(1+'S&S'!$E$176),CH130*(1+'S&S'!$E$178),CH131*(1+'S&S'!$E$180),CH132*(1+'S&S'!$E$182),CH133*(1+'S&S'!$E$184),CH134*(1+'S&S'!$E$186),CH135*(1+'S&S'!$E$188),CH136*(1+'S&S'!$E$190),CH137*(1+'S&S'!$E$192),CH138*(1+'S&S'!$E$194),CH139*(1+'S&S'!$E$196),CH140*(1+'S&S'!$E$198),CH141*(1+'S&S'!$E$200),CH142*(1+'S&S'!$E$202),CH143*(1+'S&S'!$E$204),CH144*(1+'S&S'!$E$206))","v":0},{"$f":"-CI$190*(1+'S&S'!$E$164)+CI$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CI$218*(1+'S&S'!$E$166)+CI233*(1+'S&S'!$E$208)+CI234*(1+'S&S'!$E$210)+SUM(CI125*(1+'S&S'!$E$168),CI126*(1+'S&S'!$E$170),CI127*(1+'S&S'!$E$172),CI128*(1+'S&S'!$E$174),CI129*(1+'S&S'!$E$176),CI130*(1+'S&S'!$E$178),CI131*(1+'S&S'!$E$180),CI132*(1+'S&S'!$E$182),CI133*(1+'S&S'!$E$184),CI134*(1+'S&S'!$E$186),CI135*(1+'S&S'!$E$188),CI136*(1+'S&S'!$E$190),CI137*(1+'S&S'!$E$192),CI138*(1+'S&S'!$E$194),CI139*(1+'S&S'!$E$196),CI140*(1+'S&S'!$E$198),CI141*(1+'S&S'!$E$200),CI142*(1+'S&S'!$E$202),CI143*(1+'S&S'!$E$204),CI144*(1+'S&S'!$E$206))","v":0},{"$f":"-CJ$190*(1+'S&S'!$E$164)+CJ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CJ$218*(1+'S&S'!$E$166)+CJ233*(1+'S&S'!$E$208)+CJ234*(1+'S&S'!$E$210)+SUM(CJ125*(1+'S&S'!$E$168),CJ126*(1+'S&S'!$E$170),CJ127*(1+'S&S'!$E$172),CJ128*(1+'S&S'!$E$174),CJ129*(1+'S&S'!$E$176),CJ130*(1+'S&S'!$E$178),CJ131*(1+'S&S'!$E$180),CJ132*(1+'S&S'!$E$182),CJ133*(1+'S&S'!$E$184),CJ134*(1+'S&S'!$E$186),CJ135*(1+'S&S'!$E$188),CJ136*(1+'S&S'!$E$190),CJ137*(1+'S&S'!$E$192),CJ138*(1+'S&S'!$E$194),CJ139*(1+'S&S'!$E$196),CJ140*(1+'S&S'!$E$198),CJ141*(1+'S&S'!$E$200),CJ142*(1+'S&S'!$E$202),CJ143*(1+'S&S'!$E$204),CJ144*(1+'S&S'!$E$206))","v":0},{"$f":"-CK$190*(1+'S&S'!$E$164)+CK$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CK$218*(1+'S&S'!$E$166)+CK233*(1+'S&S'!$E$208)+CK234*(1+'S&S'!$E$210)+SUM(CK125*(1+'S&S'!$E$168),CK126*(1+'S&S'!$E$170),CK127*(1+'S&S'!$E$172),CK128*(1+'S&S'!$E$174),CK129*(1+'S&S'!$E$176),CK130*(1+'S&S'!$E$178),CK131*(1+'S&S'!$E$180),CK132*(1+'S&S'!$E$182),CK133*(1+'S&S'!$E$184),CK134*(1+'S&S'!$E$186),CK135*(1+'S&S'!$E$188),CK136*(1+'S&S'!$E$190),CK137*(1+'S&S'!$E$192),CK138*(1+'S&S'!$E$194),CK139*(1+'S&S'!$E$196),CK140*(1+'S&S'!$E$198),CK141*(1+'S&S'!$E$200),CK142*(1+'S&S'!$E$202),CK143*(1+'S&S'!$E$204),CK144*(1+'S&S'!$E$206))","v":0},{"$f":"-CL$190*(1+'S&S'!$E$164)+CL$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CL$218*(1+'S&S'!$E$166)+CL233*(1+'S&S'!$E$208)+CL234*(1+'S&S'!$E$210)+SUM(CL125*(1+'S&S'!$E$168),CL126*(1+'S&S'!$E$170),CL127*(1+'S&S'!$E$172),CL128*(1+'S&S'!$E$174),CL129*(1+'S&S'!$E$176),CL130*(1+'S&S'!$E$178),CL131*(1+'S&S'!$E$180),CL132*(1+'S&S'!$E$182),CL133*(1+'S&S'!$E$184),CL134*(1+'S&S'!$E$186),CL135*(1+'S&S'!$E$188),CL136*(1+'S&S'!$E$190),CL137*(1+'S&S'!$E$192),CL138*(1+'S&S'!$E$194),CL139*(1+'S&S'!$E$196),CL140*(1+'S&S'!$E$198),CL141*(1+'S&S'!$E$200),CL142*(1+'S&S'!$E$202),CL143*(1+'S&S'!$E$204),CL144*(1+'S&S'!$E$206))","v":0},{"$f":"-CM$190*(1+'S&S'!$E$164)+CM$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CM$218*(1+'S&S'!$E$166)+CM233*(1+'S&S'!$E$208)+CM234*(1+'S&S'!$E$210)+SUM(CM125*(1+'S&S'!$E$168),CM126*(1+'S&S'!$E$170),CM127*(1+'S&S'!$E$172),CM128*(1+'S&S'!$E$174),CM129*(1+'S&S'!$E$176),CM130*(1+'S&S'!$E$178),CM131*(1+'S&S'!$E$180),CM132*(1+'S&S'!$E$182),CM133*(1+'S&S'!$E$184),CM134*(1+'S&S'!$E$186),CM135*(1+'S&S'!$E$188),CM136*(1+'S&S'!$E$190),CM137*(1+'S&S'!$E$192),CM138*(1+'S&S'!$E$194),CM139*(1+'S&S'!$E$196),CM140*(1+'S&S'!$E$198),CM141*(1+'S&S'!$E$200),CM142*(1+'S&S'!$E$202),CM143*(1+'S&S'!$E$204),CM144*(1+'S&S'!$E$206))","v":0},{"$f":"-CN$190*(1+'S&S'!$E$164)+CN$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CN$218*(1+'S&S'!$E$166)+CN233*(1+'S&S'!$E$208)+CN234*(1+'S&S'!$E$210)+SUM(CN125*(1+'S&S'!$E$168),CN126*(1+'S&S'!$E$170),CN127*(1+'S&S'!$E$172),CN128*(1+'S&S'!$E$174),CN129*(1+'S&S'!$E$176),CN130*(1+'S&S'!$E$178),CN131*(1+'S&S'!$E$180),CN132*(1+'S&S'!$E$182),CN133*(1+'S&S'!$E$184),CN134*(1+'S&S'!$E$186),CN135*(1+'S&S'!$E$188),CN136*(1+'S&S'!$E$190),CN137*(1+'S&S'!$E$192),CN138*(1+'S&S'!$E$194),CN139*(1+'S&S'!$E$196),CN140*(1+'S&S'!$E$198),CN141*(1+'S&S'!$E$200),CN142*(1+'S&S'!$E$202),CN143*(1+'S&S'!$E$204),CN144*(1+'S&S'!$E$206))","v":0},{"$f":"-CO$190*(1+'S&S'!$E$164)+CO$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CO$218*(1+'S&S'!$E$166)+CO233*(1+'S&S'!$E$208)+CO234*(1+'S&S'!$E$210)+SUM(CO125*(1+'S&S'!$E$168),CO126*(1+'S&S'!$E$170),CO127*(1+'S&S'!$E$172),CO128*(1+'S&S'!$E$174),CO129*(1+'S&S'!$E$176),CO130*(1+'S&S'!$E$178),CO131*(1+'S&S'!$E$180),CO132*(1+'S&S'!$E$182),CO133*(1+'S&S'!$E$184),CO134*(1+'S&S'!$E$186),CO135*(1+'S&S'!$E$188),CO136*(1+'S&S'!$E$190),CO137*(1+'S&S'!$E$192),CO138*(1+'S&S'!$E$194),CO139*(1+'S&S'!$E$196),CO140*(1+'S&S'!$E$198),CO141*(1+'S&S'!$E$200),CO142*(1+'S&S'!$E$202),CO143*(1+'S&S'!$E$204),CO144*(1+'S&S'!$E$206))","v":0},{"$f":"-CP$190*(1+'S&S'!$E$164)+CP$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CP$218*(1+'S&S'!$E$166)+CP233*(1+'S&S'!$E$208)+CP234*(1+'S&S'!$E$210)+SUM(CP125*(1+'S&S'!$E$168),CP126*(1+'S&S'!$E$170),CP127*(1+'S&S'!$E$172),CP128*(1+'S&S'!$E$174),CP129*(1+'S&S'!$E$176),CP130*(1+'S&S'!$E$178),CP131*(1+'S&S'!$E$180),CP132*(1+'S&S'!$E$182),CP133*(1+'S&S'!$E$184),CP134*(1+'S&S'!$E$186),CP135*(1+'S&S'!$E$188),CP136*(1+'S&S'!$E$190),CP137*(1+'S&S'!$E$192),CP138*(1+'S&S'!$E$194),CP139*(1+'S&S'!$E$196),CP140*(1+'S&S'!$E$198),CP141*(1+'S&S'!$E$200),CP142*(1+'S&S'!$E$202),CP143*(1+'S&S'!$E$204),CP144*(1+'S&S'!$E$206))","v":0},{"$f":"-CQ$190*(1+'S&S'!$E$164)+CQ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CQ$218*(1+'S&S'!$E$166)+CQ233*(1+'S&S'!$E$208)+CQ234*(1+'S&S'!$E$210)+SUM(CQ125*(1+'S&S'!$E$168),CQ126*(1+'S&S'!$E$170),CQ127*(1+'S&S'!$E$172),CQ128*(1+'S&S'!$E$174),CQ129*(1+'S&S'!$E$176),CQ130*(1+'S&S'!$E$178),CQ131*(1+'S&S'!$E$180),CQ132*(1+'S&S'!$E$182),CQ133*(1+'S&S'!$E$184),CQ134*(1+'S&S'!$E$186),CQ135*(1+'S&S'!$E$188),CQ136*(1+'S&S'!$E$190),CQ137*(1+'S&S'!$E$192),CQ138*(1+'S&S'!$E$194),CQ139*(1+'S&S'!$E$196),CQ140*(1+'S&S'!$E$198),CQ141*(1+'S&S'!$E$200),CQ142*(1+'S&S'!$E$202),CQ143*(1+'S&S'!$E$204),CQ144*(1+'S&S'!$E$206))","v":0},{"$f":"-CR$190*(1+'S&S'!$E$164)+CR$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CR$218*(1+'S&S'!$E$166)+CR233*(1+'S&S'!$E$208)+CR234*(1+'S&S'!$E$210)+SUM(CR125*(1+'S&S'!$E$168),CR126*(1+'S&S'!$E$170),CR127*(1+'S&S'!$E$172),CR128*(1+'S&S'!$E$174),CR129*(1+'S&S'!$E$176),CR130*(1+'S&S'!$E$178),CR131*(1+'S&S'!$E$180),CR132*(1+'S&S'!$E$182),CR133*(1+'S&S'!$E$184),CR134*(1+'S&S'!$E$186),CR135*(1+'S&S'!$E$188),CR136*(1+'S&S'!$E$190),CR137*(1+'S&S'!$E$192),CR138*(1+'S&S'!$E$194),CR139*(1+'S&S'!$E$196),CR140*(1+'S&S'!$E$198),CR141*(1+'S&S'!$E$200),CR142*(1+'S&S'!$E$202),CR143*(1+'S&S'!$E$204),CR144*(1+'S&S'!$E$206))","v":0},{"$f":"-CS$190*(1+'S&S'!$E$164)+CS$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CS$218*(1+'S&S'!$E$166)+CS233*(1+'S&S'!$E$208)+CS234*(1+'S&S'!$E$210)+SUM(CS125*(1+'S&S'!$E$168),CS126*(1+'S&S'!$E$170),CS127*(1+'S&S'!$E$172),CS128*(1+'S&S'!$E$174),CS129*(1+'S&S'!$E$176),CS130*(1+'S&S'!$E$178),CS131*(1+'S&S'!$E$180),CS132*(1+'S&S'!$E$182),CS133*(1+'S&S'!$E$184),CS134*(1+'S&S'!$E$186),CS135*(1+'S&S'!$E$188),CS136*(1+'S&S'!$E$190),CS137*(1+'S&S'!$E$192),CS138*(1+'S&S'!$E$194),CS139*(1+'S&S'!$E$196),CS140*(1+'S&S'!$E$198),CS141*(1+'S&S'!$E$200),CS142*(1+'S&S'!$E$202),CS143*(1+'S&S'!$E$204),CS144*(1+'S&S'!$E$206))","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G362+NPV(G.Asm!$F$40,H362:INDEX(H362:CS362,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G362:CS362)","v":0},{"$f":"-G$190*(1+'S&S'!$G$164)+G$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-G$218*(1+'S&S'!$G$166)+G233*(1+'S&S'!$G$208)+G234*(1+'S&S'!$G$210)+SUM(G125*(1+'S&S'!$G$168),G126*(1+'S&S'!$G$170),G127*(1+'S&S'!$G$172),G128*(1+'S&S'!$G$174),G129*(1+'S&S'!$G$176),G130*(1+'S&S'!$G$178),G131*(1+'S&S'!$G$180),G132*(1+'S&S'!$G$182),G133*(1+'S&S'!$G$184),G134*(1+'S&S'!$G$186),G135*(1+'S&S'!$G$188),G136*(1+'S&S'!$G$190),G137*(1+'S&S'!$G$192),G138*(1+'S&S'!$G$194),G139*(1+'S&S'!$G$196),G140*(1+'S&S'!$G$198),G141*(1+'S&S'!$G$200),G142*(1+'S&S'!$G$202),G143*(1+'S&S'!$G$204),G144*(1+'S&S'!$G$206))","v":0},{"$f":"-H$190*(1+'S&S'!$G$164)+H$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-H$218*(1+'S&S'!$G$166)+H233*(1+'S&S'!$G$208)+H234*(1+'S&S'!$G$210)+SUM(H125*(1+'S&S'!$G$168),H126*(1+'S&S'!$G$170),H127*(1+'S&S'!$G$172),H128*(1+'S&S'!$G$174),H129*(1+'S&S'!$G$176),H130*(1+'S&S'!$G$178),H131*(1+'S&S'!$G$180),H132*(1+'S&S'!$G$182),H133*(1+'S&S'!$G$184),H134*(1+'S&S'!$G$186),H135*(1+'S&S'!$G$188),H136*(1+'S&S'!$G$190),H137*(1+'S&S'!$G$192),H138*(1+'S&S'!$G$194),H139*(1+'S&S'!$G$196),H140*(1+'S&S'!$G$198),H141*(1+'S&S'!$G$200),H142*(1+'S&S'!$G$202),H143*(1+'S&S'!$G$204),H144*(1+'S&S'!$G$206))","v":0},{"$f":"-I$190*(1+'S&S'!$G$164)+I$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-I$218*(1+'S&S'!$G$166)+I233*(1+'S&S'!$G$208)+I234*(1+'S&S'!$G$210)+SUM(I125*(1+'S&S'!$G$168),I126*(1+'S&S'!$G$170),I127*(1+'S&S'!$G$172),I128*(1+'S&S'!$G$174),I129*(1+'S&S'!$G$176),I130*(1+'S&S'!$G$178),I131*(1+'S&S'!$G$180),I132*(1+'S&S'!$G$182),I133*(1+'S&S'!$G$184),I134*(1+'S&S'!$G$186),I135*(1+'S&S'!$G$188),I136*(1+'S&S'!$G$190),I137*(1+'S&S'!$G$192),I138*(1+'S&S'!$G$194),I139*(1+'S&S'!$G$196),I140*(1+'S&S'!$G$198),I141*(1+'S&S'!$G$200),I142*(1+'S&S'!$G$202),I143*(1+'S&S'!$G$204),I144*(1+'S&S'!$G$206))","v":0},{"$f":"-J$190*(1+'S&S'!$G$164)+J$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-J$218*(1+'S&S'!$G$166)+J233*(1+'S&S'!$G$208)+J234*(1+'S&S'!$G$210)+SUM(J125*(1+'S&S'!$G$168),J126*(1+'S&S'!$G$170),J127*(1+'S&S'!$G$172),J128*(1+'S&S'!$G$174),J129*(1+'S&S'!$G$176),J130*(1+'S&S'!$G$178),J131*(1+'S&S'!$G$180),J132*(1+'S&S'!$G$182),J133*(1+'S&S'!$G$184),J134*(1+'S&S'!$G$186),J135*(1+'S&S'!$G$188),J136*(1+'S&S'!$G$190),J137*(1+'S&S'!$G$192),J138*(1+'S&S'!$G$194),J139*(1+'S&S'!$G$196),J140*(1+'S&S'!$G$198),J141*(1+'S&S'!$G$200),J142*(1+'S&S'!$G$202),J143*(1+'S&S'!$G$204),J144*(1+'S&S'!$G$206))","v":0},{"$f":"-K$190*(1+'S&S'!$G$164)+K$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-K$218*(1+'S&S'!$G$166)+K233*(1+'S&S'!$G$208)+K234*(1+'S&S'!$G$210)+SUM(K125*(1+'S&S'!$G$168),K126*(1+'S&S'!$G$170),K127*(1+'S&S'!$G$172),K128*(1+'S&S'!$G$174),K129*(1+'S&S'!$G$176),K130*(1+'S&S'!$G$178),K131*(1+'S&S'!$G$180),K132*(1+'S&S'!$G$182),K133*(1+'S&S'!$G$184),K134*(1+'S&S'!$G$186),K135*(1+'S&S'!$G$188),K136*(1+'S&S'!$G$190),K137*(1+'S&S'!$G$192),K138*(1+'S&S'!$G$194),K139*(1+'S&S'!$G$196),K140*(1+'S&S'!$G$198),K141*(1+'S&S'!$G$200),K142*(1+'S&S'!$G$202),K143*(1+'S&S'!$G$204),K144*(1+'S&S'!$G$206))","v":0},{"$f":"-L$190*(1+'S&S'!$G$164)+L$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-L$218*(1+'S&S'!$G$166)+L233*(1+'S&S'!$G$208)+L234*(1+'S&S'!$G$210)+SUM(L125*(1+'S&S'!$G$168),L126*(1+'S&S'!$G$170),L127*(1+'S&S'!$G$172),L128*(1+'S&S'!$G$174),L129*(1+'S&S'!$G$176),L130*(1+'S&S'!$G$178),L131*(1+'S&S'!$G$180),L132*(1+'S&S'!$G$182),L133*(1+'S&S'!$G$184),L134*(1+'S&S'!$G$186),L135*(1+'S&S'!$G$188),L136*(1+'S&S'!$G$190),L137*(1+'S&S'!$G$192),L138*(1+'S&S'!$G$194),L139*(1+'S&S'!$G$196),L140*(1+'S&S'!$G$198),L141*(1+'S&S'!$G$200),L142*(1+'S&S'!$G$202),L143*(1+'S&S'!$G$204),L144*(1+'S&S'!$G$206))","v":0},{"$f":"-M$190*(1+'S&S'!$G$164)+M$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-M$218*(1+'S&S'!$G$166)+M233*(1+'S&S'!$G$208)+M234*(1+'S&S'!$G$210)+SUM(M125*(1+'S&S'!$G$168),M126*(1+'S&S'!$G$170),M127*(1+'S&S'!$G$172),M128*(1+'S&S'!$G$174),M129*(1+'S&S'!$G$176),M130*(1+'S&S'!$G$178),M131*(1+'S&S'!$G$180),M132*(1+'S&S'!$G$182),M133*(1+'S&S'!$G$184),M134*(1+'S&S'!$G$186),M135*(1+'S&S'!$G$188),M136*(1+'S&S'!$G$190),M137*(1+'S&S'!$G$192),M138*(1+'S&S'!$G$194),M139*(1+'S&S'!$G$196),M140*(1+'S&S'!$G$198),M141*(1+'S&S'!$G$200),M142*(1+'S&S'!$G$202),M143*(1+'S&S'!$G$204),M144*(1+'S&S'!$G$206))","v":0},{"$f":"-N$190*(1+'S&S'!$G$164)+N$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-N$218*(1+'S&S'!$G$166)+N233*(1+'S&S'!$G$208)+N234*(1+'S&S'!$G$210)+SUM(N125*(1+'S&S'!$G$168),N126*(1+'S&S'!$G$170),N127*(1+'S&S'!$G$172),N128*(1+'S&S'!$G$174),N129*(1+'S&S'!$G$176),N130*(1+'S&S'!$G$178),N131*(1+'S&S'!$G$180),N132*(1+'S&S'!$G$182),N133*(1+'S&S'!$G$184),N134*(1+'S&S'!$G$186),N135*(1+'S&S'!$G$188),N136*(1+'S&S'!$G$190),N137*(1+'S&S'!$G$192),N138*(1+'S&S'!$G$194),N139*(1+'S&S'!$G$196),N140*(1+'S&S'!$G$198),N141*(1+'S&S'!$G$200),N142*(1+'S&S'!$G$202),N143*(1+'S&S'!$G$204),N144*(1+'S&S'!$G$206))","v":0},{"$f":"-O$190*(1+'S&S'!$G$164)+O$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-O$218*(1+'S&S'!$G$166)+O233*(1+'S&S'!$G$208)+O234*(1+'S&S'!$G$210)+SUM(O125*(1+'S&S'!$G$168),O126*(1+'S&S'!$G$170),O127*(1+'S&S'!$G$172),O128*(1+'S&S'!$G$174),O129*(1+'S&S'!$G$176),O130*(1+'S&S'!$G$178),O131*(1+'S&S'!$G$180),O132*(1+'S&S'!$G$182),O133*(1+'S&S'!$G$184),O134*(1+'S&S'!$G$186),O135*(1+'S&S'!$G$188),O136*(1+'S&S'!$G$190),O137*(1+'S&S'!$G$192),O138*(1+'S&S'!$G$194),O139*(1+'S&S'!$G$196),O140*(1+'S&S'!$G$198),O141*(1+'S&S'!$G$200),O142*(1+'S&S'!$G$202),O143*(1+'S&S'!$G$204),O144*(1+'S&S'!$G$206))","v":0},{"$f":"-P$190*(1+'S&S'!$G$164)+P$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-P$218*(1+'S&S'!$G$166)+P233*(1+'S&S'!$G$208)+P234*(1+'S&S'!$G$210)+SUM(P125*(1+'S&S'!$G$168),P126*(1+'S&S'!$G$170),P127*(1+'S&S'!$G$172),P128*(1+'S&S'!$G$174),P129*(1+'S&S'!$G$176),P130*(1+'S&S'!$G$178),P131*(1+'S&S'!$G$180),P132*(1+'S&S'!$G$182),P133*(1+'S&S'!$G$184),P134*(1+'S&S'!$G$186),P135*(1+'S&S'!$G$188),P136*(1+'S&S'!$G$190),P137*(1+'S&S'!$G$192),P138*(1+'S&S'!$G$194),P139*(1+'S&S'!$G$196),P140*(1+'S&S'!$G$198),P141*(1+'S&S'!$G$200),P142*(1+'S&S'!$G$202),P143*(1+'S&S'!$G$204),P144*(1+'S&S'!$G$206))","v":0},{"$f":"-Q$190*(1+'S&S'!$G$164)+Q$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-Q$218*(1+'S&S'!$G$166)+Q233*(1+'S&S'!$G$208)+Q234*(1+'S&S'!$G$210)+SUM(Q125*(1+'S&S'!$G$168),Q126*(1+'S&S'!$G$170),Q127*(1+'S&S'!$G$172),Q128*(1+'S&S'!$G$174),Q129*(1+'S&S'!$G$176),Q130*(1+'S&S'!$G$178),Q131*(1+'S&S'!$G$180),Q132*(1+'S&S'!$G$182),Q133*(1+'S&S'!$G$184),Q134*(1+'S&S'!$G$186),Q135*(1+'S&S'!$G$188),Q136*(1+'S&S'!$G$190),Q137*(1+'S&S'!$G$192),Q138*(1+'S&S'!$G$194),Q139*(1+'S&S'!$G$196),Q140*(1+'S&S'!$G$198),Q141*(1+'S&S'!$G$200),Q142*(1+'S&S'!$G$202),Q143*(1+'S&S'!$G$204),Q144*(1+'S&S'!$G$206))","v":0},{"$f":"-R$190*(1+'S&S'!$G$164)+R$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-R$218*(1+'S&S'!$G$166)+R233*(1+'S&S'!$G$208)+R234*(1+'S&S'!$G$210)+SUM(R125*(1+'S&S'!$G$168),R126*(1+'S&S'!$G$170),R127*(1+'S&S'!$G$172),R128*(1+'S&S'!$G$174),R129*(1+'S&S'!$G$176),R130*(1+'S&S'!$G$178),R131*(1+'S&S'!$G$180),R132*(1+'S&S'!$G$182),R133*(1+'S&S'!$G$184),R134*(1+'S&S'!$G$186),R135*(1+'S&S'!$G$188),R136*(1+'S&S'!$G$190),R137*(1+'S&S'!$G$192),R138*(1+'S&S'!$G$194),R139*(1+'S&S'!$G$196),R140*(1+'S&S'!$G$198),R141*(1+'S&S'!$G$200),R142*(1+'S&S'!$G$202),R143*(1+'S&S'!$G$204),R144*(1+'S&S'!$G$206))","v":0},{"$f":"-S$190*(1+'S&S'!$G$164)+S$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-S$218*(1+'S&S'!$G$166)+S233*(1+'S&S'!$G$208)+S234*(1+'S&S'!$G$210)+SUM(S125*(1+'S&S'!$G$168),S126*(1+'S&S'!$G$170),S127*(1+'S&S'!$G$172),S128*(1+'S&S'!$G$174),S129*(1+'S&S'!$G$176),S130*(1+'S&S'!$G$178),S131*(1+'S&S'!$G$180),S132*(1+'S&S'!$G$182),S133*(1+'S&S'!$G$184),S134*(1+'S&S'!$G$186),S135*(1+'S&S'!$G$188),S136*(1+'S&S'!$G$190),S137*(1+'S&S'!$G$192),S138*(1+'S&S'!$G$194),S139*(1+'S&S'!$G$196),S140*(1+'S&S'!$G$198),S141*(1+'S&S'!$G$200),S142*(1+'S&S'!$G$202),S143*(1+'S&S'!$G$204),S144*(1+'S&S'!$G$206))","v":0},{"$f":"-T$190*(1+'S&S'!$G$164)+T$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-T$218*(1+'S&S'!$G$166)+T233*(1+'S&S'!$G$208)+T234*(1+'S&S'!$G$210)+SUM(T125*(1+'S&S'!$G$168),T126*(1+'S&S'!$G$170),T127*(1+'S&S'!$G$172),T128*(1+'S&S'!$G$174),T129*(1+'S&S'!$G$176),T130*(1+'S&S'!$G$178),T131*(1+'S&S'!$G$180),T132*(1+'S&S'!$G$182),T133*(1+'S&S'!$G$184),T134*(1+'S&S'!$G$186),T135*(1+'S&S'!$G$188),T136*(1+'S&S'!$G$190),T137*(1+'S&S'!$G$192),T138*(1+'S&S'!$G$194),T139*(1+'S&S'!$G$196),T140*(1+'S&S'!$G$198),T141*(1+'S&S'!$G$200),T142*(1+'S&S'!$G$202),T143*(1+'S&S'!$G$204),T144*(1+'S&S'!$G$206))","v":0},{"$f":"-U$190*(1+'S&S'!$G$164)+U$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-U$218*(1+'S&S'!$G$166)+U233*(1+'S&S'!$G$208)+U234*(1+'S&S'!$G$210)+SUM(U125*(1+'S&S'!$G$168),U126*(1+'S&S'!$G$170),U127*(1+'S&S'!$G$172),U128*(1+'S&S'!$G$174),U129*(1+'S&S'!$G$176),U130*(1+'S&S'!$G$178),U131*(1+'S&S'!$G$180),U132*(1+'S&S'!$G$182),U133*(1+'S&S'!$G$184),U134*(1+'S&S'!$G$186),U135*(1+'S&S'!$G$188),U136*(1+'S&S'!$G$190),U137*(1+'S&S'!$G$192),U138*(1+'S&S'!$G$194),U139*(1+'S&S'!$G$196),U140*(1+'S&S'!$G$198),U141*(1+'S&S'!$G$200),U142*(1+'S&S'!$G$202),U143*(1+'S&S'!$G$204),U144*(1+'S&S'!$G$206))","v":0},{"$f":"-V$190*(1+'S&S'!$G$164)+V$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-V$218*(1+'S&S'!$G$166)+V233*(1+'S&S'!$G$208)+V234*(1+'S&S'!$G$210)+SUM(V125*(1+'S&S'!$G$168),V126*(1+'S&S'!$G$170),V127*(1+'S&S'!$G$172),V128*(1+'S&S'!$G$174),V129*(1+'S&S'!$G$176),V130*(1+'S&S'!$G$178),V131*(1+'S&S'!$G$180),V132*(1+'S&S'!$G$182),V133*(1+'S&S'!$G$184),V134*(1+'S&S'!$G$186),V135*(1+'S&S'!$G$188),V136*(1+'S&S'!$G$190),V137*(1+'S&S'!$G$192),V138*(1+'S&S'!$G$194),V139*(1+'S&S'!$G$196),V140*(1+'S&S'!$G$198),V141*(1+'S&S'!$G$200),V142*(1+'S&S'!$G$202),V143*(1+'S&S'!$G$204),V144*(1+'S&S'!$G$206))","v":0},{"$f":"-W$190*(1+'S&S'!$G$164)+W$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-W$218*(1+'S&S'!$G$166)+W233*(1+'S&S'!$G$208)+W234*(1+'S&S'!$G$210)+SUM(W125*(1+'S&S'!$G$168),W126*(1+'S&S'!$G$170),W127*(1+'S&S'!$G$172),W128*(1+'S&S'!$G$174),W129*(1+'S&S'!$G$176),W130*(1+'S&S'!$G$178),W131*(1+'S&S'!$G$180),W132*(1+'S&S'!$G$182),W133*(1+'S&S'!$G$184),W134*(1+'S&S'!$G$186),W135*(1+'S&S'!$G$188),W136*(1+'S&S'!$G$190),W137*(1+'S&S'!$G$192),W138*(1+'S&S'!$G$194),W139*(1+'S&S'!$G$196),W140*(1+'S&S'!$G$198),W141*(1+'S&S'!$G$200),W142*(1+'S&S'!$G$202),W143*(1+'S&S'!$G$204),W144*(1+'S&S'!$G$206))","v":0},{"$f":"-X$190*(1+'S&S'!$G$164)+X$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-X$218*(1+'S&S'!$G$166)+X233*(1+'S&S'!$G$208)+X234*(1+'S&S'!$G$210)+SUM(X125*(1+'S&S'!$G$168),X126*(1+'S&S'!$G$170),X127*(1+'S&S'!$G$172),X128*(1+'S&S'!$G$174),X129*(1+'S&S'!$G$176),X130*(1+'S&S'!$G$178),X131*(1+'S&S'!$G$180),X132*(1+'S&S'!$G$182),X133*(1+'S&S'!$G$184),X134*(1+'S&S'!$G$186),X135*(1+'S&S'!$G$188),X136*(1+'S&S'!$G$190),X137*(1+'S&S'!$G$192),X138*(1+'S&S'!$G$194),X139*(1+'S&S'!$G$196),X140*(1+'S&S'!$G$198),X141*(1+'S&S'!$G$200),X142*(1+'S&S'!$G$202),X143*(1+'S&S'!$G$204),X144*(1+'S&S'!$G$206))","v":0},{"$f":"-Y$190*(1+'S&S'!$G$164)+Y$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-Y$218*(1+'S&S'!$G$166)+Y233*(1+'S&S'!$G$208)+Y234*(1+'S&S'!$G$210)+SUM(Y125*(1+'S&S'!$G$168),Y126*(1+'S&S'!$G$170),Y127*(1+'S&S'!$G$172),Y128*(1+'S&S'!$G$174),Y129*(1+'S&S'!$G$176),Y130*(1+'S&S'!$G$178),Y131*(1+'S&S'!$G$180),Y132*(1+'S&S'!$G$182),Y133*(1+'S&S'!$G$184),Y134*(1+'S&S'!$G$186),Y135*(1+'S&S'!$G$188),Y136*(1+'S&S'!$G$190),Y137*(1+'S&S'!$G$192),Y138*(1+'S&S'!$G$194),Y139*(1+'S&S'!$G$196),Y140*(1+'S&S'!$G$198),Y141*(1+'S&S'!$G$200),Y142*(1+'S&S'!$G$202),Y143*(1+'S&S'!$G$204),Y144*(1+'S&S'!$G$206))","v":0},{"$f":"-Z$190*(1+'S&S'!$G$164)+Z$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-Z$218*(1+'S&S'!$G$166)+Z233*(1+'S&S'!$G$208)+Z234*(1+'S&S'!$G$210)+SUM(Z125*(1+'S&S'!$G$168),Z126*(1+'S&S'!$G$170),Z127*(1+'S&S'!$G$172),Z128*(1+'S&S'!$G$174),Z129*(1+'S&S'!$G$176),Z130*(1+'S&S'!$G$178),Z131*(1+'S&S'!$G$180),Z132*(1+'S&S'!$G$182),Z133*(1+'S&S'!$G$184),Z134*(1+'S&S'!$G$186),Z135*(1+'S&S'!$G$188),Z136*(1+'S&S'!$G$190),Z137*(1+'S&S'!$G$192),Z138*(1+'S&S'!$G$194),Z139*(1+'S&S'!$G$196),Z140*(1+'S&S'!$G$198),Z141*(1+'S&S'!$G$200),Z142*(1+'S&S'!$G$202),Z143*(1+'S&S'!$G$204),Z144*(1+'S&S'!$G$206))","v":0},{"$f":"-AA$190*(1+'S&S'!$G$164)+AA$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AA$218*(1+'S&S'!$G$166)+AA233*(1+'S&S'!$G$208)+AA234*(1+'S&S'!$G$210)+SUM(AA125*(1+'S&S'!$G$168),AA126*(1+'S&S'!$G$170),AA127*(1+'S&S'!$G$172),AA128*(1+'S&S'!$G$174),AA129*(1+'S&S'!$G$176),AA130*(1+'S&S'!$G$178),AA131*(1+'S&S'!$G$180),AA132*(1+'S&S'!$G$182),AA133*(1+'S&S'!$G$184),AA134*(1+'S&S'!$G$186),AA135*(1+'S&S'!$G$188),AA136*(1+'S&S'!$G$190),AA137*(1+'S&S'!$G$192),AA138*(1+'S&S'!$G$194),AA139*(1+'S&S'!$G$196),AA140*(1+'S&S'!$G$198),AA141*(1+'S&S'!$G$200),AA142*(1+'S&S'!$G$202),AA143*(1+'S&S'!$G$204),AA144*(1+'S&S'!$G$206))","v":0},{"$f":"-AB$190*(1+'S&S'!$G$164)+AB$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AB$218*(1+'S&S'!$G$166)+AB233*(1+'S&S'!$G$208)+AB234*(1+'S&S'!$G$210)+SUM(AB125*(1+'S&S'!$G$168),AB126*(1+'S&S'!$G$170),AB127*(1+'S&S'!$G$172),AB128*(1+'S&S'!$G$174),AB129*(1+'S&S'!$G$176),AB130*(1+'S&S'!$G$178),AB131*(1+'S&S'!$G$180),AB132*(1+'S&S'!$G$182),AB133*(1+'S&S'!$G$184),AB134*(1+'S&S'!$G$186),AB135*(1+'S&S'!$G$188),AB136*(1+'S&S'!$G$190),AB137*(1+'S&S'!$G$192),AB138*(1+'S&S'!$G$194),AB139*(1+'S&S'!$G$196),AB140*(1+'S&S'!$G$198),AB141*(1+'S&S'!$G$200),AB142*(1+'S&S'!$G$202),AB143*(1+'S&S'!$G$204),AB144*(1+'S&S'!$G$206))","v":0},{"$f":"-AC$190*(1+'S&S'!$G$164)+AC$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AC$218*(1+'S&S'!$G$166)+AC233*(1+'S&S'!$G$208)+AC234*(1+'S&S'!$G$210)+SUM(AC125*(1+'S&S'!$G$168),AC126*(1+'S&S'!$G$170),AC127*(1+'S&S'!$G$172),AC128*(1+'S&S'!$G$174),AC129*(1+'S&S'!$G$176),AC130*(1+'S&S'!$G$178),AC131*(1+'S&S'!$G$180),AC132*(1+'S&S'!$G$182),AC133*(1+'S&S'!$G$184),AC134*(1+'S&S'!$G$186),AC135*(1+'S&S'!$G$188),AC136*(1+'S&S'!$G$190),AC137*(1+'S&S'!$G$192),AC138*(1+'S&S'!$G$194),AC139*(1+'S&S'!$G$196),AC140*(1+'S&S'!$G$198),AC141*(1+'S&S'!$G$200),AC142*(1+'S&S'!$G$202),AC143*(1+'S&S'!$G$204),AC144*(1+'S&S'!$G$206))","v":0},{"$f":"-AD$190*(1+'S&S'!$G$164)+AD$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AD$218*(1+'S&S'!$G$166)+AD233*(1+'S&S'!$G$208)+AD234*(1+'S&S'!$G$210)+SUM(AD125*(1+'S&S'!$G$168),AD126*(1+'S&S'!$G$170),AD127*(1+'S&S'!$G$172),AD128*(1+'S&S'!$G$174),AD129*(1+'S&S'!$G$176),AD130*(1+'S&S'!$G$178),AD131*(1+'S&S'!$G$180),AD132*(1+'S&S'!$G$182),AD133*(1+'S&S'!$G$184),AD134*(1+'S&S'!$G$186),AD135*(1+'S&S'!$G$188),AD136*(1+'S&S'!$G$190),AD137*(1+'S&S'!$G$192),AD138*(1+'S&S'!$G$194),AD139*(1+'S&S'!$G$196),AD140*(1+'S&S'!$G$198),AD141*(1+'S&S'!$G$200),AD142*(1+'S&S'!$G$202),AD143*(1+'S&S'!$G$204),AD144*(1+'S&S'!$G$206))","v":0},{"$f":"-AE$190*(1+'S&S'!$G$164)+AE$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AE$218*(1+'S&S'!$G$166)+AE233*(1+'S&S'!$G$208)+AE234*(1+'S&S'!$G$210)+SUM(AE125*(1+'S&S'!$G$168),AE126*(1+'S&S'!$G$170),AE127*(1+'S&S'!$G$172),AE128*(1+'S&S'!$G$174),AE129*(1+'S&S'!$G$176),AE130*(1+'S&S'!$G$178),AE131*(1+'S&S'!$G$180),AE132*(1+'S&S'!$G$182),AE133*(1+'S&S'!$G$184),AE134*(1+'S&S'!$G$186),AE135*(1+'S&S'!$G$188),AE136*(1+'S&S'!$G$190),AE137*(1+'S&S'!$G$192),AE138*(1+'S&S'!$G$194),AE139*(1+'S&S'!$G$196),AE140*(1+'S&S'!$G$198),AE141*(1+'S&S'!$G$200),AE142*(1+'S&S'!$G$202),AE143*(1+'S&S'!$G$204),AE144*(1+'S&S'!$G$206))","v":0},{"$f":"-AF$190*(1+'S&S'!$G$164)+AF$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AF$218*(1+'S&S'!$G$166)+AF233*(1+'S&S'!$G$208)+AF234*(1+'S&S'!$G$210)+SUM(AF125*(1+'S&S'!$G$168),AF126*(1+'S&S'!$G$170),AF127*(1+'S&S'!$G$172),AF128*(1+'S&S'!$G$174),AF129*(1+'S&S'!$G$176),AF130*(1+'S&S'!$G$178),AF131*(1+'S&S'!$G$180),AF132*(1+'S&S'!$G$182),AF133*(1+'S&S'!$G$184),AF134*(1+'S&S'!$G$186),AF135*(1+'S&S'!$G$188),AF136*(1+'S&S'!$G$190),AF137*(1+'S&S'!$G$192),AF138*(1+'S&S'!$G$194),AF139*(1+'S&S'!$G$196),AF140*(1+'S&S'!$G$198),AF141*(1+'S&S'!$G$200),AF142*(1+'S&S'!$G$202),AF143*(1+'S&S'!$G$204),AF144*(1+'S&S'!$G$206))","v":0},{"$f":"-AG$190*(1+'S&S'!$G$164)+AG$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AG$218*(1+'S&S'!$G$166)+AG233*(1+'S&S'!$G$208)+AG234*(1+'S&S'!$G$210)+SUM(AG125*(1+'S&S'!$G$168),AG126*(1+'S&S'!$G$170),AG127*(1+'S&S'!$G$172),AG128*(1+'S&S'!$G$174),AG129*(1+'S&S'!$G$176),AG130*(1+'S&S'!$G$178),AG131*(1+'S&S'!$G$180),AG132*(1+'S&S'!$G$182),AG133*(1+'S&S'!$G$184),AG134*(1+'S&S'!$G$186),AG135*(1+'S&S'!$G$188),AG136*(1+'S&S'!$G$190),AG137*(1+'S&S'!$G$192),AG138*(1+'S&S'!$G$194),AG139*(1+'S&S'!$G$196),AG140*(1+'S&S'!$G$198),AG141*(1+'S&S'!$G$200),AG142*(1+'S&S'!$G$202),AG143*(1+'S&S'!$G$204),AG144*(1+'S&S'!$G$206))","v":0},{"$f":"-AH$190*(1+'S&S'!$G$164)+AH$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AH$218*(1+'S&S'!$G$166)+AH233*(1+'S&S'!$G$208)+AH234*(1+'S&S'!$G$210)+SUM(AH125*(1+'S&S'!$G$168),AH126*(1+'S&S'!$G$170),AH127*(1+'S&S'!$G$172),AH128*(1+'S&S'!$G$174),AH129*(1+'S&S'!$G$176),AH130*(1+'S&S'!$G$178),AH131*(1+'S&S'!$G$180),AH132*(1+'S&S'!$G$182),AH133*(1+'S&S'!$G$184),AH134*(1+'S&S'!$G$186),AH135*(1+'S&S'!$G$188),AH136*(1+'S&S'!$G$190),AH137*(1+'S&S'!$G$192),AH138*(1+'S&S'!$G$194),AH139*(1+'S&S'!$G$196),AH140*(1+'S&S'!$G$198),AH141*(1+'S&S'!$G$200),AH142*(1+'S&S'!$G$202),AH143*(1+'S&S'!$G$204),AH144*(1+'S&S'!$G$206))","v":0},{"$f":"-AI$190*(1+'S&S'!$G$164)+AI$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AI$218*(1+'S&S'!$G$166)+AI233*(1+'S&S'!$G$208)+AI234*(1+'S&S'!$G$210)+SUM(AI125*(1+'S&S'!$G$168),AI126*(1+'S&S'!$G$170),AI127*(1+'S&S'!$G$172),AI128*(1+'S&S'!$G$174),AI129*(1+'S&S'!$G$176),AI130*(1+'S&S'!$G$178),AI131*(1+'S&S'!$G$180),AI132*(1+'S&S'!$G$182),AI133*(1+'S&S'!$G$184),AI134*(1+'S&S'!$G$186),AI135*(1+'S&S'!$G$188),AI136*(1+'S&S'!$G$190),AI137*(1+'S&S'!$G$192),AI138*(1+'S&S'!$G$194),AI139*(1+'S&S'!$G$196),AI140*(1+'S&S'!$G$198),AI141*(1+'S&S'!$G$200),AI142*(1+'S&S'!$G$202),AI143*(1+'S&S'!$G$204),AI144*(1+'S&S'!$G$206))","v":0},{"$f":"-AJ$190*(1+'S&S'!$G$164)+AJ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AJ$218*(1+'S&S'!$G$166)+AJ233*(1+'S&S'!$G$208)+AJ234*(1+'S&S'!$G$210)+SUM(AJ125*(1+'S&S'!$G$168),AJ126*(1+'S&S'!$G$170),AJ127*(1+'S&S'!$G$172),AJ128*(1+'S&S'!$G$174),AJ129*(1+'S&S'!$G$176),AJ130*(1+'S&S'!$G$178),AJ131*(1+'S&S'!$G$180),AJ132*(1+'S&S'!$G$182),AJ133*(1+'S&S'!$G$184),AJ134*(1+'S&S'!$G$186),AJ135*(1+'S&S'!$G$188),AJ136*(1+'S&S'!$G$190),AJ137*(1+'S&S'!$G$192),AJ138*(1+'S&S'!$G$194),AJ139*(1+'S&S'!$G$196),AJ140*(1+'S&S'!$G$198),AJ141*(1+'S&S'!$G$200),AJ142*(1+'S&S'!$G$202),AJ143*(1+'S&S'!$G$204),AJ144*(1+'S&S'!$G$206))","v":0},{"$f":"-AK$190*(1+'S&S'!$G$164)+AK$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AK$218*(1+'S&S'!$G$166)+AK233*(1+'S&S'!$G$208)+AK234*(1+'S&S'!$G$210)+SUM(AK125*(1+'S&S'!$G$168),AK126*(1+'S&S'!$G$170),AK127*(1+'S&S'!$G$172),AK128*(1+'S&S'!$G$174),AK129*(1+'S&S'!$G$176),AK130*(1+'S&S'!$G$178),AK131*(1+'S&S'!$G$180),AK132*(1+'S&S'!$G$182),AK133*(1+'S&S'!$G$184),AK134*(1+'S&S'!$G$186),AK135*(1+'S&S'!$G$188),AK136*(1+'S&S'!$G$190),AK137*(1+'S&S'!$G$192),AK138*(1+'S&S'!$G$194),AK139*(1+'S&S'!$G$196),AK140*(1+'S&S'!$G$198),AK141*(1+'S&S'!$G$200),AK142*(1+'S&S'!$G$202),AK143*(1+'S&S'!$G$204),AK144*(1+'S&S'!$G$206))","v":0},{"$f":"-AL$190*(1+'S&S'!$G$164)+AL$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AL$218*(1+'S&S'!$G$166)+AL233*(1+'S&S'!$G$208)+AL234*(1+'S&S'!$G$210)+SUM(AL125*(1+'S&S'!$G$168),AL126*(1+'S&S'!$G$170),AL127*(1+'S&S'!$G$172),AL128*(1+'S&S'!$G$174),AL129*(1+'S&S'!$G$176),AL130*(1+'S&S'!$G$178),AL131*(1+'S&S'!$G$180),AL132*(1+'S&S'!$G$182),AL133*(1+'S&S'!$G$184),AL134*(1+'S&S'!$G$186),AL135*(1+'S&S'!$G$188),AL136*(1+'S&S'!$G$190),AL137*(1+'S&S'!$G$192),AL138*(1+'S&S'!$G$194),AL139*(1+'S&S'!$G$196),AL140*(1+'S&S'!$G$198),AL141*(1+'S&S'!$G$200),AL142*(1+'S&S'!$G$202),AL143*(1+'S&S'!$G$204),AL144*(1+'S&S'!$G$206))","v":0},{"$f":"-AM$190*(1+'S&S'!$G$164)+AM$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AM$218*(1+'S&S'!$G$166)+AM233*(1+'S&S'!$G$208)+AM234*(1+'S&S'!$G$210)+SUM(AM125*(1+'S&S'!$G$168),AM126*(1+'S&S'!$G$170),AM127*(1+'S&S'!$G$172),AM128*(1+'S&S'!$G$174),AM129*(1+'S&S'!$G$176),AM130*(1+'S&S'!$G$178),AM131*(1+'S&S'!$G$180),AM132*(1+'S&S'!$G$182),AM133*(1+'S&S'!$G$184),AM134*(1+'S&S'!$G$186),AM135*(1+'S&S'!$G$188),AM136*(1+'S&S'!$G$190),AM137*(1+'S&S'!$G$192),AM138*(1+'S&S'!$G$194),AM139*(1+'S&S'!$G$196),AM140*(1+'S&S'!$G$198),AM141*(1+'S&S'!$G$200),AM142*(1+'S&S'!$G$202),AM143*(1+'S&S'!$G$204),AM144*(1+'S&S'!$G$206))","v":0},{"$f":"-AN$190*(1+'S&S'!$G$164)+AN$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AN$218*(1+'S&S'!$G$166)+AN233*(1+'S&S'!$G$208)+AN234*(1+'S&S'!$G$210)+SUM(AN125*(1+'S&S'!$G$168),AN126*(1+'S&S'!$G$170),AN127*(1+'S&S'!$G$172),AN128*(1+'S&S'!$G$174),AN129*(1+'S&S'!$G$176),AN130*(1+'S&S'!$G$178),AN131*(1+'S&S'!$G$180),AN132*(1+'S&S'!$G$182),AN133*(1+'S&S'!$G$184),AN134*(1+'S&S'!$G$186),AN135*(1+'S&S'!$G$188),AN136*(1+'S&S'!$G$190),AN137*(1+'S&S'!$G$192),AN138*(1+'S&S'!$G$194),AN139*(1+'S&S'!$G$196),AN140*(1+'S&S'!$G$198),AN141*(1+'S&S'!$G$200),AN142*(1+'S&S'!$G$202),AN143*(1+'S&S'!$G$204),AN144*(1+'S&S'!$G$206))","v":0},{"$f":"-AO$190*(1+'S&S'!$G$164)+AO$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AO$218*(1+'S&S'!$G$166)+AO233*(1+'S&S'!$G$208)+AO234*(1+'S&S'!$G$210)+SUM(AO125*(1+'S&S'!$G$168),AO126*(1+'S&S'!$G$170),AO127*(1+'S&S'!$G$172),AO128*(1+'S&S'!$G$174),AO129*(1+'S&S'!$G$176),AO130*(1+'S&S'!$G$178),AO131*(1+'S&S'!$G$180),AO132*(1+'S&S'!$G$182),AO133*(1+'S&S'!$G$184),AO134*(1+'S&S'!$G$186),AO135*(1+'S&S'!$G$188),AO136*(1+'S&S'!$G$190),AO137*(1+'S&S'!$G$192),AO138*(1+'S&S'!$G$194),AO139*(1+'S&S'!$G$196),AO140*(1+'S&S'!$G$198),AO141*(1+'S&S'!$G$200),AO142*(1+'S&S'!$G$202),AO143*(1+'S&S'!$G$204),AO144*(1+'S&S'!$G$206))","v":0},{"$f":"-AP$190*(1+'S&S'!$G$164)+AP$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AP$218*(1+'S&S'!$G$166)+AP233*(1+'S&S'!$G$208)+AP234*(1+'S&S'!$G$210)+SUM(AP125*(1+'S&S'!$G$168),AP126*(1+'S&S'!$G$170),AP127*(1+'S&S'!$G$172),AP128*(1+'S&S'!$G$174),AP129*(1+'S&S'!$G$176),AP130*(1+'S&S'!$G$178),AP131*(1+'S&S'!$G$180),AP132*(1+'S&S'!$G$182),AP133*(1+'S&S'!$G$184),AP134*(1+'S&S'!$G$186),AP135*(1+'S&S'!$G$188),AP136*(1+'S&S'!$G$190),AP137*(1+'S&S'!$G$192),AP138*(1+'S&S'!$G$194),AP139*(1+'S&S'!$G$196),AP140*(1+'S&S'!$G$198),AP141*(1+'S&S'!$G$200),AP142*(1+'S&S'!$G$202),AP143*(1+'S&S'!$G$204),AP144*(1+'S&S'!$G$206))","v":0},{"$f":"-AQ$190*(1+'S&S'!$G$164)+AQ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AQ$218*(1+'S&S'!$G$166)+AQ233*(1+'S&S'!$G$208)+AQ234*(1+'S&S'!$G$210)+SUM(AQ125*(1+'S&S'!$G$168),AQ126*(1+'S&S'!$G$170),AQ127*(1+'S&S'!$G$172),AQ128*(1+'S&S'!$G$174),AQ129*(1+'S&S'!$G$176),AQ130*(1+'S&S'!$G$178),AQ131*(1+'S&S'!$G$180),AQ132*(1+'S&S'!$G$182),AQ133*(1+'S&S'!$G$184),AQ134*(1+'S&S'!$G$186),AQ135*(1+'S&S'!$G$188),AQ136*(1+'S&S'!$G$190),AQ137*(1+'S&S'!$G$192),AQ138*(1+'S&S'!$G$194),AQ139*(1+'S&S'!$G$196),AQ140*(1+'S&S'!$G$198),AQ141*(1+'S&S'!$G$200),AQ142*(1+'S&S'!$G$202),AQ143*(1+'S&S'!$G$204),AQ144*(1+'S&S'!$G$206))","v":0},{"$f":"-AR$190*(1+'S&S'!$G$164)+AR$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AR$218*(1+'S&S'!$G$166)+AR233*(1+'S&S'!$G$208)+AR234*(1+'S&S'!$G$210)+SUM(AR125*(1+'S&S'!$G$168),AR126*(1+'S&S'!$G$170),AR127*(1+'S&S'!$G$172),AR128*(1+'S&S'!$G$174),AR129*(1+'S&S'!$G$176),AR130*(1+'S&S'!$G$178),AR131*(1+'S&S'!$G$180),AR132*(1+'S&S'!$G$182),AR133*(1+'S&S'!$G$184),AR134*(1+'S&S'!$G$186),AR135*(1+'S&S'!$G$188),AR136*(1+'S&S'!$G$190),AR137*(1+'S&S'!$G$192),AR138*(1+'S&S'!$G$194),AR139*(1+'S&S'!$G$196),AR140*(1+'S&S'!$G$198),AR141*(1+'S&S'!$G$200),AR142*(1+'S&S'!$G$202),AR143*(1+'S&S'!$G$204),AR144*(1+'S&S'!$G$206))","v":0},{"$f":"-AS$190*(1+'S&S'!$G$164)+AS$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AS$218*(1+'S&S'!$G$166)+AS233*(1+'S&S'!$G$208)+AS234*(1+'S&S'!$G$210)+SUM(AS125*(1+'S&S'!$G$168),AS126*(1+'S&S'!$G$170),AS127*(1+'S&S'!$G$172),AS128*(1+'S&S'!$G$174),AS129*(1+'S&S'!$G$176),AS130*(1+'S&S'!$G$178),AS131*(1+'S&S'!$G$180),AS132*(1+'S&S'!$G$182),AS133*(1+'S&S'!$G$184),AS134*(1+'S&S'!$G$186),AS135*(1+'S&S'!$G$188),AS136*(1+'S&S'!$G$190),AS137*(1+'S&S'!$G$192),AS138*(1+'S&S'!$G$194),AS139*(1+'S&S'!$G$196),AS140*(1+'S&S'!$G$198),AS141*(1+'S&S'!$G$200),AS142*(1+'S&S'!$G$202),AS143*(1+'S&S'!$G$204),AS144*(1+'S&S'!$G$206))","v":0},{"$f":"-AT$190*(1+'S&S'!$G$164)+AT$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AT$218*(1+'S&S'!$G$166)+AT233*(1+'S&S'!$G$208)+AT234*(1+'S&S'!$G$210)+SUM(AT125*(1+'S&S'!$G$168),AT126*(1+'S&S'!$G$170),AT127*(1+'S&S'!$G$172),AT128*(1+'S&S'!$G$174),AT129*(1+'S&S'!$G$176),AT130*(1+'S&S'!$G$178),AT131*(1+'S&S'!$G$180),AT132*(1+'S&S'!$G$182),AT133*(1+'S&S'!$G$184),AT134*(1+'S&S'!$G$186),AT135*(1+'S&S'!$G$188),AT136*(1+'S&S'!$G$190),AT137*(1+'S&S'!$G$192),AT138*(1+'S&S'!$G$194),AT139*(1+'S&S'!$G$196),AT140*(1+'S&S'!$G$198),AT141*(1+'S&S'!$G$200),AT142*(1+'S&S'!$G$202),AT143*(1+'S&S'!$G$204),AT144*(1+'S&S'!$G$206))","v":0},{"$f":"-AU$190*(1+'S&S'!$G$164)+AU$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AU$218*(1+'S&S'!$G$166)+AU233*(1+'S&S'!$G$208)+AU234*(1+'S&S'!$G$210)+SUM(AU125*(1+'S&S'!$G$168),AU126*(1+'S&S'!$G$170),AU127*(1+'S&S'!$G$172),AU128*(1+'S&S'!$G$174),AU129*(1+'S&S'!$G$176),AU130*(1+'S&S'!$G$178),AU131*(1+'S&S'!$G$180),AU132*(1+'S&S'!$G$182),AU133*(1+'S&S'!$G$184),AU134*(1+'S&S'!$G$186),AU135*(1+'S&S'!$G$188),AU136*(1+'S&S'!$G$190),AU137*(1+'S&S'!$G$192),AU138*(1+'S&S'!$G$194),AU139*(1+'S&S'!$G$196),AU140*(1+'S&S'!$G$198),AU141*(1+'S&S'!$G$200),AU142*(1+'S&S'!$G$202),AU143*(1+'S&S'!$G$204),AU144*(1+'S&S'!$G$206))","v":0},{"$f":"-AV$190*(1+'S&S'!$G$164)+AV$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AV$218*(1+'S&S'!$G$166)+AV233*(1+'S&S'!$G$208)+AV234*(1+'S&S'!$G$210)+SUM(AV125*(1+'S&S'!$G$168),AV126*(1+'S&S'!$G$170),AV127*(1+'S&S'!$G$172),AV128*(1+'S&S'!$G$174),AV129*(1+'S&S'!$G$176),AV130*(1+'S&S'!$G$178),AV131*(1+'S&S'!$G$180),AV132*(1+'S&S'!$G$182),AV133*(1+'S&S'!$G$184),AV134*(1+'S&S'!$G$186),AV135*(1+'S&S'!$G$188),AV136*(1+'S&S'!$G$190),AV137*(1+'S&S'!$G$192),AV138*(1+'S&S'!$G$194),AV139*(1+'S&S'!$G$196),AV140*(1+'S&S'!$G$198),AV141*(1+'S&S'!$G$200),AV142*(1+'S&S'!$G$202),AV143*(1+'S&S'!$G$204),AV144*(1+'S&S'!$G$206))","v":0},{"$f":"-AW$190*(1+'S&S'!$G$164)+AW$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AW$218*(1+'S&S'!$G$166)+AW233*(1+'S&S'!$G$208)+AW234*(1+'S&S'!$G$210)+SUM(AW125*(1+'S&S'!$G$168),AW126*(1+'S&S'!$G$170),AW127*(1+'S&S'!$G$172),AW128*(1+'S&S'!$G$174),AW129*(1+'S&S'!$G$176),AW130*(1+'S&S'!$G$178),AW131*(1+'S&S'!$G$180),AW132*(1+'S&S'!$G$182),AW133*(1+'S&S'!$G$184),AW134*(1+'S&S'!$G$186),AW135*(1+'S&S'!$G$188),AW136*(1+'S&S'!$G$190),AW137*(1+'S&S'!$G$192),AW138*(1+'S&S'!$G$194),AW139*(1+'S&S'!$G$196),AW140*(1+'S&S'!$G$198),AW141*(1+'S&S'!$G$200),AW142*(1+'S&S'!$G$202),AW143*(1+'S&S'!$G$204),AW144*(1+'S&S'!$G$206))","v":0},{"$f":"-AX$190*(1+'S&S'!$G$164)+AX$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AX$218*(1+'S&S'!$G$166)+AX233*(1+'S&S'!$G$208)+AX234*(1+'S&S'!$G$210)+SUM(AX125*(1+'S&S'!$G$168),AX126*(1+'S&S'!$G$170),AX127*(1+'S&S'!$G$172),AX128*(1+'S&S'!$G$174),AX129*(1+'S&S'!$G$176),AX130*(1+'S&S'!$G$178),AX131*(1+'S&S'!$G$180),AX132*(1+'S&S'!$G$182),AX133*(1+'S&S'!$G$184),AX134*(1+'S&S'!$G$186),AX135*(1+'S&S'!$G$188),AX136*(1+'S&S'!$G$190),AX137*(1+'S&S'!$G$192),AX138*(1+'S&S'!$G$194),AX139*(1+'S&S'!$G$196),AX140*(1+'S&S'!$G$198),AX141*(1+'S&S'!$G$200),AX142*(1+'S&S'!$G$202),AX143*(1+'S&S'!$G$204),AX144*(1+'S&S'!$G$206))","v":0},{"$f":"-AY$190*(1+'S&S'!$G$164)+AY$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AY$218*(1+'S&S'!$G$166)+AY233*(1+'S&S'!$G$208)+AY234*(1+'S&S'!$G$210)+SUM(AY125*(1+'S&S'!$G$168),AY126*(1+'S&S'!$G$170),AY127*(1+'S&S'!$G$172),AY128*(1+'S&S'!$G$174),AY129*(1+'S&S'!$G$176),AY130*(1+'S&S'!$G$178),AY131*(1+'S&S'!$G$180),AY132*(1+'S&S'!$G$182),AY133*(1+'S&S'!$G$184),AY134*(1+'S&S'!$G$186),AY135*(1+'S&S'!$G$188),AY136*(1+'S&S'!$G$190),AY137*(1+'S&S'!$G$192),AY138*(1+'S&S'!$G$194),AY139*(1+'S&S'!$G$196),AY140*(1+'S&S'!$G$198),AY141*(1+'S&S'!$G$200),AY142*(1+'S&S'!$G$202),AY143*(1+'S&S'!$G$204),AY144*(1+'S&S'!$G$206))","v":0},{"$f":"-AZ$190*(1+'S&S'!$G$164)+AZ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AZ$218*(1+'S&S'!$G$166)+AZ233*(1+'S&S'!$G$208)+AZ234*(1+'S&S'!$G$210)+SUM(AZ125*(1+'S&S'!$G$168),AZ126*(1+'S&S'!$G$170),AZ127*(1+'S&S'!$G$172),AZ128*(1+'S&S'!$G$174),AZ129*(1+'S&S'!$G$176),AZ130*(1+'S&S'!$G$178),AZ131*(1+'S&S'!$G$180),AZ132*(1+'S&S'!$G$182),AZ133*(1+'S&S'!$G$184),AZ134*(1+'S&S'!$G$186),AZ135*(1+'S&S'!$G$188),AZ136*(1+'S&S'!$G$190),AZ137*(1+'S&S'!$G$192),AZ138*(1+'S&S'!$G$194),AZ139*(1+'S&S'!$G$196),AZ140*(1+'S&S'!$G$198),AZ141*(1+'S&S'!$G$200),AZ142*(1+'S&S'!$G$202),AZ143*(1+'S&S'!$G$204),AZ144*(1+'S&S'!$G$206))","v":0},{"$f":"-BA$190*(1+'S&S'!$G$164)+BA$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BA$218*(1+'S&S'!$G$166)+BA233*(1+'S&S'!$G$208)+BA234*(1+'S&S'!$G$210)+SUM(BA125*(1+'S&S'!$G$168),BA126*(1+'S&S'!$G$170),BA127*(1+'S&S'!$G$172),BA128*(1+'S&S'!$G$174),BA129*(1+'S&S'!$G$176),BA130*(1+'S&S'!$G$178),BA131*(1+'S&S'!$G$180),BA132*(1+'S&S'!$G$182),BA133*(1+'S&S'!$G$184),BA134*(1+'S&S'!$G$186),BA135*(1+'S&S'!$G$188),BA136*(1+'S&S'!$G$190),BA137*(1+'S&S'!$G$192),BA138*(1+'S&S'!$G$194),BA139*(1+'S&S'!$G$196),BA140*(1+'S&S'!$G$198),BA141*(1+'S&S'!$G$200),BA142*(1+'S&S'!$G$202),BA143*(1+'S&S'!$G$204),BA144*(1+'S&S'!$G$206))","v":0},{"$f":"-BB$190*(1+'S&S'!$G$164)+BB$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BB$218*(1+'S&S'!$G$166)+BB233*(1+'S&S'!$G$208)+BB234*(1+'S&S'!$G$210)+SUM(BB125*(1+'S&S'!$G$168),BB126*(1+'S&S'!$G$170),BB127*(1+'S&S'!$G$172),BB128*(1+'S&S'!$G$174),BB129*(1+'S&S'!$G$176),BB130*(1+'S&S'!$G$178),BB131*(1+'S&S'!$G$180),BB132*(1+'S&S'!$G$182),BB133*(1+'S&S'!$G$184),BB134*(1+'S&S'!$G$186),BB135*(1+'S&S'!$G$188),BB136*(1+'S&S'!$G$190),BB137*(1+'S&S'!$G$192),BB138*(1+'S&S'!$G$194),BB139*(1+'S&S'!$G$196),BB140*(1+'S&S'!$G$198),BB141*(1+'S&S'!$G$200),BB142*(1+'S&S'!$G$202),BB143*(1+'S&S'!$G$204),BB144*(1+'S&S'!$G$206))","v":0},{"$f":"-BC$190*(1+'S&S'!$G$164)+BC$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BC$218*(1+'S&S'!$G$166)+BC233*(1+'S&S'!$G$208)+BC234*(1+'S&S'!$G$210)+SUM(BC125*(1+'S&S'!$G$168),BC126*(1+'S&S'!$G$170),BC127*(1+'S&S'!$G$172),BC128*(1+'S&S'!$G$174),BC129*(1+'S&S'!$G$176),BC130*(1+'S&S'!$G$178),BC131*(1+'S&S'!$G$180),BC132*(1+'S&S'!$G$182),BC133*(1+'S&S'!$G$184),BC134*(1+'S&S'!$G$186),BC135*(1+'S&S'!$G$188),BC136*(1+'S&S'!$G$190),BC137*(1+'S&S'!$G$192),BC138*(1+'S&S'!$G$194),BC139*(1+'S&S'!$G$196),BC140*(1+'S&S'!$G$198),BC141*(1+'S&S'!$G$200),BC142*(1+'S&S'!$G$202),BC143*(1+'S&S'!$G$204),BC144*(1+'S&S'!$G$206))","v":0},{"$f":"-BD$190*(1+'S&S'!$G$164)+BD$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BD$218*(1+'S&S'!$G$166)+BD233*(1+'S&S'!$G$208)+BD234*(1+'S&S'!$G$210)+SUM(BD125*(1+'S&S'!$G$168),BD126*(1+'S&S'!$G$170),BD127*(1+'S&S'!$G$172),BD128*(1+'S&S'!$G$174),BD129*(1+'S&S'!$G$176),BD130*(1+'S&S'!$G$178),BD131*(1+'S&S'!$G$180),BD132*(1+'S&S'!$G$182),BD133*(1+'S&S'!$G$184),BD134*(1+'S&S'!$G$186),BD135*(1+'S&S'!$G$188),BD136*(1+'S&S'!$G$190),BD137*(1+'S&S'!$G$192),BD138*(1+'S&S'!$G$194),BD139*(1+'S&S'!$G$196),BD140*(1+'S&S'!$G$198),BD141*(1+'S&S'!$G$200),BD142*(1+'S&S'!$G$202),BD143*(1+'S&S'!$G$204),BD144*(1+'S&S'!$G$206))","v":0},{"$f":"-BE$190*(1+'S&S'!$G$164)+BE$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BE$218*(1+'S&S'!$G$166)+BE233*(1+'S&S'!$G$208)+BE234*(1+'S&S'!$G$210)+SUM(BE125*(1+'S&S'!$G$168),BE126*(1+'S&S'!$G$170),BE127*(1+'S&S'!$G$172),BE128*(1+'S&S'!$G$174),BE129*(1+'S&S'!$G$176),BE130*(1+'S&S'!$G$178),BE131*(1+'S&S'!$G$180),BE132*(1+'S&S'!$G$182),BE133*(1+'S&S'!$G$184),BE134*(1+'S&S'!$G$186),BE135*(1+'S&S'!$G$188),BE136*(1+'S&S'!$G$190),BE137*(1+'S&S'!$G$192),BE138*(1+'S&S'!$G$194),BE139*(1+'S&S'!$G$196),BE140*(1+'S&S'!$G$198),BE141*(1+'S&S'!$G$200),BE142*(1+'S&S'!$G$202),BE143*(1+'S&S'!$G$204),BE144*(1+'S&S'!$G$206))","v":0},{"$f":"-BF$190*(1+'S&S'!$G$164)+BF$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BF$218*(1+'S&S'!$G$166)+BF233*(1+'S&S'!$G$208)+BF234*(1+'S&S'!$G$210)+SUM(BF125*(1+'S&S'!$G$168),BF126*(1+'S&S'!$G$170),BF127*(1+'S&S'!$G$172),BF128*(1+'S&S'!$G$174),BF129*(1+'S&S'!$G$176),BF130*(1+'S&S'!$G$178),BF131*(1+'S&S'!$G$180),BF132*(1+'S&S'!$G$182),BF133*(1+'S&S'!$G$184),BF134*(1+'S&S'!$G$186),BF135*(1+'S&S'!$G$188),BF136*(1+'S&S'!$G$190),BF137*(1+'S&S'!$G$192),BF138*(1+'S&S'!$G$194),BF139*(1+'S&S'!$G$196),BF140*(1+'S&S'!$G$198),BF141*(1+'S&S'!$G$200),BF142*(1+'S&S'!$G$202),BF143*(1+'S&S'!$G$204),BF144*(1+'S&S'!$G$206))","v":0},{"$f":"-BG$190*(1+'S&S'!$G$164)+BG$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BG$218*(1+'S&S'!$G$166)+BG233*(1+'S&S'!$G$208)+BG234*(1+'S&S'!$G$210)+SUM(BG125*(1+'S&S'!$G$168),BG126*(1+'S&S'!$G$170),BG127*(1+'S&S'!$G$172),BG128*(1+'S&S'!$G$174),BG129*(1+'S&S'!$G$176),BG130*(1+'S&S'!$G$178),BG131*(1+'S&S'!$G$180),BG132*(1+'S&S'!$G$182),BG133*(1+'S&S'!$G$184),BG134*(1+'S&S'!$G$186),BG135*(1+'S&S'!$G$188),BG136*(1+'S&S'!$G$190),BG137*(1+'S&S'!$G$192),BG138*(1+'S&S'!$G$194),BG139*(1+'S&S'!$G$196),BG140*(1+'S&S'!$G$198),BG141*(1+'S&S'!$G$200),BG142*(1+'S&S'!$G$202),BG143*(1+'S&S'!$G$204),BG144*(1+'S&S'!$G$206))","v":0},{"$f":"-BH$190*(1+'S&S'!$G$164)+BH$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BH$218*(1+'S&S'!$G$166)+BH233*(1+'S&S'!$G$208)+BH234*(1+'S&S'!$G$210)+SUM(BH125*(1+'S&S'!$G$168),BH126*(1+'S&S'!$G$170),BH127*(1+'S&S'!$G$172),BH128*(1+'S&S'!$G$174),BH129*(1+'S&S'!$G$176),BH130*(1+'S&S'!$G$178),BH131*(1+'S&S'!$G$180),BH132*(1+'S&S'!$G$182),BH133*(1+'S&S'!$G$184),BH134*(1+'S&S'!$G$186),BH135*(1+'S&S'!$G$188),BH136*(1+'S&S'!$G$190),BH137*(1+'S&S'!$G$192),BH138*(1+'S&S'!$G$194),BH139*(1+'S&S'!$G$196),BH140*(1+'S&S'!$G$198),BH141*(1+'S&S'!$G$200),BH142*(1+'S&S'!$G$202),BH143*(1+'S&S'!$G$204),BH144*(1+'S&S'!$G$206))","v":0},{"$f":"-BI$190*(1+'S&S'!$G$164)+BI$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BI$218*(1+'S&S'!$G$166)+BI233*(1+'S&S'!$G$208)+BI234*(1+'S&S'!$G$210)+SUM(BI125*(1+'S&S'!$G$168),BI126*(1+'S&S'!$G$170),BI127*(1+'S&S'!$G$172),BI128*(1+'S&S'!$G$174),BI129*(1+'S&S'!$G$176),BI130*(1+'S&S'!$G$178),BI131*(1+'S&S'!$G$180),BI132*(1+'S&S'!$G$182),BI133*(1+'S&S'!$G$184),BI134*(1+'S&S'!$G$186),BI135*(1+'S&S'!$G$188),BI136*(1+'S&S'!$G$190),BI137*(1+'S&S'!$G$192),BI138*(1+'S&S'!$G$194),BI139*(1+'S&S'!$G$196),BI140*(1+'S&S'!$G$198),BI141*(1+'S&S'!$G$200),BI142*(1+'S&S'!$G$202),BI143*(1+'S&S'!$G$204),BI144*(1+'S&S'!$G$206))","v":0},{"$f":"-BJ$190*(1+'S&S'!$G$164)+BJ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BJ$218*(1+'S&S'!$G$166)+BJ233*(1+'S&S'!$G$208)+BJ234*(1+'S&S'!$G$210)+SUM(BJ125*(1+'S&S'!$G$168),BJ126*(1+'S&S'!$G$170),BJ127*(1+'S&S'!$G$172),BJ128*(1+'S&S'!$G$174),BJ129*(1+'S&S'!$G$176),BJ130*(1+'S&S'!$G$178),BJ131*(1+'S&S'!$G$180),BJ132*(1+'S&S'!$G$182),BJ133*(1+'S&S'!$G$184),BJ134*(1+'S&S'!$G$186),BJ135*(1+'S&S'!$G$188),BJ136*(1+'S&S'!$G$190),BJ137*(1+'S&S'!$G$192),BJ138*(1+'S&S'!$G$194),BJ139*(1+'S&S'!$G$196),BJ140*(1+'S&S'!$G$198),BJ141*(1+'S&S'!$G$200),BJ142*(1+'S&S'!$G$202),BJ143*(1+'S&S'!$G$204),BJ144*(1+'S&S'!$G$206))","v":0},{"$f":"-BK$190*(1+'S&S'!$G$164)+BK$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BK$218*(1+'S&S'!$G$166)+BK233*(1+'S&S'!$G$208)+BK234*(1+'S&S'!$G$210)+SUM(BK125*(1+'S&S'!$G$168),BK126*(1+'S&S'!$G$170),BK127*(1+'S&S'!$G$172),BK128*(1+'S&S'!$G$174),BK129*(1+'S&S'!$G$176),BK130*(1+'S&S'!$G$178),BK131*(1+'S&S'!$G$180),BK132*(1+'S&S'!$G$182),BK133*(1+'S&S'!$G$184),BK134*(1+'S&S'!$G$186),BK135*(1+'S&S'!$G$188),BK136*(1+'S&S'!$G$190),BK137*(1+'S&S'!$G$192),BK138*(1+'S&S'!$G$194),BK139*(1+'S&S'!$G$196),BK140*(1+'S&S'!$G$198),BK141*(1+'S&S'!$G$200),BK142*(1+'S&S'!$G$202),BK143*(1+'S&S'!$G$204),BK144*(1+'S&S'!$G$206))","v":0},{"$f":"-BL$190*(1+'S&S'!$G$164)+BL$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BL$218*(1+'S&S'!$G$166)+BL233*(1+'S&S'!$G$208)+BL234*(1+'S&S'!$G$210)+SUM(BL125*(1+'S&S'!$G$168),BL126*(1+'S&S'!$G$170),BL127*(1+'S&S'!$G$172),BL128*(1+'S&S'!$G$174),BL129*(1+'S&S'!$G$176),BL130*(1+'S&S'!$G$178),BL131*(1+'S&S'!$G$180),BL132*(1+'S&S'!$G$182),BL133*(1+'S&S'!$G$184),BL134*(1+'S&S'!$G$186),BL135*(1+'S&S'!$G$188),BL136*(1+'S&S'!$G$190),BL137*(1+'S&S'!$G$192),BL138*(1+'S&S'!$G$194),BL139*(1+'S&S'!$G$196),BL140*(1+'S&S'!$G$198),BL141*(1+'S&S'!$G$200),BL142*(1+'S&S'!$G$202),BL143*(1+'S&S'!$G$204),BL144*(1+'S&S'!$G$206))","v":0},{"$f":"-BM$190*(1+'S&S'!$G$164)+BM$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BM$218*(1+'S&S'!$G$166)+BM233*(1+'S&S'!$G$208)+BM234*(1+'S&S'!$G$210)+SUM(BM125*(1+'S&S'!$G$168),BM126*(1+'S&S'!$G$170),BM127*(1+'S&S'!$G$172),BM128*(1+'S&S'!$G$174),BM129*(1+'S&S'!$G$176),BM130*(1+'S&S'!$G$178),BM131*(1+'S&S'!$G$180),BM132*(1+'S&S'!$G$182),BM133*(1+'S&S'!$G$184),BM134*(1+'S&S'!$G$186),BM135*(1+'S&S'!$G$188),BM136*(1+'S&S'!$G$190),BM137*(1+'S&S'!$G$192),BM138*(1+'S&S'!$G$194),BM139*(1+'S&S'!$G$196),BM140*(1+'S&S'!$G$198),BM141*(1+'S&S'!$G$200),BM142*(1+'S&S'!$G$202),BM143*(1+'S&S'!$G$204),BM144*(1+'S&S'!$G$206))","v":0},{"$f":"-BN$190*(1+'S&S'!$G$164)+BN$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BN$218*(1+'S&S'!$G$166)+BN233*(1+'S&S'!$G$208)+BN234*(1+'S&S'!$G$210)+SUM(BN125*(1+'S&S'!$G$168),BN126*(1+'S&S'!$G$170),BN127*(1+'S&S'!$G$172),BN128*(1+'S&S'!$G$174),BN129*(1+'S&S'!$G$176),BN130*(1+'S&S'!$G$178),BN131*(1+'S&S'!$G$180),BN132*(1+'S&S'!$G$182),BN133*(1+'S&S'!$G$184),BN134*(1+'S&S'!$G$186),BN135*(1+'S&S'!$G$188),BN136*(1+'S&S'!$G$190),BN137*(1+'S&S'!$G$192),BN138*(1+'S&S'!$G$194),BN139*(1+'S&S'!$G$196),BN140*(1+'S&S'!$G$198),BN141*(1+'S&S'!$G$200),BN142*(1+'S&S'!$G$202),BN143*(1+'S&S'!$G$204),BN144*(1+'S&S'!$G$206))","v":0},{"$f":"-BO$190*(1+'S&S'!$G$164)+BO$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BO$218*(1+'S&S'!$G$166)+BO233*(1+'S&S'!$G$208)+BO234*(1+'S&S'!$G$210)+SUM(BO125*(1+'S&S'!$G$168),BO126*(1+'S&S'!$G$170),BO127*(1+'S&S'!$G$172),BO128*(1+'S&S'!$G$174),BO129*(1+'S&S'!$G$176),BO130*(1+'S&S'!$G$178),BO131*(1+'S&S'!$G$180),BO132*(1+'S&S'!$G$182),BO133*(1+'S&S'!$G$184),BO134*(1+'S&S'!$G$186),BO135*(1+'S&S'!$G$188),BO136*(1+'S&S'!$G$190),BO137*(1+'S&S'!$G$192),BO138*(1+'S&S'!$G$194),BO139*(1+'S&S'!$G$196),BO140*(1+'S&S'!$G$198),BO141*(1+'S&S'!$G$200),BO142*(1+'S&S'!$G$202),BO143*(1+'S&S'!$G$204),BO144*(1+'S&S'!$G$206))","v":0},{"$f":"-BP$190*(1+'S&S'!$G$164)+BP$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BP$218*(1+'S&S'!$G$166)+BP233*(1+'S&S'!$G$208)+BP234*(1+'S&S'!$G$210)+SUM(BP125*(1+'S&S'!$G$168),BP126*(1+'S&S'!$G$170),BP127*(1+'S&S'!$G$172),BP128*(1+'S&S'!$G$174),BP129*(1+'S&S'!$G$176),BP130*(1+'S&S'!$G$178),BP131*(1+'S&S'!$G$180),BP132*(1+'S&S'!$G$182),BP133*(1+'S&S'!$G$184),BP134*(1+'S&S'!$G$186),BP135*(1+'S&S'!$G$188),BP136*(1+'S&S'!$G$190),BP137*(1+'S&S'!$G$192),BP138*(1+'S&S'!$G$194),BP139*(1+'S&S'!$G$196),BP140*(1+'S&S'!$G$198),BP141*(1+'S&S'!$G$200),BP142*(1+'S&S'!$G$202),BP143*(1+'S&S'!$G$204),BP144*(1+'S&S'!$G$206))","v":0},{"$f":"-BQ$190*(1+'S&S'!$G$164)+BQ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BQ$218*(1+'S&S'!$G$166)+BQ233*(1+'S&S'!$G$208)+BQ234*(1+'S&S'!$G$210)+SUM(BQ125*(1+'S&S'!$G$168),BQ126*(1+'S&S'!$G$170),BQ127*(1+'S&S'!$G$172),BQ128*(1+'S&S'!$G$174),BQ129*(1+'S&S'!$G$176),BQ130*(1+'S&S'!$G$178),BQ131*(1+'S&S'!$G$180),BQ132*(1+'S&S'!$G$182),BQ133*(1+'S&S'!$G$184),BQ134*(1+'S&S'!$G$186),BQ135*(1+'S&S'!$G$188),BQ136*(1+'S&S'!$G$190),BQ137*(1+'S&S'!$G$192),BQ138*(1+'S&S'!$G$194),BQ139*(1+'S&S'!$G$196),BQ140*(1+'S&S'!$G$198),BQ141*(1+'S&S'!$G$200),BQ142*(1+'S&S'!$G$202),BQ143*(1+'S&S'!$G$204),BQ144*(1+'S&S'!$G$206))","v":0},{"$f":"-BR$190*(1+'S&S'!$G$164)+BR$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BR$218*(1+'S&S'!$G$166)+BR233*(1+'S&S'!$G$208)+BR234*(1+'S&S'!$G$210)+SUM(BR125*(1+'S&S'!$G$168),BR126*(1+'S&S'!$G$170),BR127*(1+'S&S'!$G$172),BR128*(1+'S&S'!$G$174),BR129*(1+'S&S'!$G$176),BR130*(1+'S&S'!$G$178),BR131*(1+'S&S'!$G$180),BR132*(1+'S&S'!$G$182),BR133*(1+'S&S'!$G$184),BR134*(1+'S&S'!$G$186),BR135*(1+'S&S'!$G$188),BR136*(1+'S&S'!$G$190),BR137*(1+'S&S'!$G$192),BR138*(1+'S&S'!$G$194),BR139*(1+'S&S'!$G$196),BR140*(1+'S&S'!$G$198),BR141*(1+'S&S'!$G$200),BR142*(1+'S&S'!$G$202),BR143*(1+'S&S'!$G$204),BR144*(1+'S&S'!$G$206))","v":0},{"$f":"-BS$190*(1+'S&S'!$G$164)+BS$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BS$218*(1+'S&S'!$G$166)+BS233*(1+'S&S'!$G$208)+BS234*(1+'S&S'!$G$210)+SUM(BS125*(1+'S&S'!$G$168),BS126*(1+'S&S'!$G$170),BS127*(1+'S&S'!$G$172),BS128*(1+'S&S'!$G$174),BS129*(1+'S&S'!$G$176),BS130*(1+'S&S'!$G$178),BS131*(1+'S&S'!$G$180),BS132*(1+'S&S'!$G$182),BS133*(1+'S&S'!$G$184),BS134*(1+'S&S'!$G$186),BS135*(1+'S&S'!$G$188),BS136*(1+'S&S'!$G$190),BS137*(1+'S&S'!$G$192),BS138*(1+'S&S'!$G$194),BS139*(1+'S&S'!$G$196),BS140*(1+'S&S'!$G$198),BS141*(1+'S&S'!$G$200),BS142*(1+'S&S'!$G$202),BS143*(1+'S&S'!$G$204),BS144*(1+'S&S'!$G$206))","v":0},{"$f":"-BT$190*(1+'S&S'!$G$164)+BT$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BT$218*(1+'S&S'!$G$166)+BT233*(1+'S&S'!$G$208)+BT234*(1+'S&S'!$G$210)+SUM(BT125*(1+'S&S'!$G$168),BT126*(1+'S&S'!$G$170),BT127*(1+'S&S'!$G$172),BT128*(1+'S&S'!$G$174),BT129*(1+'S&S'!$G$176),BT130*(1+'S&S'!$G$178),BT131*(1+'S&S'!$G$180),BT132*(1+'S&S'!$G$182),BT133*(1+'S&S'!$G$184),BT134*(1+'S&S'!$G$186),BT135*(1+'S&S'!$G$188),BT136*(1+'S&S'!$G$190),BT137*(1+'S&S'!$G$192),BT138*(1+'S&S'!$G$194),BT139*(1+'S&S'!$G$196),BT140*(1+'S&S'!$G$198),BT141*(1+'S&S'!$G$200),BT142*(1+'S&S'!$G$202),BT143*(1+'S&S'!$G$204),BT144*(1+'S&S'!$G$206))","v":0},{"$f":"-BU$190*(1+'S&S'!$G$164)+BU$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BU$218*(1+'S&S'!$G$166)+BU233*(1+'S&S'!$G$208)+BU234*(1+'S&S'!$G$210)+SUM(BU125*(1+'S&S'!$G$168),BU126*(1+'S&S'!$G$170),BU127*(1+'S&S'!$G$172),BU128*(1+'S&S'!$G$174),BU129*(1+'S&S'!$G$176),BU130*(1+'S&S'!$G$178),BU131*(1+'S&S'!$G$180),BU132*(1+'S&S'!$G$182),BU133*(1+'S&S'!$G$184),BU134*(1+'S&S'!$G$186),BU135*(1+'S&S'!$G$188),BU136*(1+'S&S'!$G$190),BU137*(1+'S&S'!$G$192),BU138*(1+'S&S'!$G$194),BU139*(1+'S&S'!$G$196),BU140*(1+'S&S'!$G$198),BU141*(1+'S&S'!$G$200),BU142*(1+'S&S'!$G$202),BU143*(1+'S&S'!$G$204),BU144*(1+'S&S'!$G$206))","v":0},{"$f":"-BV$190*(1+'S&S'!$G$164)+BV$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BV$218*(1+'S&S'!$G$166)+BV233*(1+'S&S'!$G$208)+BV234*(1+'S&S'!$G$210)+SUM(BV125*(1+'S&S'!$G$168),BV126*(1+'S&S'!$G$170),BV127*(1+'S&S'!$G$172),BV128*(1+'S&S'!$G$174),BV129*(1+'S&S'!$G$176),BV130*(1+'S&S'!$G$178),BV131*(1+'S&S'!$G$180),BV132*(1+'S&S'!$G$182),BV133*(1+'S&S'!$G$184),BV134*(1+'S&S'!$G$186),BV135*(1+'S&S'!$G$188),BV136*(1+'S&S'!$G$190),BV137*(1+'S&S'!$G$192),BV138*(1+'S&S'!$G$194),BV139*(1+'S&S'!$G$196),BV140*(1+'S&S'!$G$198),BV141*(1+'S&S'!$G$200),BV142*(1+'S&S'!$G$202),BV143*(1+'S&S'!$G$204),BV144*(1+'S&S'!$G$206))","v":0},{"$f":"-BW$190*(1+'S&S'!$G$164)+BW$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BW$218*(1+'S&S'!$G$166)+BW233*(1+'S&S'!$G$208)+BW234*(1+'S&S'!$G$210)+SUM(BW125*(1+'S&S'!$G$168),BW126*(1+'S&S'!$G$170),BW127*(1+'S&S'!$G$172),BW128*(1+'S&S'!$G$174),BW129*(1+'S&S'!$G$176),BW130*(1+'S&S'!$G$178),BW131*(1+'S&S'!$G$180),BW132*(1+'S&S'!$G$182),BW133*(1+'S&S'!$G$184),BW134*(1+'S&S'!$G$186),BW135*(1+'S&S'!$G$188),BW136*(1+'S&S'!$G$190),BW137*(1+'S&S'!$G$192),BW138*(1+'S&S'!$G$194),BW139*(1+'S&S'!$G$196),BW140*(1+'S&S'!$G$198),BW141*(1+'S&S'!$G$200),BW142*(1+'S&S'!$G$202),BW143*(1+'S&S'!$G$204),BW144*(1+'S&S'!$G$206))","v":0},{"$f":"-BX$190*(1+'S&S'!$G$164)+BX$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BX$218*(1+'S&S'!$G$166)+BX233*(1+'S&S'!$G$208)+BX234*(1+'S&S'!$G$210)+SUM(BX125*(1+'S&S'!$G$168),BX126*(1+'S&S'!$G$170),BX127*(1+'S&S'!$G$172),BX128*(1+'S&S'!$G$174),BX129*(1+'S&S'!$G$176),BX130*(1+'S&S'!$G$178),BX131*(1+'S&S'!$G$180),BX132*(1+'S&S'!$G$182),BX133*(1+'S&S'!$G$184),BX134*(1+'S&S'!$G$186),BX135*(1+'S&S'!$G$188),BX136*(1+'S&S'!$G$190),BX137*(1+'S&S'!$G$192),BX138*(1+'S&S'!$G$194),BX139*(1+'S&S'!$G$196),BX140*(1+'S&S'!$G$198),BX141*(1+'S&S'!$G$200),BX142*(1+'S&S'!$G$202),BX143*(1+'S&S'!$G$204),BX144*(1+'S&S'!$G$206))","v":0},{"$f":"-BY$190*(1+'S&S'!$G$164)+BY$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BY$218*(1+'S&S'!$G$166)+BY233*(1+'S&S'!$G$208)+BY234*(1+'S&S'!$G$210)+SUM(BY125*(1+'S&S'!$G$168),BY126*(1+'S&S'!$G$170),BY127*(1+'S&S'!$G$172),BY128*(1+'S&S'!$G$174),BY129*(1+'S&S'!$G$176),BY130*(1+'S&S'!$G$178),BY131*(1+'S&S'!$G$180),BY132*(1+'S&S'!$G$182),BY133*(1+'S&S'!$G$184),BY134*(1+'S&S'!$G$186),BY135*(1+'S&S'!$G$188),BY136*(1+'S&S'!$G$190),BY137*(1+'S&S'!$G$192),BY138*(1+'S&S'!$G$194),BY139*(1+'S&S'!$G$196),BY140*(1+'S&S'!$G$198),BY141*(1+'S&S'!$G$200),BY142*(1+'S&S'!$G$202),BY143*(1+'S&S'!$G$204),BY144*(1+'S&S'!$G$206))","v":0},{"$f":"-BZ$190*(1+'S&S'!$G$164)+BZ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BZ$218*(1+'S&S'!$G$166)+BZ233*(1+'S&S'!$G$208)+BZ234*(1+'S&S'!$G$210)+SUM(BZ125*(1+'S&S'!$G$168),BZ126*(1+'S&S'!$G$170),BZ127*(1+'S&S'!$G$172),BZ128*(1+'S&S'!$G$174),BZ129*(1+'S&S'!$G$176),BZ130*(1+'S&S'!$G$178),BZ131*(1+'S&S'!$G$180),BZ132*(1+'S&S'!$G$182),BZ133*(1+'S&S'!$G$184),BZ134*(1+'S&S'!$G$186),BZ135*(1+'S&S'!$G$188),BZ136*(1+'S&S'!$G$190),BZ137*(1+'S&S'!$G$192),BZ138*(1+'S&S'!$G$194),BZ139*(1+'S&S'!$G$196),BZ140*(1+'S&S'!$G$198),BZ141*(1+'S&S'!$G$200),BZ142*(1+'S&S'!$G$202),BZ143*(1+'S&S'!$G$204),BZ144*(1+'S&S'!$G$206))","v":0},{"$f":"-CA$190*(1+'S&S'!$G$164)+CA$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CA$218*(1+'S&S'!$G$166)+CA233*(1+'S&S'!$G$208)+CA234*(1+'S&S'!$G$210)+SUM(CA125*(1+'S&S'!$G$168),CA126*(1+'S&S'!$G$170),CA127*(1+'S&S'!$G$172),CA128*(1+'S&S'!$G$174),CA129*(1+'S&S'!$G$176),CA130*(1+'S&S'!$G$178),CA131*(1+'S&S'!$G$180),CA132*(1+'S&S'!$G$182),CA133*(1+'S&S'!$G$184),CA134*(1+'S&S'!$G$186),CA135*(1+'S&S'!$G$188),CA136*(1+'S&S'!$G$190),CA137*(1+'S&S'!$G$192),CA138*(1+'S&S'!$G$194),CA139*(1+'S&S'!$G$196),CA140*(1+'S&S'!$G$198),CA141*(1+'S&S'!$G$200),CA142*(1+'S&S'!$G$202),CA143*(1+'S&S'!$G$204),CA144*(1+'S&S'!$G$206))","v":0},{"$f":"-CB$190*(1+'S&S'!$G$164)+CB$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CB$218*(1+'S&S'!$G$166)+CB233*(1+'S&S'!$G$208)+CB234*(1+'S&S'!$G$210)+SUM(CB125*(1+'S&S'!$G$168),CB126*(1+'S&S'!$G$170),CB127*(1+'S&S'!$G$172),CB128*(1+'S&S'!$G$174),CB129*(1+'S&S'!$G$176),CB130*(1+'S&S'!$G$178),CB131*(1+'S&S'!$G$180),CB132*(1+'S&S'!$G$182),CB133*(1+'S&S'!$G$184),CB134*(1+'S&S'!$G$186),CB135*(1+'S&S'!$G$188),CB136*(1+'S&S'!$G$190),CB137*(1+'S&S'!$G$192),CB138*(1+'S&S'!$G$194),CB139*(1+'S&S'!$G$196),CB140*(1+'S&S'!$G$198),CB141*(1+'S&S'!$G$200),CB142*(1+'S&S'!$G$202),CB143*(1+'S&S'!$G$204),CB144*(1+'S&S'!$G$206))","v":0},{"$f":"-CC$190*(1+'S&S'!$G$164)+CC$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CC$218*(1+'S&S'!$G$166)+CC233*(1+'S&S'!$G$208)+CC234*(1+'S&S'!$G$210)+SUM(CC125*(1+'S&S'!$G$168),CC126*(1+'S&S'!$G$170),CC127*(1+'S&S'!$G$172),CC128*(1+'S&S'!$G$174),CC129*(1+'S&S'!$G$176),CC130*(1+'S&S'!$G$178),CC131*(1+'S&S'!$G$180),CC132*(1+'S&S'!$G$182),CC133*(1+'S&S'!$G$184),CC134*(1+'S&S'!$G$186),CC135*(1+'S&S'!$G$188),CC136*(1+'S&S'!$G$190),CC137*(1+'S&S'!$G$192),CC138*(1+'S&S'!$G$194),CC139*(1+'S&S'!$G$196),CC140*(1+'S&S'!$G$198),CC141*(1+'S&S'!$G$200),CC142*(1+'S&S'!$G$202),CC143*(1+'S&S'!$G$204),CC144*(1+'S&S'!$G$206))","v":0},{"$f":"-CD$190*(1+'S&S'!$G$164)+CD$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CD$218*(1+'S&S'!$G$166)+CD233*(1+'S&S'!$G$208)+CD234*(1+'S&S'!$G$210)+SUM(CD125*(1+'S&S'!$G$168),CD126*(1+'S&S'!$G$170),CD127*(1+'S&S'!$G$172),CD128*(1+'S&S'!$G$174),CD129*(1+'S&S'!$G$176),CD130*(1+'S&S'!$G$178),CD131*(1+'S&S'!$G$180),CD132*(1+'S&S'!$G$182),CD133*(1+'S&S'!$G$184),CD134*(1+'S&S'!$G$186),CD135*(1+'S&S'!$G$188),CD136*(1+'S&S'!$G$190),CD137*(1+'S&S'!$G$192),CD138*(1+'S&S'!$G$194),CD139*(1+'S&S'!$G$196),CD140*(1+'S&S'!$G$198),CD141*(1+'S&S'!$G$200),CD142*(1+'S&S'!$G$202),CD143*(1+'S&S'!$G$204),CD144*(1+'S&S'!$G$206))","v":0},{"$f":"-CE$190*(1+'S&S'!$G$164)+CE$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CE$218*(1+'S&S'!$G$166)+CE233*(1+'S&S'!$G$208)+CE234*(1+'S&S'!$G$210)+SUM(CE125*(1+'S&S'!$G$168),CE126*(1+'S&S'!$G$170),CE127*(1+'S&S'!$G$172),CE128*(1+'S&S'!$G$174),CE129*(1+'S&S'!$G$176),CE130*(1+'S&S'!$G$178),CE131*(1+'S&S'!$G$180),CE132*(1+'S&S'!$G$182),CE133*(1+'S&S'!$G$184),CE134*(1+'S&S'!$G$186),CE135*(1+'S&S'!$G$188),CE136*(1+'S&S'!$G$190),CE137*(1+'S&S'!$G$192),CE138*(1+'S&S'!$G$194),CE139*(1+'S&S'!$G$196),CE140*(1+'S&S'!$G$198),CE141*(1+'S&S'!$G$200),CE142*(1+'S&S'!$G$202),CE143*(1+'S&S'!$G$204),CE144*(1+'S&S'!$G$206))","v":0},{"$f":"-CF$190*(1+'S&S'!$G$164)+CF$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CF$218*(1+'S&S'!$G$166)+CF233*(1+'S&S'!$G$208)+CF234*(1+'S&S'!$G$210)+SUM(CF125*(1+'S&S'!$G$168),CF126*(1+'S&S'!$G$170),CF127*(1+'S&S'!$G$172),CF128*(1+'S&S'!$G$174),CF129*(1+'S&S'!$G$176),CF130*(1+'S&S'!$G$178),CF131*(1+'S&S'!$G$180),CF132*(1+'S&S'!$G$182),CF133*(1+'S&S'!$G$184),CF134*(1+'S&S'!$G$186),CF135*(1+'S&S'!$G$188),CF136*(1+'S&S'!$G$190),CF137*(1+'S&S'!$G$192),CF138*(1+'S&S'!$G$194),CF139*(1+'S&S'!$G$196),CF140*(1+'S&S'!$G$198),CF141*(1+'S&S'!$G$200),CF142*(1+'S&S'!$G$202),CF143*(1+'S&S'!$G$204),CF144*(1+'S&S'!$G$206))","v":0},{"$f":"-CG$190*(1+'S&S'!$G$164)+CG$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CG$218*(1+'S&S'!$G$166)+CG233*(1+'S&S'!$G$208)+CG234*(1+'S&S'!$G$210)+SUM(CG125*(1+'S&S'!$G$168),CG126*(1+'S&S'!$G$170),CG127*(1+'S&S'!$G$172),CG128*(1+'S&S'!$G$174),CG129*(1+'S&S'!$G$176),CG130*(1+'S&S'!$G$178),CG131*(1+'S&S'!$G$180),CG132*(1+'S&S'!$G$182),CG133*(1+'S&S'!$G$184),CG134*(1+'S&S'!$G$186),CG135*(1+'S&S'!$G$188),CG136*(1+'S&S'!$G$190),CG137*(1+'S&S'!$G$192),CG138*(1+'S&S'!$G$194),CG139*(1+'S&S'!$G$196),CG140*(1+'S&S'!$G$198),CG141*(1+'S&S'!$G$200),CG142*(1+'S&S'!$G$202),CG143*(1+'S&S'!$G$204),CG144*(1+'S&S'!$G$206))","v":0},{"$f":"-CH$190*(1+'S&S'!$G$164)+CH$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CH$218*(1+'S&S'!$G$166)+CH233*(1+'S&S'!$G$208)+CH234*(1+'S&S'!$G$210)+SUM(CH125*(1+'S&S'!$G$168),CH126*(1+'S&S'!$G$170),CH127*(1+'S&S'!$G$172),CH128*(1+'S&S'!$G$174),CH129*(1+'S&S'!$G$176),CH130*(1+'S&S'!$G$178),CH131*(1+'S&S'!$G$180),CH132*(1+'S&S'!$G$182),CH133*(1+'S&S'!$G$184),CH134*(1+'S&S'!$G$186),CH135*(1+'S&S'!$G$188),CH136*(1+'S&S'!$G$190),CH137*(1+'S&S'!$G$192),CH138*(1+'S&S'!$G$194),CH139*(1+'S&S'!$G$196),CH140*(1+'S&S'!$G$198),CH141*(1+'S&S'!$G$200),CH142*(1+'S&S'!$G$202),CH143*(1+'S&S'!$G$204),CH144*(1+'S&S'!$G$206))","v":0},{"$f":"-CI$190*(1+'S&S'!$G$164)+CI$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CI$218*(1+'S&S'!$G$166)+CI233*(1+'S&S'!$G$208)+CI234*(1+'S&S'!$G$210)+SUM(CI125*(1+'S&S'!$G$168),CI126*(1+'S&S'!$G$170),CI127*(1+'S&S'!$G$172),CI128*(1+'S&S'!$G$174),CI129*(1+'S&S'!$G$176),CI130*(1+'S&S'!$G$178),CI131*(1+'S&S'!$G$180),CI132*(1+'S&S'!$G$182),CI133*(1+'S&S'!$G$184),CI134*(1+'S&S'!$G$186),CI135*(1+'S&S'!$G$188),CI136*(1+'S&S'!$G$190),CI137*(1+'S&S'!$G$192),CI138*(1+'S&S'!$G$194),CI139*(1+'S&S'!$G$196),CI140*(1+'S&S'!$G$198),CI141*(1+'S&S'!$G$200),CI142*(1+'S&S'!$G$202),CI143*(1+'S&S'!$G$204),CI144*(1+'S&S'!$G$206))","v":0},{"$f":"-CJ$190*(1+'S&S'!$G$164)+CJ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CJ$218*(1+'S&S'!$G$166)+CJ233*(1+'S&S'!$G$208)+CJ234*(1+'S&S'!$G$210)+SUM(CJ125*(1+'S&S'!$G$168),CJ126*(1+'S&S'!$G$170),CJ127*(1+'S&S'!$G$172),CJ128*(1+'S&S'!$G$174),CJ129*(1+'S&S'!$G$176),CJ130*(1+'S&S'!$G$178),CJ131*(1+'S&S'!$G$180),CJ132*(1+'S&S'!$G$182),CJ133*(1+'S&S'!$G$184),CJ134*(1+'S&S'!$G$186),CJ135*(1+'S&S'!$G$188),CJ136*(1+'S&S'!$G$190),CJ137*(1+'S&S'!$G$192),CJ138*(1+'S&S'!$G$194),CJ139*(1+'S&S'!$G$196),CJ140*(1+'S&S'!$G$198),CJ141*(1+'S&S'!$G$200),CJ142*(1+'S&S'!$G$202),CJ143*(1+'S&S'!$G$204),CJ144*(1+'S&S'!$G$206))","v":0},{"$f":"-CK$190*(1+'S&S'!$G$164)+CK$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CK$218*(1+'S&S'!$G$166)+CK233*(1+'S&S'!$G$208)+CK234*(1+'S&S'!$G$210)+SUM(CK125*(1+'S&S'!$G$168),CK126*(1+'S&S'!$G$170),CK127*(1+'S&S'!$G$172),CK128*(1+'S&S'!$G$174),CK129*(1+'S&S'!$G$176),CK130*(1+'S&S'!$G$178),CK131*(1+'S&S'!$G$180),CK132*(1+'S&S'!$G$182),CK133*(1+'S&S'!$G$184),CK134*(1+'S&S'!$G$186),CK135*(1+'S&S'!$G$188),CK136*(1+'S&S'!$G$190),CK137*(1+'S&S'!$G$192),CK138*(1+'S&S'!$G$194),CK139*(1+'S&S'!$G$196),CK140*(1+'S&S'!$G$198),CK141*(1+'S&S'!$G$200),CK142*(1+'S&S'!$G$202),CK143*(1+'S&S'!$G$204),CK144*(1+'S&S'!$G$206))","v":0},{"$f":"-CL$190*(1+'S&S'!$G$164)+CL$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CL$218*(1+'S&S'!$G$166)+CL233*(1+'S&S'!$G$208)+CL234*(1+'S&S'!$G$210)+SUM(CL125*(1+'S&S'!$G$168),CL126*(1+'S&S'!$G$170),CL127*(1+'S&S'!$G$172),CL128*(1+'S&S'!$G$174),CL129*(1+'S&S'!$G$176),CL130*(1+'S&S'!$G$178),CL131*(1+'S&S'!$G$180),CL132*(1+'S&S'!$G$182),CL133*(1+'S&S'!$G$184),CL134*(1+'S&S'!$G$186),CL135*(1+'S&S'!$G$188),CL136*(1+'S&S'!$G$190),CL137*(1+'S&S'!$G$192),CL138*(1+'S&S'!$G$194),CL139*(1+'S&S'!$G$196),CL140*(1+'S&S'!$G$198),CL141*(1+'S&S'!$G$200),CL142*(1+'S&S'!$G$202),CL143*(1+'S&S'!$G$204),CL144*(1+'S&S'!$G$206))","v":0},{"$f":"-CM$190*(1+'S&S'!$G$164)+CM$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CM$218*(1+'S&S'!$G$166)+CM233*(1+'S&S'!$G$208)+CM234*(1+'S&S'!$G$210)+SUM(CM125*(1+'S&S'!$G$168),CM126*(1+'S&S'!$G$170),CM127*(1+'S&S'!$G$172),CM128*(1+'S&S'!$G$174),CM129*(1+'S&S'!$G$176),CM130*(1+'S&S'!$G$178),CM131*(1+'S&S'!$G$180),CM132*(1+'S&S'!$G$182),CM133*(1+'S&S'!$G$184),CM134*(1+'S&S'!$G$186),CM135*(1+'S&S'!$G$188),CM136*(1+'S&S'!$G$190),CM137*(1+'S&S'!$G$192),CM138*(1+'S&S'!$G$194),CM139*(1+'S&S'!$G$196),CM140*(1+'S&S'!$G$198),CM141*(1+'S&S'!$G$200),CM142*(1+'S&S'!$G$202),CM143*(1+'S&S'!$G$204),CM144*(1+'S&S'!$G$206))","v":0},{"$f":"-CN$190*(1+'S&S'!$G$164)+CN$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CN$218*(1+'S&S'!$G$166)+CN233*(1+'S&S'!$G$208)+CN234*(1+'S&S'!$G$210)+SUM(CN125*(1+'S&S'!$G$168),CN126*(1+'S&S'!$G$170),CN127*(1+'S&S'!$G$172),CN128*(1+'S&S'!$G$174),CN129*(1+'S&S'!$G$176),CN130*(1+'S&S'!$G$178),CN131*(1+'S&S'!$G$180),CN132*(1+'S&S'!$G$182),CN133*(1+'S&S'!$G$184),CN134*(1+'S&S'!$G$186),CN135*(1+'S&S'!$G$188),CN136*(1+'S&S'!$G$190),CN137*(1+'S&S'!$G$192),CN138*(1+'S&S'!$G$194),CN139*(1+'S&S'!$G$196),CN140*(1+'S&S'!$G$198),CN141*(1+'S&S'!$G$200),CN142*(1+'S&S'!$G$202),CN143*(1+'S&S'!$G$204),CN144*(1+'S&S'!$G$206))","v":0},{"$f":"-CO$190*(1+'S&S'!$G$164)+CO$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CO$218*(1+'S&S'!$G$166)+CO233*(1+'S&S'!$G$208)+CO234*(1+'S&S'!$G$210)+SUM(CO125*(1+'S&S'!$G$168),CO126*(1+'S&S'!$G$170),CO127*(1+'S&S'!$G$172),CO128*(1+'S&S'!$G$174),CO129*(1+'S&S'!$G$176),CO130*(1+'S&S'!$G$178),CO131*(1+'S&S'!$G$180),CO132*(1+'S&S'!$G$182),CO133*(1+'S&S'!$G$184),CO134*(1+'S&S'!$G$186),CO135*(1+'S&S'!$G$188),CO136*(1+'S&S'!$G$190),CO137*(1+'S&S'!$G$192),CO138*(1+'S&S'!$G$194),CO139*(1+'S&S'!$G$196),CO140*(1+'S&S'!$G$198),CO141*(1+'S&S'!$G$200),CO142*(1+'S&S'!$G$202),CO143*(1+'S&S'!$G$204),CO144*(1+'S&S'!$G$206))","v":0},{"$f":"-CP$190*(1+'S&S'!$G$164)+CP$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CP$218*(1+'S&S'!$G$166)+CP233*(1+'S&S'!$G$208)+CP234*(1+'S&S'!$G$210)+SUM(CP125*(1+'S&S'!$G$168),CP126*(1+'S&S'!$G$170),CP127*(1+'S&S'!$G$172),CP128*(1+'S&S'!$G$174),CP129*(1+'S&S'!$G$176),CP130*(1+'S&S'!$G$178),CP131*(1+'S&S'!$G$180),CP132*(1+'S&S'!$G$182),CP133*(1+'S&S'!$G$184),CP134*(1+'S&S'!$G$186),CP135*(1+'S&S'!$G$188),CP136*(1+'S&S'!$G$190),CP137*(1+'S&S'!$G$192),CP138*(1+'S&S'!$G$194),CP139*(1+'S&S'!$G$196),CP140*(1+'S&S'!$G$198),CP141*(1+'S&S'!$G$200),CP142*(1+'S&S'!$G$202),CP143*(1+'S&S'!$G$204),CP144*(1+'S&S'!$G$206))","v":0},{"$f":"-CQ$190*(1+'S&S'!$G$164)+CQ$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CQ$218*(1+'S&S'!$G$166)+CQ233*(1+'S&S'!$G$208)+CQ234*(1+'S&S'!$G$210)+SUM(CQ125*(1+'S&S'!$G$168),CQ126*(1+'S&S'!$G$170),CQ127*(1+'S&S'!$G$172),CQ128*(1+'S&S'!$G$174),CQ129*(1+'S&S'!$G$176),CQ130*(1+'S&S'!$G$178),CQ131*(1+'S&S'!$G$180),CQ132*(1+'S&S'!$G$182),CQ133*(1+'S&S'!$G$184),CQ134*(1+'S&S'!$G$186),CQ135*(1+'S&S'!$G$188),CQ136*(1+'S&S'!$G$190),CQ137*(1+'S&S'!$G$192),CQ138*(1+'S&S'!$G$194),CQ139*(1+'S&S'!$G$196),CQ140*(1+'S&S'!$G$198),CQ141*(1+'S&S'!$G$200),CQ142*(1+'S&S'!$G$202),CQ143*(1+'S&S'!$G$204),CQ144*(1+'S&S'!$G$206))","v":0},{"$f":"-CR$190*(1+'S&S'!$G$164)+CR$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CR$218*(1+'S&S'!$G$166)+CR233*(1+'S&S'!$G$208)+CR234*(1+'S&S'!$G$210)+SUM(CR125*(1+'S&S'!$G$168),CR126*(1+'S&S'!$G$170),CR127*(1+'S&S'!$G$172),CR128*(1+'S&S'!$G$174),CR129*(1+'S&S'!$G$176),CR130*(1+'S&S'!$G$178),CR131*(1+'S&S'!$G$180),CR132*(1+'S&S'!$G$182),CR133*(1+'S&S'!$G$184),CR134*(1+'S&S'!$G$186),CR135*(1+'S&S'!$G$188),CR136*(1+'S&S'!$G$190),CR137*(1+'S&S'!$G$192),CR138*(1+'S&S'!$G$194),CR139*(1+'S&S'!$G$196),CR140*(1+'S&S'!$G$198),CR141*(1+'S&S'!$G$200),CR142*(1+'S&S'!$G$202),CR143*(1+'S&S'!$G$204),CR144*(1+'S&S'!$G$206))","v":0},{"$f":"-CS$190*(1+'S&S'!$G$164)+CS$216*IF(O.2!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CS$218*(1+'S&S'!$G$166)+CS233*(1+'S&S'!$G$208)+CS234*(1+'S&S'!$G$210)+SUM(CS125*(1+'S&S'!$G$168),CS126*(1+'S&S'!$G$170),CS127*(1+'S&S'!$G$172),CS128*(1+'S&S'!$G$174),CS129*(1+'S&S'!$G$176),CS130*(1+'S&S'!$G$178),CS131*(1+'S&S'!$G$180),CS132*(1+'S&S'!$G$182),CS133*(1+'S&S'!$G$184),CS134*(1+'S&S'!$G$186),CS135*(1+'S&S'!$G$188),CS136*(1+'S&S'!$G$190),CS137*(1+'S&S'!$G$192),CS138*(1+'S&S'!$G$194),CS139*(1+'S&S'!$G$196),CS140*(1+'S&S'!$G$198),CS141*(1+'S&S'!$G$200),CS142*(1+'S&S'!$G$202),CS143*(1+'S&S'!$G$204),CS144*(1+'S&S'!$G$206))","v":0}]

{"sheet":"O.3","index":7,"n_rows":362,"n_cols":102,"rows_kept":362,"cut":false,"hidden":true,"merged":[[3,3,4,3],[3,4,3,5],[8,3,9,3],[175,4,175,5],[176,4,176,5],[0,4,1,5],[278,4,278,5],[237,4,237,5],[238,4,238,5],[239,4,239,5],[250,4,250,5],[251,4,251,5],[271,4,271,5],[272,4,272,5],[273,4,273,5],[274,4,274,5],[276,4,276,5],[277,4,277,5],[185,4,185,5]]}
[null,null,"Option 3",null,{"$f":"IF(CV10>0,CV9,IF(CW10>0,CW9,IF(CX10>0,CX9,\"\")))","v":""}]
[null,null,{"$f":"\"'\"&G.Asm!F25&\"'\"","v":"'Text'"},null,null,null,null,"Unit of numbers:",{"$f":"G.Asm!$F$17","v":"Ones"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Internal calculations for errors"]
[]
[null,null,"Project year","For economic analysis","Total",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90]
[null,null,"Calendar year",null,"NPV","Sum","Incurred",{"$f":"G.Asm!F33","v":2022},{"$f":"H5+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BT5+1","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111]
[]
[null,null,"INVESTMENTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero value checking","Residual value checking","Cash flow checking"]
[null,null,"A. Total investment costs","CF",{"$f":"SUM(E10,E26)","v":0},{"$f":"SUM(F10,F26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR10,BR26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"No empty cells can be left in a row – please fill with values or zeros instead","Residual value can be placed only in the last year of reference period","No row can be left without a name of item - please fill it from the dropdown list or type your own into the spare row"]
[null,null,"A.1. Total Initial investment costs",null,{"$f":"SUM(E11:E24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ11:BQ24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"COUNTIF($CV$11:$CV$144,\"Error\")","v":0},{"$f":"COUNTIF($CW$11:$CW$144,\"Error\")","v":0},{"$f":"COUNTIF($CX$11:$CX$144,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C11,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G11+NPV(G.Asm!$F$40,H11:INDEX(H11:CS11,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G11:CS11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G11:INDEX(G11:CS11,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C11),NOT(ISBLANK(C11)),C11=\"Spare\"),E11=0,F11=0),AND(NOT(ISBLANK(C11)),NOT(C11=\"Spare\"),NOT(E11=0),NOT(F11=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C12,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G12+NPV(G.Asm!$F$40,H12:INDEX(H12:CS12,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G12:INDEX(G12:CS12,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C12),NOT(ISBLANK(C12)),C12=\"Spare\"),E12=0,F12=0),AND(NOT(ISBLANK(C12)),NOT(C12=\"Spare\"),NOT(E12=0),NOT(F12=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C13,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G13+NPV(G.Asm!$F$40,H13:INDEX(H13:CS13,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G13:INDEX(G13:CS13,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C14,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G14+NPV(G.Asm!$F$40,H14:INDEX(H14:CS14,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G14:INDEX(G14:CS14,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C15,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G15+NPV(G.Asm!$F$40,H15:INDEX(H15:CS15,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G15:INDEX(G15:CS15,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C16,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G16+NPV(G.Asm!$F$40,H16:INDEX(H16:CS16,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G16:INDEX(G16:CS16,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C17,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G17+NPV(G.Asm!$F$40,H17:INDEX(H17:CS17,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G17:INDEX(G17:CS17,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C18,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G18+NPV(G.Asm!$F$40,H18:INDEX(H18:CS18,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G18:INDEX(G18:CS18,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C19,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G19+NPV(G.Asm!$F$40,H19:INDEX(H19:CS19,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G19:INDEX(G19:CS19,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C20=\"Spare\",ISBLANK(C20)),\"\",G.Asm!$F$55)","v":""},{"$f":"G20+NPV(G.Asm!$F$40,H20:INDEX(H20:CS20,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G20:INDEX(G20:CS20,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C20),NOT(ISBLANK(C20)),C20=\"Spare\"),E20=0,F20=0),AND(NOT(ISBLANK(C20)),NOT(C20=\"Spare\"),NOT(E20=0),NOT(F20=0))),0,\"Error\")","v":0}]
[null,null,"Spare",{"$f":"IF(OR(C21=\"Spare\",ISBLANK(C21)),\"\",G.Asm!$F$55)","v":""},{"$f":"G21+NPV(G.Asm!$F$40,H21:INDEX(H21:CS21,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G21:INDEX(G21:CS21,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C21),NOT(ISBLANK(C21)),C21=\"Spare\"),E21=0,F21=0),AND(NOT(ISBLANK(C21)),NOT(C21=\"Spare\"),NOT(E21=0),NOT(F21=0))),0,\"Error\")","v":0}]
[null,null,"Spare",{"$f":"IF(OR(C22=\"Spare\",ISBLANK(C22)),\"\",G.Asm!$F$55)","v":""},{"$f":"G22+NPV(G.Asm!$F$40,H22:INDEX(H22:CS22,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G22:INDEX(G22:CS22,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C23=\"Spare\",ISBLANK(C23)),\"\",G.Asm!$F$55)","v":""},{"$f":"G23+NPV(G.Asm!$F$40,H23:INDEX(H23:CS23,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G23:INDEX(G23:CS23,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C24=\"Spare\",ISBLANK(C24)),\"\",G.Asm!$F$55)","v":""},{"$f":"G24+NPV(G.Asm!$F$40,H24:INDEX(H24:CS24,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G24:INDEX(G24:CS24,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"A.2. Total replacement costs (reinvestment costs)","CF",{"$f":"SUM(E27:E33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ27:BQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C27,G.Asm!$C$57:$F$61,4,0),\"\")","v":""},{"$f":"G27+NPV(G.Asm!$F$40,H27:INDEX(H27:CS27,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G27:CS27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G27:INDEX(G27:CS27,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C27),NOT(ISBLANK(C27)),C27=\"Spare\"),E27=0,F27=0),AND(NOT(ISBLANK(C27)),NOT(C27=\"Spare\"),NOT(E27=0),NOT(F27=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C28,G.Asm!$C$57:$F$61,4,0),\"\")","v":""},{"$f":"G28+NPV(G.Asm!$F$40,H28:INDEX(H28:CS28,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G28:INDEX(G28:CS28,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C29=\"Spare\",ISBLANK(C29)),\"\",G.Asm!$F$71)","v":""},{"$f":"G29+NPV(G.Asm!$F$40,H29:INDEX(H29:CS29,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G29:INDEX(G29:CS29,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C30=\"Spare\",ISBLANK(C30)),\"\",G.Asm!$F$71)","v":""},{"$f":"G30+NPV(G.Asm!$F$40,H30:INDEX(H30:CS30,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G30:INDEX(G30:CS30,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C31=\"Spare\",ISBLANK(C31)),\"\",G.Asm!$F$71)","v":""},{"$f":"G31+NPV(G.Asm!$F$40,H31:INDEX(H31:CS31,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G31:INDEX(G31:CS31,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C32=\"Spare\",ISBLANK(C32)),\"\",G.Asm!$F$71)","v":""},{"$f":"G32+NPV(G.Asm!$F$40,H32:INDEX(H32:CS32,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G32:INDEX(G32:CS32,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C33=\"Spare\",ISBLANK(C33)),\"\",G.Asm!$F$71)","v":""},{"$f":"G33+NPV(G.Asm!$F$40,H33:INDEX(H33:CS33,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G33:INDEX(G33:CS33,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"RESIDUAL VALUE"]
[]
[null,null,"What approach is used to calculate a residual value?"]
[null,null,"Depreciation"]
[]
[null,null,"B. Residual value",{"$f":"AVERAGE(G.Asm!F59:F60)","v":1},{"$f":"G40+NPV(G.Asm!$F$40,H40:INDEX(H40:CS40,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G40:CS40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G40:INDEX(G40:CS40,RP+1))<>RP+1,\"Error\",0)","v":0},{"$f":"IF(OR(COUNTIF(G40:INDEX(G40:CS40,RP+1),\">0\")>1,AND(COUNTIF(G40:INDEX(G40:CS40,RP+1),\">0\")=1,OFFSET(G40,0,RP)=0)),\"Error\",0)","v":0}]
[]
[null,null,"OPERATING AND MAINTENANCE"]
[]
[null,null,"C. Total operating and maintenance costs","CF",{"$f":"SUM(E45:E56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ45:BQ56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C45,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G45+NPV(G.Asm!$F$40,H45:INDEX(H45:CS45,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G45:CS45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G45:INDEX(G45:CS45,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C45),NOT(ISBLANK(C45)),C45=\"Spare\"),E45=0,F45=0),AND(NOT(ISBLANK(C45)),NOT(C45=\"Spare\"),NOT(E45=0),NOT(F45=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C46,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G46+NPV(G.Asm!$F$40,H46:INDEX(H46:CS46,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G46:INDEX(G46:CS46,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C47,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G47+NPV(G.Asm!$F$40,H47:INDEX(H47:CS47,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G47:INDEX(G47:CS47,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C48,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G48+NPV(G.Asm!$F$40,H48:INDEX(H48:CS48,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G48:INDEX(G48:CS48,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C49,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G49+NPV(G.Asm!$F$40,H49:INDEX(H49:CS49,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G49:INDEX(G49:CS49,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C50,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G50+NPV(G.Asm!$F$40,H50:INDEX(H50:CS50,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G50:INDEX(G50:CS50,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C51,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G51+NPV(G.Asm!$F$40,H51:INDEX(H51:CS51,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G51:INDEX(G51:CS51,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C52=\"Spare\",ISBLANK(C52)),\"\",G.Asm!$F$72)","v":""},{"$f":"G52+NPV(G.Asm!$F$40,H52:INDEX(H52:CS52,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G52:INDEX(G52:CS52,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C53=\"Spare\",ISBLANK(C53)),\"\",G.Asm!$F$72)","v":""},{"$f":"G53+NPV(G.Asm!$F$40,H53:INDEX(H53:CS53,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G53:INDEX(G53:CS53,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C54=\"Spare\",ISBLANK(C54)),\"\",G.Asm!$F$72)","v":""},{"$f":"G54+NPV(G.Asm!$F$40,H54:INDEX(H54:CS54,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G54:INDEX(G54:CS54,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C55=\"Spare\",ISBLANK(C55)),\"\",G.Asm!$F$72)","v":""},{"$f":"G55+NPV(G.Asm!$F$40,H55:INDEX(H55:CS55,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G55:INDEX(G55:CS55,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C56=\"Spare\",ISBLANK(C56)),\"\",G.Asm!$F$72)","v":""},{"$f":"G56+NPV(G.Asm!$F$40,H56:INDEX(H56:CS56,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G56:INDEX(G56:CS56,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"DEBT SERVICE"]
[]
[null,null,"D. Total payment of debt service",null,{"$f":"SUM(E61:E62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ61:BQ62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal payment",null,{"$f":"G61+NPV(G.Asm!$F$40,H61:INDEX(H61:CS61,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G61:CS61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G61:INDEX(G61:CS61,RP+1))<>RP+1,\"Error\",0)","v":0}]
[null,null,"Interest",null,{"$f":"G62+NPV(G.Asm!$F$40,H62:INDEX(H62:CS62,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G62:CS62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G62:INDEX(G62:CS62,RP+1))<>RP+1,\"Error\",0)","v":0}]
[]
[null,null,"OUTPUT FROM DEMAND ANALYSIS "]
[]
[null,null,"Output name and measure of unit"]
[null,null,{"$f":"\"E. \"&G.Asm!F15 &\": \"& G.Asm!F16&\"/Year\"","v":"E. Text: Text/Year"},null,{"$f":"G67+NPV(G.Asm!$F$40,H67:INDEX(H67:CS67,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G67:CS67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G67:INDEX(G67:CS67,RP+1))<>RP+1,\"Error\",0)","v":0}]
[]
[null,null,"REVENUES"]
[]
[null,null,"F. Total revenues",null,{"$f":"SUM(E72:E91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK72:AK91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G72+NPV(G.Asm!$F$40,H72:INDEX(H72:CS72,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G72:CS72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G72:INDEX(G72:CS72,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C72),NOT(ISBLANK(C72)),C72=\"Spare\"),E72=0,F72=0),AND(NOT(ISBLANK(C72)),NOT(C72=\"Spare\"),NOT(E72=0),NOT(F72=0))),0,\"Error\")","v":0}]
[null,null,null,null,{"$f":"G73+NPV(G.Asm!$F$40,H73:INDEX(H73:CS73,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G73:INDEX(G73:CS73,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G74+NPV(G.Asm!$F$40,H74:INDEX(H74:CS74,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G74:INDEX(G74:CS74,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G75+NPV(G.Asm!$F$40,H75:INDEX(H75:CS75,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G75:INDEX(G75:CS75,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G76+NPV(G.Asm!$F$40,H76:INDEX(H76:CS76,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G76:INDEX(G76:CS76,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G77+NPV(G.Asm!$F$40,H77:INDEX(H77:CS77,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G77:INDEX(G77:CS77,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G78+NPV(G.Asm!$F$40,H78:INDEX(H78:CS78,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G78:INDEX(G78:CS78,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G79+NPV(G.Asm!$F$40,H79:INDEX(H79:CS79,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G79:INDEX(G79:CS79,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G80+NPV(G.Asm!$F$40,H80:INDEX(H80:CS80,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G80:INDEX(G80:CS80,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G81+NPV(G.Asm!$F$40,H81:INDEX(H81:CS81,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G81:INDEX(G81:CS81,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G82+NPV(G.Asm!$F$40,H82:INDEX(H82:CS82,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G82:INDEX(G82:CS82,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G83+NPV(G.Asm!$F$40,H83:INDEX(H83:CS83,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G83:INDEX(G83:CS83,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G84+NPV(G.Asm!$F$40,H84:INDEX(H84:CS84,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G84:INDEX(G84:CS84,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G85+NPV(G.Asm!$F$40,H85:INDEX(H85:CS85,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G85:INDEX(G85:CS85,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G86+NPV(G.Asm!$F$40,H86:INDEX(H86:CS86,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G86:INDEX(G86:CS86,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G87+NPV(G.Asm!$F$40,H87:INDEX(H87:CS87,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G87:INDEX(G87:CS87,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G88+NPV(G.Asm!$F$40,H88:INDEX(H88:CS88,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G88:INDEX(G88:CS88,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G89+NPV(G.Asm!$F$40,H89:INDEX(H89:CS89,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G89:INDEX(G89:CS89,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G90+NPV(G.Asm!$F$40,H90:INDEX(H90:CS90,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G90:INDEX(G90:CS90,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G91+NPV(G.Asm!$F$40,H91:INDEX(H91:CS91,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G91:INDEX(G91:CS91,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"EXTERNALITIES"]
[]
[null,null,"G. Total net value of externalities",null,{"$f":"SUM(E96:E115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK96:AK115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G96+NPV(G.Asm!$F$40,H96:INDEX(H96:CS96,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G96:CS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G96:INDEX(G96:CS96,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C96),NOT(ISBLANK(C96)),C96=\"Spare\"),E96=0,F96=0),AND(NOT(ISBLANK(C96)),NOT(C96=\"Spare\"),NOT(E96=0),NOT(F96=0))),0,\"Error\")","v":0}]
[null,null,null,null,{"$f":"G97+NPV(G.Asm!$F$40,H97:INDEX(H97:CS97,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G97:INDEX(G97:CS97,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G98+NPV(G.Asm!$F$40,H98:INDEX(H98:CS98,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G98:INDEX(G98:CS98,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G99+NPV(G.Asm!$F$40,H99:INDEX(H99:CS99,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G99:INDEX(G99:CS99,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G100+NPV(G.Asm!$F$40,H100:INDEX(H100:CS100,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G100:INDEX(G100:CS100,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G101+NPV(G.Asm!$F$40,H101:INDEX(H101:CS101,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G101:INDEX(G101:CS101,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G102+NPV(G.Asm!$F$40,H102:INDEX(H102:CS102,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G102:INDEX(G102:CS102,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G103+NPV(G.Asm!$F$40,H103:INDEX(H103:CS103,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G103:INDEX(G103:CS103,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G104+NPV(G.Asm!$F$40,H104:INDEX(H104:CS104,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G104:INDEX(G104:CS104,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G105+NPV(G.Asm!$F$40,H105:INDEX(H105:CS105,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G105:INDEX(G105:CS105,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G106+NPV(G.Asm!$F$40,H106:INDEX(H106:CS106,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G106:INDEX(G106:CS106,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G107+NPV(G.Asm!$F$40,H107:INDEX(H107:CS107,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G107:INDEX(G107:CS107,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G108+NPV(G.Asm!$F$40,H108:INDEX(H108:CS108,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G108:INDEX(G108:CS108,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G109+NPV(G.Asm!$F$40,H109:INDEX(H109:CS109,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G109:INDEX(G109:CS109,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G110+NPV(G.Asm!$F$40,H110:INDEX(H110:CS110,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G110:INDEX(G110:CS110,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G111+NPV(G.Asm!$F$40,H111:INDEX(H111:CS111,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G111:INDEX(G111:CS111,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G112+NPV(G.Asm!$F$40,H112:INDEX(H112:CS112,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G112:INDEX(G112:CS112,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G113+NPV(G.Asm!$F$40,H113:INDEX(H113:CS113,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G113:INDEX(G113:CS113,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G114+NPV(G.Asm!$F$40,H114:INDEX(H114:CS114,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G114:INDEX(G114:CS114,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G115+NPV(G.Asm!$F$40,H115:INDEX(H115:CS115,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G115:INDEX(G115:CS115,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"CLIMATE CHANGE MITIGATION"]
[]
[null,null,"H. Total net value of climate change mitigation",null,{"$f":"SUM(E120:E120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK120:AK120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GHG emissions",null,{"$f":"G120+NPV(G.Asm!$F$40,H120:INDEX(H120:CS120,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G120:CS120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G120:INDEX(G120:CS120,RP+1))<>RP+1,\"Error\",0)","v":0}]
[]
[null,null,"DIRECT BENEFITS"]
[]
[null,null,"I. Total direct benefit",null,{"$f":"SUM(E125:E144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK125:AK144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G125+NPV(G.Asm!$F$40,H125:INDEX(H125:CS125,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G125:CS125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G125:INDEX(G125:CS125,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C125),NOT(ISBLANK(C125)),C125=\"Spare\"),E125=0,F125=0),AND(NOT(ISBLANK(C125)),NOT(C125=\"Spare\"),NOT(E125=0),NOT(F125=0))),0,\"Error\")","v":0}]
[null,null,null,null,{"$f":"G126+NPV(G.Asm!$F$40,H126:INDEX(H126:CS126,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G126:INDEX(G126:CS126,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G127+NPV(G.Asm!$F$40,H127:INDEX(H127:CS127,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G127:INDEX(G127:CS127,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G128+NPV(G.Asm!$F$40,H128:INDEX(H128:CS128,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G128:INDEX(G128:CS128,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G129+NPV(G.Asm!$F$40,H129:INDEX(H129:CS129,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G129:INDEX(G129:CS129,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G130+NPV(G.Asm!$F$40,H130:INDEX(H130:CS130,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G130:INDEX(G130:CS130,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G131+NPV(G.Asm!$F$40,H131:INDEX(H131:CS131,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G131:INDEX(G131:CS131,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G132+NPV(G.Asm!$F$40,H132:INDEX(H132:CS132,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G132:INDEX(G132:CS132,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G133+NPV(G.Asm!$F$40,H133:INDEX(H133:CS133,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G133:INDEX(G133:CS133,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G134+NPV(G.Asm!$F$40,H134:INDEX(H134:CS134,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G134:INDEX(G134:CS134,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G135+NPV(G.Asm!$F$40,H135:INDEX(H135:CS135,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G135:INDEX(G135:CS135,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G136+NPV(G.Asm!$F$40,H136:INDEX(H136:CS136,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G136:INDEX(G136:CS136,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G137+NPV(G.Asm!$F$40,H137:INDEX(H137:CS137,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G137:INDEX(G137:CS137,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G138+NPV(G.Asm!$F$40,H138:INDEX(H138:CS138,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G138:INDEX(G138:CS138,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G139+NPV(G.Asm!$F$40,H139:INDEX(H139:CS139,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G139:INDEX(G139:CS139,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G140+NPV(G.Asm!$F$40,H140:INDEX(H140:CS140,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G140:INDEX(G140:CS140,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G141+NPV(G.Asm!$F$40,H141:INDEX(H141:CS141,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G141:INDEX(G141:CS141,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G142+NPV(G.Asm!$F$40,H142:INDEX(H142:CS142,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G142:INDEX(G142:CS142,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G143+NPV(G.Asm!$F$40,H143:INDEX(H143:CS143,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G143:INDEX(G143:CS143,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G144+NPV(G.Asm!$F$40,H144:INDEX(H144:CS144,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G144:INDEX(G144:CS144,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[]
[]
[]
[]
[null,null,"CALCULATIONS"]
[]
[null,null,"Flags for VAT",null,null,null,{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0}]
[]
[null,null,"ANALYSIS OF FUNDING NEEDS DURING THE OPERATING PERIOD"]
[]
[null,null,{"$f":"C26","v":"A.2. Total replacement costs (reinvestment costs)"},null,{"$f":"G156+NPV(G.Asm!$F$40,H156:INDEX(H156:CS156,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G156:CS156)","v":0},{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G157+NPV(G.Asm!$F$40,H157:INDEX(H157:CS157,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G157:CS157)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G158+NPV(G.Asm!$F$40,H158:INDEX(H158:CS158,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G158:CS158)","v":0},{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C60","v":"D. Total payment of debt service"},null,{"$f":"G159+NPV(G.Asm!$F$40,H159:INDEX(H159:CS159,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G159:CS159)","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total import/purchase VAT of the operating period",null,{"$f":"G160+NPV(G.Asm!$F$40,H160:INDEX(H160:CS160,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G160:CS160)","v":0},{"$f":"SUM(G156,G157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:G$51,5+G$4,0),0)))*G.Asm!$F$38*G152","v":0},{"$f":"SUM(H156,H157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:H$51,5+H$4,0),0)))*G.Asm!$F$38*H152","v":0},{"$f":"SUM(I156,I157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:I$51,5+I$4,0),0)))*G.Asm!$F$38*I152","v":0},{"$f":"SUM(J156,J157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:J$51,5+J$4,0),0)))*G.Asm!$F$38*J152","v":0},{"$f":"SUM(K156,K157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:K$51,5+K$4,0),0)))*G.Asm!$F$38*K152","v":0},{"$f":"SUM(L156,L157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:L$51,5+L$4,0),0)))*G.Asm!$F$38*L152","v":0},{"$f":"SUM(M156,M157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:M$51,5+M$4,0),0)))*G.Asm!$F$38*M152","v":0},{"$f":"SUM(N156,N157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:N$51,5+N$4,0),0)))*G.Asm!$F$38*N152","v":0},{"$f":"SUM(O156,O157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:O$51,5+O$4,0),0)))*G.Asm!$F$38*O152","v":0},{"$f":"SUM(P156,P157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:P$51,5+P$4,0),0)))*G.Asm!$F$38*P152","v":0},{"$f":"SUM(Q156,Q157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Q$51,5+Q$4,0),0)))*G.Asm!$F$38*Q152","v":0},{"$f":"SUM(R156,R157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:R$51,5+R$4,0),0)))*G.Asm!$F$38*R152","v":0},{"$f":"SUM(S156,S157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:S$51,5+S$4,0),0)))*G.Asm!$F$38*S152","v":0},{"$f":"SUM(T156,T157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:T$51,5+T$4,0),0)))*G.Asm!$F$38*T152","v":0},{"$f":"SUM(U156,U157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:U$51,5+U$4,0),0)))*G.Asm!$F$38*U152","v":0},{"$f":"SUM(V156,V157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:V$51,5+V$4,0),0)))*G.Asm!$F$38*V152","v":0},{"$f":"SUM(W156,W157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:W$51,5+W$4,0),0)))*G.Asm!$F$38*W152","v":0},{"$f":"SUM(X156,X157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:X$51,5+X$4,0),0)))*G.Asm!$F$38*X152","v":0},{"$f":"SUM(Y156,Y157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Y$51,5+Y$4,0),0)))*G.Asm!$F$38*Y152","v":0},{"$f":"SUM(Z156,Z157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Z$51,5+Z$4,0),0)))*G.Asm!$F$38*Z152","v":0},{"$f":"SUM(AA156,AA157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AA$51,5+AA$4,0),0)))*G.Asm!$F$38*AA152","v":0},{"$f":"SUM(AB156,AB157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AB$51,5+AB$4,0),0)))*G.Asm!$F$38*AB152","v":0},{"$f":"SUM(AC156,AC157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AC$51,5+AC$4,0),0)))*G.Asm!$F$38*AC152","v":0},{"$f":"SUM(AD156,AD157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AD$51,5+AD$4,0),0)))*G.Asm!$F$38*AD152","v":0},{"$f":"SUM(AE156,AE157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AE$51,5+AE$4,0),0)))*G.Asm!$F$38*AE152","v":0},{"$f":"SUM(AF156,AF157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AF$51,5+AF$4,0),0)))*G.Asm!$F$38*AF152","v":0},{"$f":"SUM(AG156,AG157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AG$51,5+AG$4,0),0)))*G.Asm!$F$38*AG152","v":0},{"$f":"SUM(AH156,AH157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AH$51,5+AH$4,0),0)))*G.Asm!$F$38*AH152","v":0},{"$f":"SUM(AI156,AI157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AI$51,5+AI$4,0),0)))*G.Asm!$F$38*AI152","v":0},{"$f":"SUM(AJ156,AJ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AJ$51,5+AJ$4,0),0)))*G.Asm!$F$38*AJ152","v":0},{"$f":"SUM(AK156,AK157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AK$51,5+AK$4,0),0)))*G.Asm!$F$38*AK152","v":0},{"$f":"SUM(AL156,AL157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AL$51,5+AL$4,0),0)))*G.Asm!$F$38*AL152","v":0},{"$f":"SUM(AM156,AM157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AM$51,5+AM$4,0),0)))*G.Asm!$F$38*AM152","v":0},{"$f":"SUM(AN156,AN157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AN$51,5+AN$4,0),0)))*G.Asm!$F$38*AN152","v":0},{"$f":"SUM(AO156,AO157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AO$51,5+AO$4,0),0)))*G.Asm!$F$38*AO152","v":0},{"$f":"SUM(AP156,AP157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AP$51,5+AP$4,0),0)))*G.Asm!$F$38*AP152","v":0},{"$f":"SUM(AQ156,AQ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AQ$51,5+AQ$4,0),0)))*G.Asm!$F$38*AQ152","v":0},{"$f":"SUM(AR156,AR157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AR$51,5+AR$4,0),0)))*G.Asm!$F$38*AR152","v":0},{"$f":"SUM(AS156,AS157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AS$51,5+AS$4,0),0)))*G.Asm!$F$38*AS152","v":0},{"$f":"SUM(AT156,AT157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AT$51,5+AT$4,0),0)))*G.Asm!$F$38*AT152","v":0},{"$f":"SUM(AU156,AU157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AU$51,5+AU$4,0),0)))*G.Asm!$F$38*AU152","v":0},{"$f":"SUM(AV156,AV157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AV$51,5+AV$4,0),0)))*G.Asm!$F$38*AV152","v":0},{"$f":"SUM(AW156,AW157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AW$51,5+AW$4,0),0)))*G.Asm!$F$38*AW152","v":0},{"$f":"SUM(AX156,AX157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AX$51,5+AX$4,0),0)))*G.Asm!$F$38*AX152","v":0},{"$f":"SUM(AY156,AY157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AY$51,5+AY$4,0),0)))*G.Asm!$F$38*AY152","v":0},{"$f":"SUM(AZ156,AZ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AZ$51,5+AZ$4,0),0)))*G.Asm!$F$38*AZ152","v":0},{"$f":"SUM(BA156,BA157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BA$51,5+BA$4,0),0)))*G.Asm!$F$38*BA152","v":0},{"$f":"SUM(BB156,BB157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BB$51,5+BB$4,0),0)))*G.Asm!$F$38*BB152","v":0},{"$f":"SUM(BC156,BC157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BC$51,5+BC$4,0),0)))*G.Asm!$F$38*BC152","v":0},{"$f":"SUM(BD156,BD157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BD$51,5+BD$4,0),0)))*G.Asm!$F$38*BD152","v":0},{"$f":"SUM(BE156,BE157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BE$51,5+BE$4,0),0)))*G.Asm!$F$38*BE152","v":0},{"$f":"SUM(BF156,BF157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BF$51,5+BF$4,0),0)))*G.Asm!$F$38*BF152","v":0},{"$f":"SUM(BG156,BG157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BG$51,5+BG$4,0),0)))*G.Asm!$F$38*BG152","v":0},{"$f":"SUM(BH156,BH157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BH$51,5+BH$4,0),0)))*G.Asm!$F$38*BH152","v":0},{"$f":"SUM(BI156,BI157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BI$51,5+BI$4,0),0)))*G.Asm!$F$38*BI152","v":0},{"$f":"SUM(BJ156,BJ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BJ$51,5+BJ$4,0),0)))*G.Asm!$F$38*BJ152","v":0},{"$f":"SUM(BK156,BK157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BK$51,5+BK$4,0),0)))*G.Asm!$F$38*BK152","v":0},{"$f":"SUM(BL156,BL157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BL$51,5+BL$4,0),0)))*G.Asm!$F$38*BL152","v":0},{"$f":"SUM(BM156,BM157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BM$51,5+BM$4,0),0)))*G.Asm!$F$38*BM152","v":0},{"$f":"SUM(BN156,BN157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BN$51,5+BN$4,0),0)))*G.Asm!$F$38*BN152","v":0},{"$f":"SUM(BO156,BO157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BO$51,5+BO$4,0),0)))*G.Asm!$F$38*BO152","v":0},{"$f":"SUM(BP156,BP157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BP$51,5+BP$4,0),0)))*G.Asm!$F$38*BP152","v":0},{"$f":"SUM(BQ156,BQ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BQ$51,5+BQ$4,0),0)))*G.Asm!$F$38*BQ152","v":0},{"$f":"SUM(BR156,BR157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BR$51,5+BR$4,0),0)))*G.Asm!$F$38*BR152","v":0},{"$f":"SUM(BS156,BS157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BS$51,5+BS$4,0),0)))*G.Asm!$F$38*BS152","v":0},{"$f":"SUM(BT156,BT157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BT$51,5+BT$4,0),0)))*G.Asm!$F$38*BT152","v":0},{"$f":"SUM(BU156,BU157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BU$51,5+BU$4,0),0)))*G.Asm!$F$38*BU152","v":0},{"$f":"SUM(BV156,BV157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BV$51,5+BV$4,0),0)))*G.Asm!$F$38*BV152","v":0},{"$f":"SUM(BW156,BW157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BW$51,5+BW$4,0),0)))*G.Asm!$F$38*BW152","v":0},{"$f":"SUM(BX156,BX157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BX$51,5+BX$4,0),0)))*G.Asm!$F$38*BX152","v":0},{"$f":"SUM(BY156,BY157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BY$51,5+BY$4,0),0)))*G.Asm!$F$38*BY152","v":0},{"$f":"SUM(BZ156,BZ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BZ$51,5+BZ$4,0),0)))*G.Asm!$F$38*BZ152","v":0},{"$f":"SUM(CA156,CA157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CA$51,5+CA$4,0),0)))*G.Asm!$F$38*CA152","v":0},{"$f":"SUM(CB156,CB157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CB$51,5+CB$4,0),0)))*G.Asm!$F$38*CB152","v":0},{"$f":"SUM(CC156,CC157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CC$51,5+CC$4,0),0)))*G.Asm!$F$38*CC152","v":0},{"$f":"SUM(CD156,CD157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CD$51,5+CD$4,0),0)))*G.Asm!$F$38*CD152","v":0},{"$f":"SUM(CE156,CE157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CE$51,5+CE$4,0),0)))*G.Asm!$F$38*CE152","v":0},{"$f":"SUM(CF156,CF157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CF$51,5+CF$4,0),0)))*G.Asm!$F$38*CF152","v":0},{"$f":"SUM(CG156,CG157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CG$51,5+CG$4,0),0)))*G.Asm!$F$38*CG152","v":0},{"$f":"SUM(CH156,CH157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CH$51,5+CH$4,0),0)))*G.Asm!$F$38*CH152","v":0},{"$f":"SUM(CI156,CI157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CI$51,5+CI$4,0),0)))*G.Asm!$F$38*CI152","v":0},{"$f":"SUM(CJ156,CJ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CJ$51,5+CJ$4,0),0)))*G.Asm!$F$38*CJ152","v":0},{"$f":"SUM(CK156,CK157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CK$51,5+CK$4,0),0)))*G.Asm!$F$38*CK152","v":0},{"$f":"SUM(CL156,CL157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CL$51,5+CL$4,0),0)))*G.Asm!$F$38*CL152","v":0},{"$f":"SUM(CM156,CM157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CM$51,5+CM$4,0),0)))*G.Asm!$F$38*CM152","v":0},{"$f":"SUM(CN156,CN157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CN$51,5+CN$4,0),0)))*G.Asm!$F$38*CN152","v":0},{"$f":"SUM(CO156,CO157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CO$51,5+CO$4,0),0)))*G.Asm!$F$38*CO152","v":0},{"$f":"SUM(CP156,CP157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CP$51,5+CP$4,0),0)))*G.Asm!$F$38*CP152","v":0},{"$f":"SUM(CQ156,CQ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CQ$51,5+CQ$4,0),0)))*G.Asm!$F$38*CQ152","v":0},{"$f":"SUM(CR156,CR157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CR$51,5+CR$4,0),0)))*G.Asm!$F$38*CR152","v":0},{"$f":"SUM(CS156,CS157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CS$51,5+CS$4,0),0)))*G.Asm!$F$38*CS152","v":0}]
[]
[null,null,"Total needs of funding during the operating period",null,{"$f":"-SUM(E156,E157,E159,E160)+E158","v":0},{"$f":"-SUM(F156,F157,F159,F160)+F158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR156,BR157,BR159,BR160)+BR158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"COST-EFFECTIVENESS ANALYSIS"]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"G166+NPV(G.Asm!$F$40,H166:INDEX(H166:CS166,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G166:CS166)","v":0},{"$f":"G9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G167+NPV(G.Asm!$F$40,H167:INDEX(H167:CS167,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G167:CS167)","v":0},{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G168+NPV(G.Asm!$F$40,H168:INDEX(H168:CS168,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G168:CS168)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G169+NPV(G.Asm!$F$40,H169:INDEX(H169:CS169,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G169:CS169)","v":0},{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C67","v":"E. Text: Text/Year"},null,{"$f":"G171+NPV(G.Asm!$F$40,H171:INDEX(H171:CS171,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G171:CS171)","v":0},{"$f":"G67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C95","v":"G. Total net value of externalities"},null,{"$f":"G173+NPV(G.Asm!$F$40,H173:INDEX(H173:CS173,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G173:CS173)","v":0},{"$f":"G95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C119","v":"H. Total net value of climate change mitigation"},null,{"$f":"G174+NPV(G.Asm!$F$40,H174:INDEX(H174:CS174,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G174:CS174)","v":0},{"$f":"G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"C/E ratio",null,{"$f":"IF(E171<=0,\"No value\",(E166-E167+E168-E169)/E171)","v":"No value"}]
[null,null,"C/E ratio with monetary evaluation of externalities",null,{"$f":"IF(E171<=0,\"No value\",(E166-E167+E168-E169-E173-E174)/E171)","v":"No value"}]
[]
[null,null,"LEAST-COST ANALYSIS"]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"G181+NPV(G.Asm!$F$40,H181:INDEX(H181:CS181,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G181:CS181)","v":0},{"$f":"G9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G182+NPV(G.Asm!$F$40,H182:INDEX(H182:CS182,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G182:CS182)","v":0},{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G183+NPV(G.Asm!$F$40,H183:INDEX(H183:CS183,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G183:CS183)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total costs:",null,{"$f":"G184+NPV(G.Asm!$F$40,H184:INDEX(H184:CS184,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G184:CS184)","v":0},{"$f":"G181-G182+G183","v":0},{"$f":"H181-H182+H183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT181-BT182+BT183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"NPV of total costs",null,{"$f":"G184+NPV(G.Asm!$F$40,H184:INDEX(H184:CS184,RP))","v":0}]
[]
[null,null,"COST-BENEFIT ANALYSIS"]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"SUM(E191,E207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ191,BQ207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C10","v":"A.1. Total Initial investment costs"},"CF",{"$f":"SUM(E192:E205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK192:AK205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C11),C11=\"Spare\"),\"\",C11)","v":""},{"$f":"D11","v":""},{"$f":"G192+NPV(G.Asm!$F$40,H192:INDEX(H192:CS192,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G192:CS192)","v":0},{"$f":"IFERROR($D192*G11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D192*BS11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G193+NPV(G.Asm!$F$40,H193:INDEX(H193:CS193,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G194+NPV(G.Asm!$F$40,H194:INDEX(H194:CS194,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G195+NPV(G.Asm!$F$40,H195:INDEX(H195:CS195,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D195*BR14,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G196+NPV(G.Asm!$F$40,H196:INDEX(H196:CS196,RP))","v":0},0,{"$f":"IFERROR($D196*G15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G197+NPV(G.Asm!$F$40,H197:INDEX(H197:CS197,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G198+NPV(G.Asm!$F$40,H198:INDEX(H198:CS198,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G199+NPV(G.Asm!$F$40,H199:INDEX(H199:CS199,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D199*BR18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G200+NPV(G.Asm!$F$40,H200:INDEX(H200:CS200,RP))","v":0},0,{"$f":"IFERROR($D200*G19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G201+NPV(G.Asm!$F$40,H201:INDEX(H201:CS201,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D201*CE20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G202+NPV(G.Asm!$F$40,H202:INDEX(H202:CS202,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D202*BS21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G203+NPV(G.Asm!$F$40,H203:INDEX(H203:CS203,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D203*BR22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G204+NPV(G.Asm!$F$40,H204:INDEX(H204:CS204,RP))","v":0},0,{"$f":"IFERROR($D204*G23,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G205+NPV(G.Asm!$F$40,H205:INDEX(H205:CS205,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C26","v":"A.2. Total replacement costs (reinvestment costs)"},"CF",{"$f":"SUM(E208:E214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK208:AK214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C27),C27=\"Spare\"),\"\",C27)","v":""},{"$f":"D27","v":""},{"$f":"G208+NPV(G.Asm!$F$40,H208:INDEX(H208:CS208,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G208:CS208)","v":0},{"$f":"IFERROR($D208*G27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D208*BS27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G209+NPV(G.Asm!$F$40,H209:INDEX(H209:CS209,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G210+NPV(G.Asm!$F$40,H210:INDEX(H210:CS210,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G211+NPV(G.Asm!$F$40,H211:INDEX(H211:CS211,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D211*BR30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G212+NPV(G.Asm!$F$40,H212:INDEX(H212:CS212,RP))","v":0},0,{"$f":"IFERROR($D212*G31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G213+NPV(G.Asm!$F$40,H213:INDEX(H213:CS213,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G214+NPV(G.Asm!$F$40,H214:INDEX(H214:CS214,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C40","v":"B. Residual value"},{"$f":"D40","v":1},{"$f":"G216+NPV(G.Asm!$F$40,H216:INDEX(H216:CS216,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G216:CS216)","v":0},{"$f":"$D216*G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D216*BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},"CF",{"$f":"SUM(E219:E230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ219:BQ230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C45),C45=\"Spare\"),\"\",C45)","v":""},{"$f":"D45","v":""},{"$f":"G219+NPV(G.Asm!$F$40,H219:INDEX(H219:CS219,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G219:CS219)","v":0},{"$f":"IFERROR($D219*G45,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D219*BS45,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G220+NPV(G.Asm!$F$40,H220:INDEX(H220:CS220,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G221+NPV(G.Asm!$F$40,H221:INDEX(H221:CS221,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G222+NPV(G.Asm!$F$40,H222:INDEX(H222:CS222,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D222*BR48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G223+NPV(G.Asm!$F$40,H223:INDEX(H223:CS223,RP))","v":0},0,{"$f":"IFERROR($D223*G49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G224+NPV(G.Asm!$F$40,H224:INDEX(H224:CS224,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G225+NPV(G.Asm!$F$40,H225:INDEX(H225:CS225,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G226+NPV(G.Asm!$F$40,H226:INDEX(H226:CS226,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D226*BR52,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G227+NPV(G.Asm!$F$40,H227:INDEX(H227:CS227,RP))","v":0},0,{"$f":"IFERROR($D227*G53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G228+NPV(G.Asm!$F$40,H228:INDEX(H228:CS228,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D228*CE54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G229+NPV(G.Asm!$F$40,H229:INDEX(H229:CS229,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D229*BS55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C57),C57=\"Spare\"),\"\",C57)","v":""},"",{"$f":"G230+NPV(G.Asm!$F$40,H230:INDEX(H230:CS230,RP))","v":0},0,{"$f":"IFERROR($D230*G57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D230*BS57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total net economic benefit:",null,{"$f":"SUM(E233:E235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK233:AK235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C95","v":"G. Total net value of externalities"},null,{"$f":"G233+NPV(G.Asm!$F$40,H233:INDEX(H233:CS233,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G233:CS233)","v":0},{"$f":"G95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C119","v":"H. Total net value of climate change mitigation"},null,{"$f":"G234+NPV(G.Asm!$F$40,H234:INDEX(H234:CS234,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G234:CS234)","v":0},{"$f":"G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C124","v":"I. Total direct benefit"},null,{"$f":"G235+NPV(G.Asm!$F$40,H235:INDEX(H235:CS235,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G235:CS235)","v":0},{"$f":"G124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total net cash flow for economic analysis",null,{"$f":"G237+NPV(G.Asm!$F$40,H237:INDEX(H237:CS237,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G237:CS237)","v":0},{"$f":"-G191-G207+G216-G218+G232","v":0},{"$f":"-H191-H207+H216-H218+H232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BT191-BT207+BT216-BT218+BT232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"ENPV",null,{"$f":"G237+NPV(G.Asm!$F$40,H237:INDEX(H237:CS237,RP))","v":0}]
[null,null,"ERR",null,{"$f":"IF(ISERROR(IRR(G237:INDEX(G237:CS237,RP+1))),\"No value\",G239)","v":"No value"},null,{"$f":"IRR(G237:INDEX(G237:CS237,RP+1))","v":{"$error":"#NUM!"}}]
[null,null,"B/C ratio",null,{"$f":"IF((E190+IF(E218<0,0,E218))=0,\"No value\",(E232-IF(E218<0,E218,0)+E216)/(E190+IF(E218<0,0,E218)))","v":"No value"}]
[]
[null,null,"FINANCIAL PERFORMANCE (RETURN ON INVESTMENT) ANALYSIS "]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"G244+NPV(G.Asm!$F$76,H244:INDEX(H244:CS244,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G244:CS244)","v":0},{"$f":"G9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G245+NPV(G.Asm!$F$76,H245:INDEX(H245:CS245,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G245:CS245)","v":0},{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G246+NPV(G.Asm!$F$76,H246:INDEX(H246:CS246,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G246:CS246)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G247+NPV(G.Asm!$F$76,H247:INDEX(H247:CS247,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G247:CS247)","v":0},{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total import/purchase VAT of total costs",null,{"$f":"G248+NPV(G.Asm!$F$76,H248:INDEX(H248:CS248,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G248:CS248)","v":0},{"$f":"G258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net cash flow for financial performance analysis",null,null,null,{"$f":"SUM(G245,G247)-SUM(G244,G246,G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS245,BS247)-SUM(BS244,BS246,BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FNPV",null,{"$f":"G250+NPV(G.Asm!$F$76,H250:INDEX(H250:CS250,RP))","v":0}]
[null,null,"FRR(C)",null,{"$f":"IF(ISERROR(IRR(G250:INDEX(G250:CS250,RP+1))),\"No value\",IRR(G250:INDEX(G250:CS250,RP+1)))","v":"No value"}]
[]
[null,null,"VAT of costs"]
[null,null,{"$f":"\"VAT of \"&C244","v":"VAT of A. Total investment costs"},null,{"$f":"G255+NPV(G.Asm!$F$76,H255:INDEX(H255:CS255,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G255:CS255)","v":0},{"$f":"G244*G.Asm!$F$38*G$152","v":0},{"$f":"H244*G.Asm!$F$38*H$152","v":0},{"$f":"I244*G.Asm!$F$38*I$152","v":0},{"$f":"J244*G.Asm!$F$38*J$152","v":0},{"$f":"K244*G.Asm!$F$38*K$152","v":0},{"$f":"L244*G.Asm!$F$38*L$152","v":0},{"$f":"M244*G.Asm!$F$38*M$152","v":0},{"$f":"N244*G.Asm!$F$38*N$152","v":0},{"$f":"O244*G.Asm!$F$38*O$152","v":0},{"$f":"P244*G.Asm!$F$38*P$152","v":0},{"$f":"Q244*G.Asm!$F$38*Q$152","v":0},{"$f":"R244*G.Asm!$F$38*R$152","v":0},{"$f":"S244*G.Asm!$F$38*S$152","v":0},{"$f":"T244*G.Asm!$F$38*T$152","v":0},{"$f":"U244*G.Asm!$F$38*U$152","v":0},{"$f":"V244*G.Asm!$F$38*V$152","v":0},{"$f":"W244*G.Asm!$F$38*W$152","v":0},{"$f":"X244*G.Asm!$F$38*X$152","v":0},{"$f":"Y244*G.Asm!$F$38*Y$152","v":0},{"$f":"Z244*G.Asm!$F$38*Z$152","v":0},{"$f":"AA244*G.Asm!$F$38*AA$152","v":0},{"$f":"AB244*G.Asm!$F$38*AB$152","v":0},{"$f":"AC244*G.Asm!$F$38*AC$152","v":0},{"$f":"AD244*G.Asm!$F$38*AD$152","v":0},{"$f":"AE244*G.Asm!$F$38*AE$152","v":0},{"$f":"AF244*G.Asm!$F$38*AF$152","v":0},{"$f":"AG244*G.Asm!$F$38*AG$152","v":0},{"$f":"AH244*G.Asm!$F$38*AH$152","v":0},{"$f":"AI244*G.Asm!$F$38*AI$152","v":0},{"$f":"AJ244*G.Asm!$F$38*AJ$152","v":0},{"$f":"AK244*G.Asm!$F$38*AK$152","v":0},{"$f":"AL244*G.Asm!$F$38*AL$152","v":0},{"$f":"AM244*G.Asm!$F$38*AM$152","v":0},{"$f":"AN244*G.Asm!$F$38*AN$152","v":0},{"$f":"AO244*G.Asm!$F$38*AO$152","v":0},{"$f":"AP244*G.Asm!$F$38*AP$152","v":0},{"$f":"AQ244*G.Asm!$F$38*AQ$152","v":0},{"$f":"AR244*G.Asm!$F$38*AR$152","v":0},{"$f":"AS244*G.Asm!$F$38*AS$152","v":0},{"$f":"AT244*G.Asm!$F$38*AT$152","v":0},{"$f":"AU244*G.Asm!$F$38*AU$152","v":0},{"$f":"AV244*G.Asm!$F$38*AV$152","v":0},{"$f":"AW244*G.Asm!$F$38*AW$152","v":0},{"$f":"AX244*G.Asm!$F$38*AX$152","v":0},{"$f":"AY244*G.Asm!$F$38*AY$152","v":0},{"$f":"AZ244*G.Asm!$F$38*AZ$152","v":0},{"$f":"BA244*G.Asm!$F$38*BA$152","v":0},{"$f":"BB244*G.Asm!$F$38*BB$152","v":0},{"$f":"BC244*G.Asm!$F$38*BC$152","v":0},{"$f":"BD244*G.Asm!$F$38*BD$152","v":0},{"$f":"BE244*G.Asm!$F$38*BE$152","v":0},{"$f":"BF244*G.Asm!$F$38*BF$152","v":0},{"$f":"BG244*G.Asm!$F$38*BG$152","v":0},{"$f":"BH244*G.Asm!$F$38*BH$152","v":0},{"$f":"BI244*G.Asm!$F$38*BI$152","v":0},{"$f":"BJ244*G.Asm!$F$38*BJ$152","v":0},{"$f":"BK244*G.Asm!$F$38*BK$152","v":0},{"$f":"BL244*G.Asm!$F$38*BL$152","v":0},{"$f":"BM244*G.Asm!$F$38*BM$152","v":0},{"$f":"BN244*G.Asm!$F$38*BN$152","v":0},{"$f":"BO244*G.Asm!$F$38*BO$152","v":0},{"$f":"BP244*G.Asm!$F$38*BP$152","v":0},{"$f":"BQ244*G.Asm!$F$38*BQ$152","v":0},{"$f":"BR244*G.Asm!$F$38*BR$152","v":0},{"$f":"BS244*G.Asm!$F$38*BS$152","v":0},{"$f":"BT244*G.Asm!$F$38*BT$152","v":0},{"$f":"BU244*G.Asm!$F$38*BU$152","v":0},{"$f":"BV244*G.Asm!$F$38*BV$152","v":0},{"$f":"BW244*G.Asm!$F$38*BW$152","v":0},{"$f":"BX244*G.Asm!$F$38*BX$152","v":0},{"$f":"BY244*G.Asm!$F$38*BY$152","v":0},{"$f":"BZ244*G.Asm!$F$38*BZ$152","v":0},{"$f":"CA244*G.Asm!$F$38*CA$152","v":0},{"$f":"CB244*G.Asm!$F$38*CB$152","v":0},{"$f":"CC244*G.Asm!$F$38*CC$152","v":0},{"$f":"CD244*G.Asm!$F$38*CD$152","v":0},{"$f":"CE244*G.Asm!$F$38*CE$152","v":0},{"$f":"CF244*G.Asm!$F$38*CF$152","v":0},{"$f":"CG244*G.Asm!$F$38*CG$152","v":0},{"$f":"CH244*G.Asm!$F$38*CH$152","v":0},{"$f":"CI244*G.Asm!$F$38*CI$152","v":0},{"$f":"CJ244*G.Asm!$F$38*CJ$152","v":0},{"$f":"CK244*G.Asm!$F$38*CK$152","v":0},{"$f":"CL244*G.Asm!$F$38*CL$152","v":0},{"$f":"CM244*G.Asm!$F$38*CM$152","v":0},{"$f":"CN244*G.Asm!$F$38*CN$152","v":0},{"$f":"CO244*G.Asm!$F$38*CO$152","v":0},{"$f":"CP244*G.Asm!$F$38*CP$152","v":0},{"$f":"CQ244*G.Asm!$F$38*CQ$152","v":0},{"$f":"CR244*G.Asm!$F$38*CR$152","v":0},{"$f":"CS244*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"\"VAT of \"&C245","v":"VAT of B. Residual value"},null,{"$f":"G256+NPV(G.Asm!$F$76,H256:INDEX(H256:CS256,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G256:CS256)","v":0},{"$f":"IF($C$38=\"Depreciation\",G245*G.Asm!$F$38*G$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",H245*G.Asm!$F$38*H$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",I245*G.Asm!$F$38*I$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",J245*G.Asm!$F$38*J$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",K245*G.Asm!$F$38*K$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",L245*G.Asm!$F$38*L$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",M245*G.Asm!$F$38*M$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",N245*G.Asm!$F$38*N$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",O245*G.Asm!$F$38*O$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",P245*G.Asm!$F$38*P$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",Q245*G.Asm!$F$38*Q$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",R245*G.Asm!$F$38*R$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",S245*G.Asm!$F$38*S$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",T245*G.Asm!$F$38*T$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",U245*G.Asm!$F$38*U$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",V245*G.Asm!$F$38*V$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",W245*G.Asm!$F$38*W$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",X245*G.Asm!$F$38*X$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",Y245*G.Asm!$F$38*Y$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",Z245*G.Asm!$F$38*Z$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AA245*G.Asm!$F$38*AA$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AB245*G.Asm!$F$38*AB$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AC245*G.Asm!$F$38*AC$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AD245*G.Asm!$F$38*AD$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AE245*G.Asm!$F$38*AE$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AF245*G.Asm!$F$38*AF$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AG245*G.Asm!$F$38*AG$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AH245*G.Asm!$F$38*AH$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AI245*G.Asm!$F$38*AI$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AJ245*G.Asm!$F$38*AJ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AK245*G.Asm!$F$38*AK$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AL245*G.Asm!$F$38*AL$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AM245*G.Asm!$F$38*AM$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AN245*G.Asm!$F$38*AN$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AO245*G.Asm!$F$38*AO$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AP245*G.Asm!$F$38*AP$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AQ245*G.Asm!$F$38*AQ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AR245*G.Asm!$F$38*AR$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AS245*G.Asm!$F$38*AS$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AT245*G.Asm!$F$38*AT$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AU245*G.Asm!$F$38*AU$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AV245*G.Asm!$F$38*AV$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AW245*G.Asm!$F$38*AW$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AX245*G.Asm!$F$38*AX$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AY245*G.Asm!$F$38*AY$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AZ245*G.Asm!$F$38*AZ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BA245*G.Asm!$F$38*BA$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BB245*G.Asm!$F$38*BB$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BC245*G.Asm!$F$38*BC$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BD245*G.Asm!$F$38*BD$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BE245*G.Asm!$F$38*BE$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BF245*G.Asm!$F$38*BF$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BG245*G.Asm!$F$38*BG$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BH245*G.Asm!$F$38*BH$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BI245*G.Asm!$F$38*BI$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BJ245*G.Asm!$F$38*BJ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BK245*G.Asm!$F$38*BK$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BL245*G.Asm!$F$38*BL$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BM245*G.Asm!$F$38*BM$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BN245*G.Asm!$F$38*BN$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BO245*G.Asm!$F$38*BO$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BP245*G.Asm!$F$38*BP$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BQ245*G.Asm!$F$38*BQ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BR245*G.Asm!$F$38*BR$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BS245*G.Asm!$F$38*BS$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BT245*G.Asm!$F$38*BT$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BU245*G.Asm!$F$38*BU$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BV245*G.Asm!$F$38*BV$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BW245*G.Asm!$F$38*BW$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BX245*G.Asm!$F$38*BX$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BY245*G.Asm!$F$38*BY$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BZ245*G.Asm!$F$38*BZ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CA245*G.Asm!$F$38*CA$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CB245*G.Asm!$F$38*CB$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CC245*G.Asm!$F$38*CC$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CD245*G.Asm!$F$38*CD$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CE245*G.Asm!$F$38*CE$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CF245*G.Asm!$F$38*CF$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CG245*G.Asm!$F$38*CG$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CH245*G.Asm!$F$38*CH$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CI245*G.Asm!$F$38*CI$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CJ245*G.Asm!$F$38*CJ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CK245*G.Asm!$F$38*CK$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CL245*G.Asm!$F$38*CL$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CM245*G.Asm!$F$38*CM$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CN245*G.Asm!$F$38*CN$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CO245*G.Asm!$F$38*CO$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CP245*G.Asm!$F$38*CP$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CQ245*G.Asm!$F$38*CQ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CR245*G.Asm!$F$38*CR$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CS245*G.Asm!$F$38*CS$152,0)","v":0}]
[null,null,{"$f":"\"VAT of \"&C246","v":"VAT of C. Total operating and maintenance costs"},null,{"$f":"G257+NPV(G.Asm!$F$76,H257:INDEX(H257:CS257,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G257:CS257)","v":0},{"$f":"(G246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:G$51,5+G$4,0),0)))*G.Asm!$F$38*G$152","v":0},{"$f":"(H246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:H$51,5+H$4,0),0)))*G.Asm!$F$38*H$152","v":0},{"$f":"(I246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:I$51,5+I$4,0),0)))*G.Asm!$F$38*I$152","v":0},{"$f":"(J246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:J$51,5+J$4,0),0)))*G.Asm!$F$38*J$152","v":0},{"$f":"(K246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:K$51,5+K$4,0),0)))*G.Asm!$F$38*K$152","v":0},{"$f":"(L246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:L$51,5+L$4,0),0)))*G.Asm!$F$38*L$152","v":0},{"$f":"(M246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:M$51,5+M$4,0),0)))*G.Asm!$F$38*M$152","v":0},{"$f":"(N246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:N$51,5+N$4,0),0)))*G.Asm!$F$38*N$152","v":0},{"$f":"(O246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:O$51,5+O$4,0),0)))*G.Asm!$F$38*O$152","v":0},{"$f":"(P246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:P$51,5+P$4,0),0)))*G.Asm!$F$38*P$152","v":0},{"$f":"(Q246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Q$51,5+Q$4,0),0)))*G.Asm!$F$38*Q$152","v":0},{"$f":"(R246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:R$51,5+R$4,0),0)))*G.Asm!$F$38*R$152","v":0},{"$f":"(S246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:S$51,5+S$4,0),0)))*G.Asm!$F$38*S$152","v":0},{"$f":"(T246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:T$51,5+T$4,0),0)))*G.Asm!$F$38*T$152","v":0},{"$f":"(U246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:U$51,5+U$4,0),0)))*G.Asm!$F$38*U$152","v":0},{"$f":"(V246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:V$51,5+V$4,0),0)))*G.Asm!$F$38*V$152","v":0},{"$f":"(W246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:W$51,5+W$4,0),0)))*G.Asm!$F$38*W$152","v":0},{"$f":"(X246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:X$51,5+X$4,0),0)))*G.Asm!$F$38*X$152","v":0},{"$f":"(Y246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Y$51,5+Y$4,0),0)))*G.Asm!$F$38*Y$152","v":0},{"$f":"(Z246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Z$51,5+Z$4,0),0)))*G.Asm!$F$38*Z$152","v":0},{"$f":"(AA246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AA$51,5+AA$4,0),0)))*G.Asm!$F$38*AA$152","v":0},{"$f":"(AB246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AB$51,5+AB$4,0),0)))*G.Asm!$F$38*AB$152","v":0},{"$f":"(AC246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AC$51,5+AC$4,0),0)))*G.Asm!$F$38*AC$152","v":0},{"$f":"(AD246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AD$51,5+AD$4,0),0)))*G.Asm!$F$38*AD$152","v":0},{"$f":"(AE246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AE$51,5+AE$4,0),0)))*G.Asm!$F$38*AE$152","v":0},{"$f":"(AF246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AF$51,5+AF$4,0),0)))*G.Asm!$F$38*AF$152","v":0},{"$f":"(AG246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AG$51,5+AG$4,0),0)))*G.Asm!$F$38*AG$152","v":0},{"$f":"(AH246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AH$51,5+AH$4,0),0)))*G.Asm!$F$38*AH$152","v":0},{"$f":"(AI246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AI$51,5+AI$4,0),0)))*G.Asm!$F$38*AI$152","v":0},{"$f":"(AJ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AJ$51,5+AJ$4,0),0)))*G.Asm!$F$38*AJ$152","v":0},{"$f":"(AK246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AK$51,5+AK$4,0),0)))*G.Asm!$F$38*AK$152","v":0},{"$f":"(AL246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AL$51,5+AL$4,0),0)))*G.Asm!$F$38*AL$152","v":0},{"$f":"(AM246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AM$51,5+AM$4,0),0)))*G.Asm!$F$38*AM$152","v":0},{"$f":"(AN246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AN$51,5+AN$4,0),0)))*G.Asm!$F$38*AN$152","v":0},{"$f":"(AO246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AO$51,5+AO$4,0),0)))*G.Asm!$F$38*AO$152","v":0},{"$f":"(AP246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AP$51,5+AP$4,0),0)))*G.Asm!$F$38*AP$152","v":0},{"$f":"(AQ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AQ$51,5+AQ$4,0),0)))*G.Asm!$F$38*AQ$152","v":0},{"$f":"(AR246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AR$51,5+AR$4,0),0)))*G.Asm!$F$38*AR$152","v":0},{"$f":"(AS246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AS$51,5+AS$4,0),0)))*G.Asm!$F$38*AS$152","v":0},{"$f":"(AT246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AT$51,5+AT$4,0),0)))*G.Asm!$F$38*AT$152","v":0},{"$f":"(AU246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AU$51,5+AU$4,0),0)))*G.Asm!$F$38*AU$152","v":0},{"$f":"(AV246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AV$51,5+AV$4,0),0)))*G.Asm!$F$38*AV$152","v":0},{"$f":"(AW246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AW$51,5+AW$4,0),0)))*G.Asm!$F$38*AW$152","v":0},{"$f":"(AX246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AX$51,5+AX$4,0),0)))*G.Asm!$F$38*AX$152","v":0},{"$f":"(AY246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AY$51,5+AY$4,0),0)))*G.Asm!$F$38*AY$152","v":0},{"$f":"(AZ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AZ$51,5+AZ$4,0),0)))*G.Asm!$F$38*AZ$152","v":0},{"$f":"(BA246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BA$51,5+BA$4,0),0)))*G.Asm!$F$38*BA$152","v":0},{"$f":"(BB246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BB$51,5+BB$4,0),0)))*G.Asm!$F$38*BB$152","v":0},{"$f":"(BC246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BC$51,5+BC$4,0),0)))*G.Asm!$F$38*BC$152","v":0},{"$f":"(BD246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BD$51,5+BD$4,0),0)))*G.Asm!$F$38*BD$152","v":0},{"$f":"(BE246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BE$51,5+BE$4,0),0)))*G.Asm!$F$38*BE$152","v":0},{"$f":"(BF246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BF$51,5+BF$4,0),0)))*G.Asm!$F$38*BF$152","v":0},{"$f":"(BG246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BG$51,5+BG$4,0),0)))*G.Asm!$F$38*BG$152","v":0},{"$f":"(BH246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BH$51,5+BH$4,0),0)))*G.Asm!$F$38*BH$152","v":0},{"$f":"(BI246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BI$51,5+BI$4,0),0)))*G.Asm!$F$38*BI$152","v":0},{"$f":"(BJ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BJ$51,5+BJ$4,0),0)))*G.Asm!$F$38*BJ$152","v":0},{"$f":"(BK246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BK$51,5+BK$4,0),0)))*G.Asm!$F$38*BK$152","v":0},{"$f":"(BL246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BL$51,5+BL$4,0),0)))*G.Asm!$F$38*BL$152","v":0},{"$f":"(BM246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BM$51,5+BM$4,0),0)))*G.Asm!$F$38*BM$152","v":0},{"$f":"(BN246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BN$51,5+BN$4,0),0)))*G.Asm!$F$38*BN$152","v":0},{"$f":"(BO246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BO$51,5+BO$4,0),0)))*G.Asm!$F$38*BO$152","v":0},{"$f":"(BP246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BP$51,5+BP$4,0),0)))*G.Asm!$F$38*BP$152","v":0},{"$f":"(BQ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BQ$51,5+BQ$4,0),0)))*G.Asm!$F$38*BQ$152","v":0},{"$f":"(BR246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BR$51,5+BR$4,0),0)))*G.Asm!$F$38*BR$152","v":0},{"$f":"(BS246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BS$51,5+BS$4,0),0)))*G.Asm!$F$38*BS$152","v":0},{"$f":"(BT246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BT$51,5+BT$4,0),0)))*G.Asm!$F$38*BT$152","v":0},{"$f":"(BU246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BU$51,5+BU$4,0),0)))*G.Asm!$F$38*BU$152","v":0},{"$f":"(BV246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BV$51,5+BV$4,0),0)))*G.Asm!$F$38*BV$152","v":0},{"$f":"(BW246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BW$51,5+BW$4,0),0)))*G.Asm!$F$38*BW$152","v":0},{"$f":"(BX246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BX$51,5+BX$4,0),0)))*G.Asm!$F$38*BX$152","v":0},{"$f":"(BY246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BY$51,5+BY$4,0),0)))*G.Asm!$F$38*BY$152","v":0},{"$f":"(BZ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BZ$51,5+BZ$4,0),0)))*G.Asm!$F$38*BZ$152","v":0},{"$f":"(CA246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CA$51,5+CA$4,0),0)))*G.Asm!$F$38*CA$152","v":0},{"$f":"(CB246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CB$51,5+CB$4,0),0)))*G.Asm!$F$38*CB$152","v":0},{"$f":"(CC246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CC$51,5+CC$4,0),0)))*G.Asm!$F$38*CC$152","v":0},{"$f":"(CD246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CD$51,5+CD$4,0),0)))*G.Asm!$F$38*CD$152","v":0},{"$f":"(CE246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CE$51,5+CE$4,0),0)))*G.Asm!$F$38*CE$152","v":0},{"$f":"(CF246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CF$51,5+CF$4,0),0)))*G.Asm!$F$38*CF$152","v":0},{"$f":"(CG246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CG$51,5+CG$4,0),0)))*G.Asm!$F$38*CG$152","v":0},{"$f":"(CH246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CH$51,5+CH$4,0),0)))*G.Asm!$F$38*CH$152","v":0},{"$f":"(CI246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CI$51,5+CI$4,0),0)))*G.Asm!$F$38*CI$152","v":0},{"$f":"(CJ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CJ$51,5+CJ$4,0),0)))*G.Asm!$F$38*CJ$152","v":0},{"$f":"(CK246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CK$51,5+CK$4,0),0)))*G.Asm!$F$38*CK$152","v":0},{"$f":"(CL246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CL$51,5+CL$4,0),0)))*G.Asm!$F$38*CL$152","v":0},{"$f":"(CM246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CM$51,5+CM$4,0),0)))*G.Asm!$F$38*CM$152","v":0},{"$f":"(CN246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CN$51,5+CN$4,0),0)))*G.Asm!$F$38*CN$152","v":0},{"$f":"(CO246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CO$51,5+CO$4,0),0)))*G.Asm!$F$38*CO$152","v":0},{"$f":"(CP246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CP$51,5+CP$4,0),0)))*G.Asm!$F$38*CP$152","v":0},{"$f":"(CQ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CQ$51,5+CQ$4,0),0)))*G.Asm!$F$38*CQ$152","v":0},{"$f":"(CR246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CR$51,5+CR$4,0),0)))*G.Asm!$F$38*CR$152","v":0},{"$f":"(CS246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CS$51,5+CS$4,0),0)))*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"C248","v":"Total import/purchase VAT of total costs"},null,{"$f":"E255-E256+E257","v":0},{"$f":"F255-F256+F257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR255-BR256+BR257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"FUNDING GAP ANALYSIS "]
[]
[null,null,{"$f":"C10","v":"A.1. Total Initial investment costs"},null,{"$f":"G262+NPV(G.Asm!$F$76,H262:INDEX(H262:CS262,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G262:CS262)","v":0},{"$f":"G10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C26","v":"A.2. Total replacement costs (reinvestment costs)"},null,{"$f":"G263+NPV(G.Asm!$F$76,H263:INDEX(H263:CS263,RP))","v":0},0,{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G264+NPV(G.Asm!$F$76,H264:INDEX(H264:CS264,RP))","v":0},0,{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G265+NPV(G.Asm!$F$76,H265:INDEX(H265:CS265,RP))","v":0},0,{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G266+NPV(G.Asm!$F$76,H266:INDEX(H266:CS266,RP))","v":0},0,{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"VAT of \"&C10","v":"VAT of A.1. Total Initial investment costs"},null,{"$f":"G267+NPV(G.Asm!$F$76,H267:INDEX(H267:CS267,RP))","v":0},0,{"$f":"G10*G.Asm!$F$38*G$152","v":0},{"$f":"H10*G.Asm!$F$38*H$152","v":0},{"$f":"I10*G.Asm!$F$38*I$152","v":0},{"$f":"J10*G.Asm!$F$38*J$152","v":0},{"$f":"K10*G.Asm!$F$38*K$152","v":0},{"$f":"L10*G.Asm!$F$38*L$152","v":0},{"$f":"M10*G.Asm!$F$38*M$152","v":0},{"$f":"N10*G.Asm!$F$38*N$152","v":0},{"$f":"O10*G.Asm!$F$38*O$152","v":0},{"$f":"P10*G.Asm!$F$38*P$152","v":0},{"$f":"Q10*G.Asm!$F$38*Q$152","v":0},{"$f":"R10*G.Asm!$F$38*R$152","v":0},{"$f":"S10*G.Asm!$F$38*S$152","v":0},{"$f":"T10*G.Asm!$F$38*T$152","v":0},{"$f":"U10*G.Asm!$F$38*U$152","v":0},{"$f":"V10*G.Asm!$F$38*V$152","v":0},{"$f":"W10*G.Asm!$F$38*W$152","v":0},{"$f":"X10*G.Asm!$F$38*X$152","v":0},{"$f":"Y10*G.Asm!$F$38*Y$152","v":0},{"$f":"Z10*G.Asm!$F$38*Z$152","v":0},{"$f":"AA10*G.Asm!$F$38*AA$152","v":0},{"$f":"AB10*G.Asm!$F$38*AB$152","v":0},{"$f":"AC10*G.Asm!$F$38*AC$152","v":0},{"$f":"AD10*G.Asm!$F$38*AD$152","v":0},{"$f":"AE10*G.Asm!$F$38*AE$152","v":0},{"$f":"AF10*G.Asm!$F$38*AF$152","v":0},{"$f":"AG10*G.Asm!$F$38*AG$152","v":0},{"$f":"AH10*G.Asm!$F$38*AH$152","v":0},{"$f":"AI10*G.Asm!$F$38*AI$152","v":0},{"$f":"AJ10*G.Asm!$F$38*AJ$152","v":0},{"$f":"AK10*G.Asm!$F$38*AK$152","v":0},{"$f":"AL10*G.Asm!$F$38*AL$152","v":0},{"$f":"AM10*G.Asm!$F$38*AM$152","v":0},{"$f":"AN10*G.Asm!$F$38*AN$152","v":0},{"$f":"AO10*G.Asm!$F$38*AO$152","v":0},{"$f":"AP10*G.Asm!$F$38*AP$152","v":0},{"$f":"AQ10*G.Asm!$F$38*AQ$152","v":0},{"$f":"AR10*G.Asm!$F$38*AR$152","v":0},{"$f":"AS10*G.Asm!$F$38*AS$152","v":0},{"$f":"AT10*G.Asm!$F$38*AT$152","v":0},{"$f":"AU10*G.Asm!$F$38*AU$152","v":0},{"$f":"AV10*G.Asm!$F$38*AV$152","v":0},{"$f":"AW10*G.Asm!$F$38*AW$152","v":0},{"$f":"AX10*G.Asm!$F$38*AX$152","v":0},{"$f":"AY10*G.Asm!$F$38*AY$152","v":0},{"$f":"AZ10*G.Asm!$F$38*AZ$152","v":0},{"$f":"BA10*G.Asm!$F$38*BA$152","v":0},{"$f":"BB10*G.Asm!$F$38*BB$152","v":0},{"$f":"BC10*G.Asm!$F$38*BC$152","v":0},{"$f":"BD10*G.Asm!$F$38*BD$152","v":0},{"$f":"BE10*G.Asm!$F$38*BE$152","v":0},{"$f":"BF10*G.Asm!$F$38*BF$152","v":0},{"$f":"BG10*G.Asm!$F$38*BG$152","v":0},{"$f":"BH10*G.Asm!$F$38*BH$152","v":0},{"$f":"BI10*G.Asm!$F$38*BI$152","v":0},{"$f":"BJ10*G.Asm!$F$38*BJ$152","v":0},{"$f":"BK10*G.Asm!$F$38*BK$152","v":0},{"$f":"BL10*G.Asm!$F$38*BL$152","v":0},{"$f":"BM10*G.Asm!$F$38*BM$152","v":0},{"$f":"BN10*G.Asm!$F$38*BN$152","v":0},{"$f":"BO10*G.Asm!$F$38*BO$152","v":0},{"$f":"BP10*G.Asm!$F$38*BP$152","v":0},{"$f":"BQ10*G.Asm!$F$38*BQ$152","v":0},{"$f":"BR10*G.Asm!$F$38*BR$152","v":0},{"$f":"BS10*G.Asm!$F$38*BS$152","v":0},{"$f":"BT10*G.Asm!$F$38*BT$152","v":0},{"$f":"BU10*G.Asm!$F$38*BU$152","v":0},{"$f":"BV10*G.Asm!$F$38*BV$152","v":0},{"$f":"BW10*G.Asm!$F$38*BW$152","v":0},{"$f":"BX10*G.Asm!$F$38*BX$152","v":0},{"$f":"BY10*G.Asm!$F$38*BY$152","v":0},{"$f":"BZ10*G.Asm!$F$38*BZ$152","v":0},{"$f":"CA10*G.Asm!$F$38*CA$152","v":0},{"$f":"CB10*G.Asm!$F$38*CB$152","v":0},{"$f":"CC10*G.Asm!$F$38*CC$152","v":0},{"$f":"CD10*G.Asm!$F$38*CD$152","v":0},{"$f":"CE10*G.Asm!$F$38*CE$152","v":0},{"$f":"CF10*G.Asm!$F$38*CF$152","v":0},{"$f":"CG10*G.Asm!$F$38*CG$152","v":0},{"$f":"CH10*G.Asm!$F$38*CH$152","v":0},{"$f":"CI10*G.Asm!$F$38*CI$152","v":0},{"$f":"CJ10*G.Asm!$F$38*CJ$152","v":0},{"$f":"CK10*G.Asm!$F$38*CK$152","v":0},{"$f":"CL10*G.Asm!$F$38*CL$152","v":0},{"$f":"CM10*G.Asm!$F$38*CM$152","v":0},{"$f":"CN10*G.Asm!$F$38*CN$152","v":0},{"$f":"CO10*G.Asm!$F$38*CO$152","v":0},{"$f":"CP10*G.Asm!$F$38*CP$152","v":0},{"$f":"CQ10*G.Asm!$F$38*CQ$152","v":0},{"$f":"CR10*G.Asm!$F$38*CR$152","v":0},{"$f":"CS10*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"\"VAT of \"&C26","v":"VAT of A.2. Total replacement costs (reinvestment costs)"},null,{"$f":"G268+NPV(G.Asm!$F$76,H268:INDEX(H268:CS268,RP))","v":0},0,{"$f":"G26*G.Asm!$F$38*G$152","v":0},{"$f":"H26*G.Asm!$F$38*H$152","v":0},{"$f":"I26*G.Asm!$F$38*I$152","v":0},{"$f":"J26*G.Asm!$F$38*J$152","v":0},{"$f":"K26*G.Asm!$F$38*K$152","v":0},{"$f":"L26*G.Asm!$F$38*L$152","v":0},{"$f":"M26*G.Asm!$F$38*M$152","v":0},{"$f":"N26*G.Asm!$F$38*N$152","v":0},{"$f":"O26*G.Asm!$F$38*O$152","v":0},{"$f":"P26*G.Asm!$F$38*P$152","v":0},{"$f":"Q26*G.Asm!$F$38*Q$152","v":0},{"$f":"R26*G.Asm!$F$38*R$152","v":0},{"$f":"S26*G.Asm!$F$38*S$152","v":0},{"$f":"T26*G.Asm!$F$38*T$152","v":0},{"$f":"U26*G.Asm!$F$38*U$152","v":0},{"$f":"V26*G.Asm!$F$38*V$152","v":0},{"$f":"W26*G.Asm!$F$38*W$152","v":0},{"$f":"X26*G.Asm!$F$38*X$152","v":0},{"$f":"Y26*G.Asm!$F$38*Y$152","v":0},{"$f":"Z26*G.Asm!$F$38*Z$152","v":0},{"$f":"AA26*G.Asm!$F$38*AA$152","v":0},{"$f":"AB26*G.Asm!$F$38*AB$152","v":0},{"$f":"AC26*G.Asm!$F$38*AC$152","v":0},{"$f":"AD26*G.Asm!$F$38*AD$152","v":0},{"$f":"AE26*G.Asm!$F$38*AE$152","v":0},{"$f":"AF26*G.Asm!$F$38*AF$152","v":0},{"$f":"AG26*G.Asm!$F$38*AG$152","v":0},{"$f":"AH26*G.Asm!$F$38*AH$152","v":0},{"$f":"AI26*G.Asm!$F$38*AI$152","v":0},{"$f":"AJ26*G.Asm!$F$38*AJ$152","v":0},{"$f":"AK26*G.Asm!$F$38*AK$152","v":0},{"$f":"AL26*G.Asm!$F$38*AL$152","v":0},{"$f":"AM26*G.Asm!$F$38*AM$152","v":0},{"$f":"AN26*G.Asm!$F$38*AN$152","v":0},{"$f":"AO26*G.Asm!$F$38*AO$152","v":0},{"$f":"AP26*G.Asm!$F$38*AP$152","v":0},{"$f":"AQ26*G.Asm!$F$38*AQ$152","v":0},{"$f":"AR26*G.Asm!$F$38*AR$152","v":0},{"$f":"AS26*G.Asm!$F$38*AS$152","v":0},{"$f":"AT26*G.Asm!$F$38*AT$152","v":0},{"$f":"AU26*G.Asm!$F$38*AU$152","v":0},{"$f":"AV26*G.Asm!$F$38*AV$152","v":0},{"$f":"AW26*G.Asm!$F$38*AW$152","v":0},{"$f":"AX26*G.Asm!$F$38*AX$152","v":0},{"$f":"AY26*G.Asm!$F$38*AY$152","v":0},{"$f":"AZ26*G.Asm!$F$38*AZ$152","v":0},{"$f":"BA26*G.Asm!$F$38*BA$152","v":0},{"$f":"BB26*G.Asm!$F$38*BB$152","v":0},{"$f":"BC26*G.Asm!$F$38*BC$152","v":0},{"$f":"BD26*G.Asm!$F$38*BD$152","v":0},{"$f":"BE26*G.Asm!$F$38*BE$152","v":0},{"$f":"BF26*G.Asm!$F$38*BF$152","v":0},{"$f":"BG26*G.Asm!$F$38*BG$152","v":0},{"$f":"BH26*G.Asm!$F$38*BH$152","v":0},{"$f":"BI26*G.Asm!$F$38*BI$152","v":0},{"$f":"BJ26*G.Asm!$F$38*BJ$152","v":0},{"$f":"BK26*G.Asm!$F$38*BK$152","v":0},{"$f":"BL26*G.Asm!$F$38*BL$152","v":0},{"$f":"BM26*G.Asm!$F$38*BM$152","v":0},{"$f":"BN26*G.Asm!$F$38*BN$152","v":0},{"$f":"BO26*G.Asm!$F$38*BO$152","v":0},{"$f":"BP26*G.Asm!$F$38*BP$152","v":0},{"$f":"BQ26*G.Asm!$F$38*BQ$152","v":0},{"$f":"BR26*G.Asm!$F$38*BR$152","v":0},{"$f":"BS26*G.Asm!$F$38*BS$152","v":0},{"$f":"BT26*G.Asm!$F$38*BT$152","v":0},{"$f":"BU26*G.Asm!$F$38*BU$152","v":0},{"$f":"BV26*G.Asm!$F$38*BV$152","v":0},{"$f":"BW26*G.Asm!$F$38*BW$152","v":0},{"$f":"BX26*G.Asm!$F$38*BX$152","v":0},{"$f":"BY26*G.Asm!$F$38*BY$152","v":0},{"$f":"BZ26*G.Asm!$F$38*BZ$152","v":0},{"$f":"CA26*G.Asm!$F$38*CA$152","v":0},{"$f":"CB26*G.Asm!$F$38*CB$152","v":0},{"$f":"CC26*G.Asm!$F$38*CC$152","v":0},{"$f":"CD26*G.Asm!$F$38*CD$152","v":0},{"$f":"CE26*G.Asm!$F$38*CE$152","v":0},{"$f":"CF26*G.Asm!$F$38*CF$152","v":0},{"$f":"CG26*G.Asm!$F$38*CG$152","v":0},{"$f":"CH26*G.Asm!$F$38*CH$152","v":0},{"$f":"CI26*G.Asm!$F$38*CI$152","v":0},{"$f":"CJ26*G.Asm!$F$38*CJ$152","v":0},{"$f":"CK26*G.Asm!$F$38*CK$152","v":0},{"$f":"CL26*G.Asm!$F$38*CL$152","v":0},{"$f":"CM26*G.Asm!$F$38*CM$152","v":0},{"$f":"CN26*G.Asm!$F$38*CN$152","v":0},{"$f":"CO26*G.Asm!$F$38*CO$152","v":0},{"$f":"CP26*G.Asm!$F$38*CP$152","v":0},{"$f":"CQ26*G.Asm!$F$38*CQ$152","v":0},{"$f":"CR26*G.Asm!$F$38*CR$152","v":0},{"$f":"CS26*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"C256","v":"VAT of B. Residual value"},null,{"$f":"G269+NPV(G.Asm!$F$76,H269:INDEX(H269:CS269,RP))","v":0},0,{"$f":"G256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C257","v":"VAT of C. Total operating and maintenance costs"},null,{"$f":"G270+NPV(G.Asm!$F$76,H270:INDEX(H270:CS270,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"IF((E266-(E263+E268)-(E265+E270))>0,\"Applicable\",\"Not applicable\")","v":"Not applicable"}]
[null,null,null,null,{"$f":"IF(E272=\"Applicable\",\"Net revenue generating project\",\"Not a net revenue generating project\")","v":"Not a net revenue generating project"}]
[null,null,"Discounted net revenues (DNR)",null,{"$f":"E266-(E263+E268)-(E265+E270)+(E264+E269)","v":0}]
[null,null,"Discounted investment costs (DIC)",null,{"$f":"(E262+E267)","v":0}]
[]
[null,null,"Funding gap",null,{"$f":"IF(E272=\"Applicable\",E275-E274,\"n.a.\")","v":"n.a."}]
[null,null,"Funding gap rate",null,{"$f":"IF(AND(E272=\"Applicable\",E277>=0),E277/E275,\"n.a.\")","v":"n.a."}]
[null,null,"Modulated co-funding rate",null,{"$f":"IF($E$272=\"Applicable\",MIN($E$278,G.Asm!$F$78),\"n.a.\")","v":"n.a."}]
[]
[]
[]
[]
[null,null,"INTERNAL CALCULATIONS","Invisible"]
[]
[]
[null,null,"NET CASH FLOW FOR SENSITIVITY ANALYSIS OF FRR(C) FOR ALL APPRAISAL METHODS"]
[null,null,{"$f":"O.3!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"A. Total investment costs with 1% increase"},null,{"$f":"G288+NPV(G.Asm!$F$76,H288:INDEX(H288:CS288,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G288:CS288)","v":0},{"$f":"-SUM(O.3!G$244,O.3!G$255)*(1+'S&S'!$F10)+SUM(O.3!G$245,O.3!G$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!G$246,O.3!G$257)+O.3!G$247","v":0},{"$f":"-SUM(O.3!H$244,O.3!H$255)*(1+'S&S'!$F10)+SUM(O.3!H$245,O.3!H$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!H$246,O.3!H$257)+O.3!H$247","v":0},{"$f":"-SUM(O.3!I$244,O.3!I$255)*(1+'S&S'!$F10)+SUM(O.3!I$245,O.3!I$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!I$246,O.3!I$257)+O.3!I$247","v":0},{"$f":"-SUM(O.3!J$244,O.3!J$255)*(1+'S&S'!$F10)+SUM(O.3!J$245,O.3!J$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!J$246,O.3!J$257)+O.3!J$247","v":0},{"$f":"-SUM(O.3!K$244,O.3!K$255)*(1+'S&S'!$F10)+SUM(O.3!K$245,O.3!K$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!K$246,O.3!K$257)+O.3!K$247","v":0},{"$f":"-SUM(O.3!L$244,O.3!L$255)*(1+'S&S'!$F10)+SUM(O.3!L$245,O.3!L$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!L$246,O.3!L$257)+O.3!L$247","v":0},{"$f":"-SUM(O.3!M$244,O.3!M$255)*(1+'S&S'!$F10)+SUM(O.3!M$245,O.3!M$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!M$246,O.3!M$257)+O.3!M$247","v":0},{"$f":"-SUM(O.3!N$244,O.3!N$255)*(1+'S&S'!$F10)+SUM(O.3!N$245,O.3!N$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!N$246,O.3!N$257)+O.3!N$247","v":0},{"$f":"-SUM(O.3!O$244,O.3!O$255)*(1+'S&S'!$F10)+SUM(O.3!O$245,O.3!O$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!O$246,O.3!O$257)+O.3!O$247","v":0},{"$f":"-SUM(O.3!P$244,O.3!P$255)*(1+'S&S'!$F10)+SUM(O.3!P$245,O.3!P$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!P$246,O.3!P$257)+O.3!P$247","v":0},{"$f":"-SUM(O.3!Q$244,O.3!Q$255)*(1+'S&S'!$F10)+SUM(O.3!Q$245,O.3!Q$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!Q$246,O.3!Q$257)+O.3!Q$247","v":0},{"$f":"-SUM(O.3!R$244,O.3!R$255)*(1+'S&S'!$F10)+SUM(O.3!R$245,O.3!R$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!R$246,O.3!R$257)+O.3!R$247","v":0},{"$f":"-SUM(O.3!S$244,O.3!S$255)*(1+'S&S'!$F10)+SUM(O.3!S$245,O.3!S$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!S$246,O.3!S$257)+O.3!S$247","v":0},{"$f":"-SUM(O.3!T$244,O.3!T$255)*(1+'S&S'!$F10)+SUM(O.3!T$245,O.3!T$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!T$246,O.3!T$257)+O.3!T$247","v":0},{"$f":"-SUM(O.3!U$244,O.3!U$255)*(1+'S&S'!$F10)+SUM(O.3!U$245,O.3!U$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!U$246,O.3!U$257)+O.3!U$247","v":0},{"$f":"-SUM(O.3!V$244,O.3!V$255)*(1+'S&S'!$F10)+SUM(O.3!V$245,O.3!V$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!V$246,O.3!V$257)+O.3!V$247","v":0},{"$f":"-SUM(O.3!W$244,O.3!W$255)*(1+'S&S'!$F10)+SUM(O.3!W$245,O.3!W$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!W$246,O.3!W$257)+O.3!W$247","v":0},{"$f":"-SUM(O.3!X$244,O.3!X$255)*(1+'S&S'!$F10)+SUM(O.3!X$245,O.3!X$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!X$246,O.3!X$257)+O.3!X$247","v":0},{"$f":"-SUM(O.3!Y$244,O.3!Y$255)*(1+'S&S'!$F10)+SUM(O.3!Y$245,O.3!Y$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!Y$246,O.3!Y$257)+O.3!Y$247","v":0},{"$f":"-SUM(O.3!Z$244,O.3!Z$255)*(1+'S&S'!$F10)+SUM(O.3!Z$245,O.3!Z$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!Z$246,O.3!Z$257)+O.3!Z$247","v":0},{"$f":"-SUM(O.3!AA$244,O.3!AA$255)*(1+'S&S'!$F10)+SUM(O.3!AA$245,O.3!AA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AA$246,O.3!AA$257)+O.3!AA$247","v":0},{"$f":"-SUM(O.3!AB$244,O.3!AB$255)*(1+'S&S'!$F10)+SUM(O.3!AB$245,O.3!AB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AB$246,O.3!AB$257)+O.3!AB$247","v":0},{"$f":"-SUM(O.3!AC$244,O.3!AC$255)*(1+'S&S'!$F10)+SUM(O.3!AC$245,O.3!AC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AC$246,O.3!AC$257)+O.3!AC$247","v":0},{"$f":"-SUM(O.3!AD$244,O.3!AD$255)*(1+'S&S'!$F10)+SUM(O.3!AD$245,O.3!AD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AD$246,O.3!AD$257)+O.3!AD$247","v":0},{"$f":"-SUM(O.3!AE$244,O.3!AE$255)*(1+'S&S'!$F10)+SUM(O.3!AE$245,O.3!AE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AE$246,O.3!AE$257)+O.3!AE$247","v":0},{"$f":"-SUM(O.3!AF$244,O.3!AF$255)*(1+'S&S'!$F10)+SUM(O.3!AF$245,O.3!AF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AF$246,O.3!AF$257)+O.3!AF$247","v":0},{"$f":"-SUM(O.3!AG$244,O.3!AG$255)*(1+'S&S'!$F10)+SUM(O.3!AG$245,O.3!AG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AG$246,O.3!AG$257)+O.3!AG$247","v":0},{"$f":"-SUM(O.3!AH$244,O.3!AH$255)*(1+'S&S'!$F10)+SUM(O.3!AH$245,O.3!AH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AH$246,O.3!AH$257)+O.3!AH$247","v":0},{"$f":"-SUM(O.3!AI$244,O.3!AI$255)*(1+'S&S'!$F10)+SUM(O.3!AI$245,O.3!AI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AI$246,O.3!AI$257)+O.3!AI$247","v":0},{"$f":"-SUM(O.3!AJ$244,O.3!AJ$255)*(1+'S&S'!$F10)+SUM(O.3!AJ$245,O.3!AJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AJ$246,O.3!AJ$257)+O.3!AJ$247","v":0},{"$f":"-SUM(O.3!AK$244,O.3!AK$255)*(1+'S&S'!$F10)+SUM(O.3!AK$245,O.3!AK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AK$246,O.3!AK$257)+O.3!AK$247","v":0},{"$f":"-SUM(O.3!AL$244,O.3!AL$255)*(1+'S&S'!$F10)+SUM(O.3!AL$245,O.3!AL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AL$246,O.3!AL$257)+O.3!AL$247","v":0},{"$f":"-SUM(O.3!AM$244,O.3!AM$255)*(1+'S&S'!$F10)+SUM(O.3!AM$245,O.3!AM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AM$246,O.3!AM$257)+O.3!AM$247","v":0},{"$f":"-SUM(O.3!AN$244,O.3!AN$255)*(1+'S&S'!$F10)+SUM(O.3!AN$245,O.3!AN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AN$246,O.3!AN$257)+O.3!AN$247","v":0},{"$f":"-SUM(O.3!AO$244,O.3!AO$255)*(1+'S&S'!$F10)+SUM(O.3!AO$245,O.3!AO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AO$246,O.3!AO$257)+O.3!AO$247","v":0},{"$f":"-SUM(O.3!AP$244,O.3!AP$255)*(1+'S&S'!$F10)+SUM(O.3!AP$245,O.3!AP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AP$246,O.3!AP$257)+O.3!AP$247","v":0},{"$f":"-SUM(O.3!AQ$244,O.3!AQ$255)*(1+'S&S'!$F10)+SUM(O.3!AQ$245,O.3!AQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AQ$246,O.3!AQ$257)+O.3!AQ$247","v":0},{"$f":"-SUM(O.3!AR$244,O.3!AR$255)*(1+'S&S'!$F10)+SUM(O.3!AR$245,O.3!AR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AR$246,O.3!AR$257)+O.3!AR$247","v":0},{"$f":"-SUM(O.3!AS$244,O.3!AS$255)*(1+'S&S'!$F10)+SUM(O.3!AS$245,O.3!AS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AS$246,O.3!AS$257)+O.3!AS$247","v":0},{"$f":"-SUM(O.3!AT$244,O.3!AT$255)*(1+'S&S'!$F10)+SUM(O.3!AT$245,O.3!AT$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AT$246,O.3!AT$257)+O.3!AT$247","v":0},{"$f":"-SUM(O.3!AU$244,O.3!AU$255)*(1+'S&S'!$F10)+SUM(O.3!AU$245,O.3!AU$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AU$246,O.3!AU$257)+O.3!AU$247","v":0},{"$f":"-SUM(O.3!AV$244,O.3!AV$255)*(1+'S&S'!$F10)+SUM(O.3!AV$245,O.3!AV$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AV$246,O.3!AV$257)+O.3!AV$247","v":0},{"$f":"-SUM(O.3!AW$244,O.3!AW$255)*(1+'S&S'!$F10)+SUM(O.3!AW$245,O.3!AW$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AW$246,O.3!AW$257)+O.3!AW$247","v":0},{"$f":"-SUM(O.3!AX$244,O.3!AX$255)*(1+'S&S'!$F10)+SUM(O.3!AX$245,O.3!AX$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AX$246,O.3!AX$257)+O.3!AX$247","v":0},{"$f":"-SUM(O.3!AY$244,O.3!AY$255)*(1+'S&S'!$F10)+SUM(O.3!AY$245,O.3!AY$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AY$246,O.3!AY$257)+O.3!AY$247","v":0},{"$f":"-SUM(O.3!AZ$244,O.3!AZ$255)*(1+'S&S'!$F10)+SUM(O.3!AZ$245,O.3!AZ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!AZ$246,O.3!AZ$257)+O.3!AZ$247","v":0},{"$f":"-SUM(O.3!BA$244,O.3!BA$255)*(1+'S&S'!$F10)+SUM(O.3!BA$245,O.3!BA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BA$246,O.3!BA$257)+O.3!BA$247","v":0},{"$f":"-SUM(O.3!BB$244,O.3!BB$255)*(1+'S&S'!$F10)+SUM(O.3!BB$245,O.3!BB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BB$246,O.3!BB$257)+O.3!BB$247","v":0},{"$f":"-SUM(O.3!BC$244,O.3!BC$255)*(1+'S&S'!$F10)+SUM(O.3!BC$245,O.3!BC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BC$246,O.3!BC$257)+O.3!BC$247","v":0},{"$f":"-SUM(O.3!BD$244,O.3!BD$255)*(1+'S&S'!$F10)+SUM(O.3!BD$245,O.3!BD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BD$246,O.3!BD$257)+O.3!BD$247","v":0},{"$f":"-SUM(O.3!BE$244,O.3!BE$255)*(1+'S&S'!$F10)+SUM(O.3!BE$245,O.3!BE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BE$246,O.3!BE$257)+O.3!BE$247","v":0},{"$f":"-SUM(O.3!BF$244,O.3!BF$255)*(1+'S&S'!$F10)+SUM(O.3!BF$245,O.3!BF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BF$246,O.3!BF$257)+O.3!BF$247","v":0},{"$f":"-SUM(O.3!BG$244,O.3!BG$255)*(1+'S&S'!$F10)+SUM(O.3!BG$245,O.3!BG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BG$246,O.3!BG$257)+O.3!BG$247","v":0},{"$f":"-SUM(O.3!BH$244,O.3!BH$255)*(1+'S&S'!$F10)+SUM(O.3!BH$245,O.3!BH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BH$246,O.3!BH$257)+O.3!BH$247","v":0},{"$f":"-SUM(O.3!BI$244,O.3!BI$255)*(1+'S&S'!$F10)+SUM(O.3!BI$245,O.3!BI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BI$246,O.3!BI$257)+O.3!BI$247","v":0},{"$f":"-SUM(O.3!BJ$244,O.3!BJ$255)*(1+'S&S'!$F10)+SUM(O.3!BJ$245,O.3!BJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BJ$246,O.3!BJ$257)+O.3!BJ$247","v":0},{"$f":"-SUM(O.3!BK$244,O.3!BK$255)*(1+'S&S'!$F10)+SUM(O.3!BK$245,O.3!BK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BK$246,O.3!BK$257)+O.3!BK$247","v":0},{"$f":"-SUM(O.3!BL$244,O.3!BL$255)*(1+'S&S'!$F10)+SUM(O.3!BL$245,O.3!BL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BL$246,O.3!BL$257)+O.3!BL$247","v":0},{"$f":"-SUM(O.3!BM$244,O.3!BM$255)*(1+'S&S'!$F10)+SUM(O.3!BM$245,O.3!BM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BM$246,O.3!BM$257)+O.3!BM$247","v":0},{"$f":"-SUM(O.3!BN$244,O.3!BN$255)*(1+'S&S'!$F10)+SUM(O.3!BN$245,O.3!BN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BN$246,O.3!BN$257)+O.3!BN$247","v":0},{"$f":"-SUM(O.3!BO$244,O.3!BO$255)*(1+'S&S'!$F10)+SUM(O.3!BO$245,O.3!BO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BO$246,O.3!BO$257)+O.3!BO$247","v":0},{"$f":"-SUM(O.3!BP$244,O.3!BP$255)*(1+'S&S'!$F10)+SUM(O.3!BP$245,O.3!BP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BP$246,O.3!BP$257)+O.3!BP$247","v":0},{"$f":"-SUM(O.3!BQ$244,O.3!BQ$255)*(1+'S&S'!$F10)+SUM(O.3!BQ$245,O.3!BQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BQ$246,O.3!BQ$257)+O.3!BQ$247","v":0},{"$f":"-SUM(O.3!BR$244,O.3!BR$255)*(1+'S&S'!$F10)+SUM(O.3!BR$245,O.3!BR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BR$246,O.3!BR$257)+O.3!BR$247","v":0},{"$f":"-SUM(O.3!BS$244,O.3!BS$255)*(1+'S&S'!$F10)+SUM(O.3!BS$245,O.3!BS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BS$246,O.3!BS$257)+O.3!BS$247","v":0},{"$f":"-SUM(O.3!BT$244,O.3!BT$255)*(1+'S&S'!$F10)+SUM(O.3!BT$245,O.3!BT$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BT$246,O.3!BT$257)+O.3!BT$247","v":0},{"$f":"-SUM(O.3!BU$244,O.3!BU$255)*(1+'S&S'!$F10)+SUM(O.3!BU$245,O.3!BU$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BU$246,O.3!BU$257)+O.3!BU$247","v":0},{"$f":"-SUM(O.3!BV$244,O.3!BV$255)*(1+'S&S'!$F10)+SUM(O.3!BV$245,O.3!BV$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BV$246,O.3!BV$257)+O.3!BV$247","v":0},{"$f":"-SUM(O.3!BW$244,O.3!BW$255)*(1+'S&S'!$F10)+SUM(O.3!BW$245,O.3!BW$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BW$246,O.3!BW$257)+O.3!BW$247","v":0},{"$f":"-SUM(O.3!BX$244,O.3!BX$255)*(1+'S&S'!$F10)+SUM(O.3!BX$245,O.3!BX$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BX$246,O.3!BX$257)+O.3!BX$247","v":0},{"$f":"-SUM(O.3!BY$244,O.3!BY$255)*(1+'S&S'!$F10)+SUM(O.3!BY$245,O.3!BY$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BY$246,O.3!BY$257)+O.3!BY$247","v":0},{"$f":"-SUM(O.3!BZ$244,O.3!BZ$255)*(1+'S&S'!$F10)+SUM(O.3!BZ$245,O.3!BZ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!BZ$246,O.3!BZ$257)+O.3!BZ$247","v":0},{"$f":"-SUM(O.3!CA$244,O.3!CA$255)*(1+'S&S'!$F10)+SUM(O.3!CA$245,O.3!CA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!CA$246,O.3!CA$257)+O.3!CA$247","v":0},{"$f":"-SUM(O.3!CB$244,O.3!CB$255)*(1+'S&S'!$F10)+SUM(O.3!CB$245,O.3!CB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!CB$246,O.3!CB$257)+O.3!CB$247","v":0},{"$f":"-SUM(O.3!CC$244,O.3!CC$255)*(1+'S&S'!$F10)+SUM(O.3!CC$245,O.3!CC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!CC$246,O.3!CC$257)+O.3!CC$247","v":0},{"$f":"-SUM(O.3!CD$244,O.3!CD$255)*(1+'S&S'!$F10)+SUM(O.3!CD$245,O.3!CD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!CD$246,O.3!CD$257)+O.3!CD$247","v":0},{"$f":"-SUM(O.3!CE$244,O.3!CE$255)*(1+'S&S'!$F10)+SUM(O.3!CE$245,O.3!CE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!CE$246,O.3!CE$257)+O.3!CE$247","v":0},{"$f":"-SUM(O.3!CF$244,O.3!CF$255)*(1+'S&S'!$F10)+SUM(O.3!CF$245,O.3!CF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!CF$246,O.3!CF$257)+O.3!CF$247","v":0},{"$f":"-SUM(O.3!CG$244,O.3!CG$255)*(1+'S&S'!$F10)+SUM(O.3!CG$245,O.3!CG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!CG$246,O.3!CG$257)+O.3!CG$247","v":0},{"$f":"-SUM(O.3!CH$244,O.3!CH$255)*(1+'S&S'!$F10)+SUM(O.3!CH$245,O.3!CH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!CH$246,O.3!CH$257)+O.3!CH$247","v":0},{"$f":"-SUM(O.3!CI$244,O.3!CI$255)*(1+'S&S'!$F10)+SUM(O.3!CI$245,O.3!CI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!CI$246,O.3!CI$257)+O.3!CI$247","v":0},{"$f":"-SUM(O.3!CJ$244,O.3!CJ$255)*(1+'S&S'!$F10)+SUM(O.3!CJ$245,O.3!CJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!CJ$246,O.3!CJ$257)+O.3!CJ$247","v":0},{"$f":"-SUM(O.3!CK$244,O.3!CK$255)*(1+'S&S'!$F10)+SUM(O.3!CK$245,O.3!CK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!CK$246,O.3!CK$257)+O.3!CK$247","v":0},{"$f":"-SUM(O.3!CL$244,O.3!CL$255)*(1+'S&S'!$F10)+SUM(O.3!CL$245,O.3!CL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!CL$246,O.3!CL$257)+O.3!CL$247","v":0},{"$f":"-SUM(O.3!CM$244,O.3!CM$255)*(1+'S&S'!$F10)+SUM(O.3!CM$245,O.3!CM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!CM$246,O.3!CM$257)+O.3!CM$247","v":0},{"$f":"-SUM(O.3!CN$244,O.3!CN$255)*(1+'S&S'!$F10)+SUM(O.3!CN$245,O.3!CN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!CN$246,O.3!CN$257)+O.3!CN$247","v":0},{"$f":"-SUM(O.3!CO$244,O.3!CO$255)*(1+'S&S'!$F10)+SUM(O.3!CO$245,O.3!CO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!CO$246,O.3!CO$257)+O.3!CO$247","v":0},{"$f":"-SUM(O.3!CP$244,O.3!CP$255)*(1+'S&S'!$F10)+SUM(O.3!CP$245,O.3!CP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!CP$246,O.3!CP$257)+O.3!CP$247","v":0},{"$f":"-SUM(O.3!CQ$244,O.3!CQ$255)*(1+'S&S'!$F10)+SUM(O.3!CQ$245,O.3!CQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!CQ$246,O.3!CQ$257)+O.3!CQ$247","v":0},{"$f":"-SUM(O.3!CR$244,O.3!CR$255)*(1+'S&S'!$F10)+SUM(O.3!CR$245,O.3!CR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!CR$246,O.3!CR$257)+O.3!CR$247","v":0},{"$f":"-SUM(O.3!CS$244,O.3!CS$255)*(1+'S&S'!$F10)+SUM(O.3!CS$245,O.3!CS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.3!CS$246,O.3!CS$257)+O.3!CS$247","v":0}]
[null,null,{"$f":"O.3!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"A. Total investment costs with 1% decrease"},null,{"$f":"G289+NPV(G.Asm!$F$76,H289:INDEX(H289:CS289,RP))","v":0},0,{"$f":"-SUM(O.3!G$244,O.3!G$255)*(1+'S&S'!$F11)+SUM(O.3!G$245,O.3!G$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!G$246,O.3!G$257)+O.3!G$247","v":0},{"$f":"-SUM(O.3!H$244,O.3!H$255)*(1+'S&S'!$F11)+SUM(O.3!H$245,O.3!H$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!H$246,O.3!H$257)+O.3!H$247","v":0},{"$f":"-SUM(O.3!I$244,O.3!I$255)*(1+'S&S'!$F11)+SUM(O.3!I$245,O.3!I$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!I$246,O.3!I$257)+O.3!I$247","v":0},{"$f":"-SUM(O.3!J$244,O.3!J$255)*(1+'S&S'!$F11)+SUM(O.3!J$245,O.3!J$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!J$246,O.3!J$257)+O.3!J$247","v":0},{"$f":"-SUM(O.3!K$244,O.3!K$255)*(1+'S&S'!$F11)+SUM(O.3!K$245,O.3!K$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!K$246,O.3!K$257)+O.3!K$247","v":0},{"$f":"-SUM(O.3!L$244,O.3!L$255)*(1+'S&S'!$F11)+SUM(O.3!L$245,O.3!L$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!L$246,O.3!L$257)+O.3!L$247","v":0},{"$f":"-SUM(O.3!M$244,O.3!M$255)*(1+'S&S'!$F11)+SUM(O.3!M$245,O.3!M$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!M$246,O.3!M$257)+O.3!M$247","v":0},{"$f":"-SUM(O.3!N$244,O.3!N$255)*(1+'S&S'!$F11)+SUM(O.3!N$245,O.3!N$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!N$246,O.3!N$257)+O.3!N$247","v":0},{"$f":"-SUM(O.3!O$244,O.3!O$255)*(1+'S&S'!$F11)+SUM(O.3!O$245,O.3!O$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!O$246,O.3!O$257)+O.3!O$247","v":0},{"$f":"-SUM(O.3!P$244,O.3!P$255)*(1+'S&S'!$F11)+SUM(O.3!P$245,O.3!P$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!P$246,O.3!P$257)+O.3!P$247","v":0},{"$f":"-SUM(O.3!Q$244,O.3!Q$255)*(1+'S&S'!$F11)+SUM(O.3!Q$245,O.3!Q$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!Q$246,O.3!Q$257)+O.3!Q$247","v":0},{"$f":"-SUM(O.3!R$244,O.3!R$255)*(1+'S&S'!$F11)+SUM(O.3!R$245,O.3!R$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!R$246,O.3!R$257)+O.3!R$247","v":0},{"$f":"-SUM(O.3!S$244,O.3!S$255)*(1+'S&S'!$F11)+SUM(O.3!S$245,O.3!S$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!S$246,O.3!S$257)+O.3!S$247","v":0},{"$f":"-SUM(O.3!T$244,O.3!T$255)*(1+'S&S'!$F11)+SUM(O.3!T$245,O.3!T$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!T$246,O.3!T$257)+O.3!T$247","v":0},{"$f":"-SUM(O.3!U$244,O.3!U$255)*(1+'S&S'!$F11)+SUM(O.3!U$245,O.3!U$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!U$246,O.3!U$257)+O.3!U$247","v":0},{"$f":"-SUM(O.3!V$244,O.3!V$255)*(1+'S&S'!$F11)+SUM(O.3!V$245,O.3!V$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!V$246,O.3!V$257)+O.3!V$247","v":0},{"$f":"-SUM(O.3!W$244,O.3!W$255)*(1+'S&S'!$F11)+SUM(O.3!W$245,O.3!W$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!W$246,O.3!W$257)+O.3!W$247","v":0},{"$f":"-SUM(O.3!X$244,O.3!X$255)*(1+'S&S'!$F11)+SUM(O.3!X$245,O.3!X$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!X$246,O.3!X$257)+O.3!X$247","v":0},{"$f":"-SUM(O.3!Y$244,O.3!Y$255)*(1+'S&S'!$F11)+SUM(O.3!Y$245,O.3!Y$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!Y$246,O.3!Y$257)+O.3!Y$247","v":0},{"$f":"-SUM(O.3!Z$244,O.3!Z$255)*(1+'S&S'!$F11)+SUM(O.3!Z$245,O.3!Z$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!Z$246,O.3!Z$257)+O.3!Z$247","v":0},{"$f":"-SUM(O.3!AA$244,O.3!AA$255)*(1+'S&S'!$F11)+SUM(O.3!AA$245,O.3!AA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AA$246,O.3!AA$257)+O.3!AA$247","v":0},{"$f":"-SUM(O.3!AB$244,O.3!AB$255)*(1+'S&S'!$F11)+SUM(O.3!AB$245,O.3!AB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AB$246,O.3!AB$257)+O.3!AB$247","v":0},{"$f":"-SUM(O.3!AC$244,O.3!AC$255)*(1+'S&S'!$F11)+SUM(O.3!AC$245,O.3!AC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AC$246,O.3!AC$257)+O.3!AC$247","v":0},{"$f":"-SUM(O.3!AD$244,O.3!AD$255)*(1+'S&S'!$F11)+SUM(O.3!AD$245,O.3!AD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AD$246,O.3!AD$257)+O.3!AD$247","v":0},{"$f":"-SUM(O.3!AE$244,O.3!AE$255)*(1+'S&S'!$F11)+SUM(O.3!AE$245,O.3!AE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AE$246,O.3!AE$257)+O.3!AE$247","v":0},{"$f":"-SUM(O.3!AF$244,O.3!AF$255)*(1+'S&S'!$F11)+SUM(O.3!AF$245,O.3!AF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AF$246,O.3!AF$257)+O.3!AF$247","v":0},{"$f":"-SUM(O.3!AG$244,O.3!AG$255)*(1+'S&S'!$F11)+SUM(O.3!AG$245,O.3!AG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AG$246,O.3!AG$257)+O.3!AG$247","v":0},{"$f":"-SUM(O.3!AH$244,O.3!AH$255)*(1+'S&S'!$F11)+SUM(O.3!AH$245,O.3!AH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AH$246,O.3!AH$257)+O.3!AH$247","v":0},{"$f":"-SUM(O.3!AI$244,O.3!AI$255)*(1+'S&S'!$F11)+SUM(O.3!AI$245,O.3!AI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AI$246,O.3!AI$257)+O.3!AI$247","v":0},{"$f":"-SUM(O.3!AJ$244,O.3!AJ$255)*(1+'S&S'!$F11)+SUM(O.3!AJ$245,O.3!AJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AJ$246,O.3!AJ$257)+O.3!AJ$247","v":0},{"$f":"-SUM(O.3!AK$244,O.3!AK$255)*(1+'S&S'!$F11)+SUM(O.3!AK$245,O.3!AK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AK$246,O.3!AK$257)+O.3!AK$247","v":0},{"$f":"-SUM(O.3!AL$244,O.3!AL$255)*(1+'S&S'!$F11)+SUM(O.3!AL$245,O.3!AL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AL$246,O.3!AL$257)+O.3!AL$247","v":0},{"$f":"-SUM(O.3!AM$244,O.3!AM$255)*(1+'S&S'!$F11)+SUM(O.3!AM$245,O.3!AM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AM$246,O.3!AM$257)+O.3!AM$247","v":0},{"$f":"-SUM(O.3!AN$244,O.3!AN$255)*(1+'S&S'!$F11)+SUM(O.3!AN$245,O.3!AN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AN$246,O.3!AN$257)+O.3!AN$247","v":0},{"$f":"-SUM(O.3!AO$244,O.3!AO$255)*(1+'S&S'!$F11)+SUM(O.3!AO$245,O.3!AO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AO$246,O.3!AO$257)+O.3!AO$247","v":0},{"$f":"-SUM(O.3!AP$244,O.3!AP$255)*(1+'S&S'!$F11)+SUM(O.3!AP$245,O.3!AP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AP$246,O.3!AP$257)+O.3!AP$247","v":0},{"$f":"-SUM(O.3!AQ$244,O.3!AQ$255)*(1+'S&S'!$F11)+SUM(O.3!AQ$245,O.3!AQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AQ$246,O.3!AQ$257)+O.3!AQ$247","v":0},{"$f":"-SUM(O.3!AR$244,O.3!AR$255)*(1+'S&S'!$F11)+SUM(O.3!AR$245,O.3!AR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AR$246,O.3!AR$257)+O.3!AR$247","v":0},{"$f":"-SUM(O.3!AS$244,O.3!AS$255)*(1+'S&S'!$F11)+SUM(O.3!AS$245,O.3!AS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AS$246,O.3!AS$257)+O.3!AS$247","v":0},{"$f":"-SUM(O.3!AT$244,O.3!AT$255)*(1+'S&S'!$F11)+SUM(O.3!AT$245,O.3!AT$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AT$246,O.3!AT$257)+O.3!AT$247","v":0},{"$f":"-SUM(O.3!AU$244,O.3!AU$255)*(1+'S&S'!$F11)+SUM(O.3!AU$245,O.3!AU$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AU$246,O.3!AU$257)+O.3!AU$247","v":0},{"$f":"-SUM(O.3!AV$244,O.3!AV$255)*(1+'S&S'!$F11)+SUM(O.3!AV$245,O.3!AV$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AV$246,O.3!AV$257)+O.3!AV$247","v":0},{"$f":"-SUM(O.3!AW$244,O.3!AW$255)*(1+'S&S'!$F11)+SUM(O.3!AW$245,O.3!AW$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AW$246,O.3!AW$257)+O.3!AW$247","v":0},{"$f":"-SUM(O.3!AX$244,O.3!AX$255)*(1+'S&S'!$F11)+SUM(O.3!AX$245,O.3!AX$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AX$246,O.3!AX$257)+O.3!AX$247","v":0},{"$f":"-SUM(O.3!AY$244,O.3!AY$255)*(1+'S&S'!$F11)+SUM(O.3!AY$245,O.3!AY$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AY$246,O.3!AY$257)+O.3!AY$247","v":0},{"$f":"-SUM(O.3!AZ$244,O.3!AZ$255)*(1+'S&S'!$F11)+SUM(O.3!AZ$245,O.3!AZ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!AZ$246,O.3!AZ$257)+O.3!AZ$247","v":0},{"$f":"-SUM(O.3!BA$244,O.3!BA$255)*(1+'S&S'!$F11)+SUM(O.3!BA$245,O.3!BA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BA$246,O.3!BA$257)+O.3!BA$247","v":0},{"$f":"-SUM(O.3!BB$244,O.3!BB$255)*(1+'S&S'!$F11)+SUM(O.3!BB$245,O.3!BB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BB$246,O.3!BB$257)+O.3!BB$247","v":0},{"$f":"-SUM(O.3!BC$244,O.3!BC$255)*(1+'S&S'!$F11)+SUM(O.3!BC$245,O.3!BC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BC$246,O.3!BC$257)+O.3!BC$247","v":0},{"$f":"-SUM(O.3!BD$244,O.3!BD$255)*(1+'S&S'!$F11)+SUM(O.3!BD$245,O.3!BD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BD$246,O.3!BD$257)+O.3!BD$247","v":0},{"$f":"-SUM(O.3!BE$244,O.3!BE$255)*(1+'S&S'!$F11)+SUM(O.3!BE$245,O.3!BE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BE$246,O.3!BE$257)+O.3!BE$247","v":0},{"$f":"-SUM(O.3!BF$244,O.3!BF$255)*(1+'S&S'!$F11)+SUM(O.3!BF$245,O.3!BF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BF$246,O.3!BF$257)+O.3!BF$247","v":0},{"$f":"-SUM(O.3!BG$244,O.3!BG$255)*(1+'S&S'!$F11)+SUM(O.3!BG$245,O.3!BG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BG$246,O.3!BG$257)+O.3!BG$247","v":0},{"$f":"-SUM(O.3!BH$244,O.3!BH$255)*(1+'S&S'!$F11)+SUM(O.3!BH$245,O.3!BH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BH$246,O.3!BH$257)+O.3!BH$247","v":0},{"$f":"-SUM(O.3!BI$244,O.3!BI$255)*(1+'S&S'!$F11)+SUM(O.3!BI$245,O.3!BI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BI$246,O.3!BI$257)+O.3!BI$247","v":0},{"$f":"-SUM(O.3!BJ$244,O.3!BJ$255)*(1+'S&S'!$F11)+SUM(O.3!BJ$245,O.3!BJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BJ$246,O.3!BJ$257)+O.3!BJ$247","v":0},{"$f":"-SUM(O.3!BK$244,O.3!BK$255)*(1+'S&S'!$F11)+SUM(O.3!BK$245,O.3!BK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BK$246,O.3!BK$257)+O.3!BK$247","v":0},{"$f":"-SUM(O.3!BL$244,O.3!BL$255)*(1+'S&S'!$F11)+SUM(O.3!BL$245,O.3!BL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BL$246,O.3!BL$257)+O.3!BL$247","v":0},{"$f":"-SUM(O.3!BM$244,O.3!BM$255)*(1+'S&S'!$F11)+SUM(O.3!BM$245,O.3!BM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BM$246,O.3!BM$257)+O.3!BM$247","v":0},{"$f":"-SUM(O.3!BN$244,O.3!BN$255)*(1+'S&S'!$F11)+SUM(O.3!BN$245,O.3!BN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BN$246,O.3!BN$257)+O.3!BN$247","v":0},{"$f":"-SUM(O.3!BO$244,O.3!BO$255)*(1+'S&S'!$F11)+SUM(O.3!BO$245,O.3!BO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BO$246,O.3!BO$257)+O.3!BO$247","v":0},{"$f":"-SUM(O.3!BP$244,O.3!BP$255)*(1+'S&S'!$F11)+SUM(O.3!BP$245,O.3!BP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BP$246,O.3!BP$257)+O.3!BP$247","v":0},{"$f":"-SUM(O.3!BQ$244,O.3!BQ$255)*(1+'S&S'!$F11)+SUM(O.3!BQ$245,O.3!BQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BQ$246,O.3!BQ$257)+O.3!BQ$247","v":0},{"$f":"-SUM(O.3!BR$244,O.3!BR$255)*(1+'S&S'!$F11)+SUM(O.3!BR$245,O.3!BR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BR$246,O.3!BR$257)+O.3!BR$247","v":0},{"$f":"-SUM(O.3!BS$244,O.3!BS$255)*(1+'S&S'!$F11)+SUM(O.3!BS$245,O.3!BS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BS$246,O.3!BS$257)+O.3!BS$247","v":0},{"$f":"-SUM(O.3!BT$244,O.3!BT$255)*(1+'S&S'!$F11)+SUM(O.3!BT$245,O.3!BT$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BT$246,O.3!BT$257)+O.3!BT$247","v":0},{"$f":"-SUM(O.3!BU$244,O.3!BU$255)*(1+'S&S'!$F11)+SUM(O.3!BU$245,O.3!BU$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BU$246,O.3!BU$257)+O.3!BU$247","v":0},{"$f":"-SUM(O.3!BV$244,O.3!BV$255)*(1+'S&S'!$F11)+SUM(O.3!BV$245,O.3!BV$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BV$246,O.3!BV$257)+O.3!BV$247","v":0},{"$f":"-SUM(O.3!BW$244,O.3!BW$255)*(1+'S&S'!$F11)+SUM(O.3!BW$245,O.3!BW$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BW$246,O.3!BW$257)+O.3!BW$247","v":0},{"$f":"-SUM(O.3!BX$244,O.3!BX$255)*(1+'S&S'!$F11)+SUM(O.3!BX$245,O.3!BX$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BX$246,O.3!BX$257)+O.3!BX$247","v":0},{"$f":"-SUM(O.3!BY$244,O.3!BY$255)*(1+'S&S'!$F11)+SUM(O.3!BY$245,O.3!BY$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BY$246,O.3!BY$257)+O.3!BY$247","v":0},{"$f":"-SUM(O.3!BZ$244,O.3!BZ$255)*(1+'S&S'!$F11)+SUM(O.3!BZ$245,O.3!BZ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!BZ$246,O.3!BZ$257)+O.3!BZ$247","v":0},{"$f":"-SUM(O.3!CA$244,O.3!CA$255)*(1+'S&S'!$F11)+SUM(O.3!CA$245,O.3!CA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!CA$246,O.3!CA$257)+O.3!CA$247","v":0},{"$f":"-SUM(O.3!CB$244,O.3!CB$255)*(1+'S&S'!$F11)+SUM(O.3!CB$245,O.3!CB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!CB$246,O.3!CB$257)+O.3!CB$247","v":0},{"$f":"-SUM(O.3!CC$244,O.3!CC$255)*(1+'S&S'!$F11)+SUM(O.3!CC$245,O.3!CC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!CC$246,O.3!CC$257)+O.3!CC$247","v":0},{"$f":"-SUM(O.3!CD$244,O.3!CD$255)*(1+'S&S'!$F11)+SUM(O.3!CD$245,O.3!CD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!CD$246,O.3!CD$257)+O.3!CD$247","v":0},{"$f":"-SUM(O.3!CE$244,O.3!CE$255)*(1+'S&S'!$F11)+SUM(O.3!CE$245,O.3!CE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!CE$246,O.3!CE$257)+O.3!CE$247","v":0},{"$f":"-SUM(O.3!CF$244,O.3!CF$255)*(1+'S&S'!$F11)+SUM(O.3!CF$245,O.3!CF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!CF$246,O.3!CF$257)+O.3!CF$247","v":0},{"$f":"-SUM(O.3!CG$244,O.3!CG$255)*(1+'S&S'!$F11)+SUM(O.3!CG$245,O.3!CG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!CG$246,O.3!CG$257)+O.3!CG$247","v":0},{"$f":"-SUM(O.3!CH$244,O.3!CH$255)*(1+'S&S'!$F11)+SUM(O.3!CH$245,O.3!CH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!CH$246,O.3!CH$257)+O.3!CH$247","v":0},{"$f":"-SUM(O.3!CI$244,O.3!CI$255)*(1+'S&S'!$F11)+SUM(O.3!CI$245,O.3!CI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!CI$246,O.3!CI$257)+O.3!CI$247","v":0},{"$f":"-SUM(O.3!CJ$244,O.3!CJ$255)*(1+'S&S'!$F11)+SUM(O.3!CJ$245,O.3!CJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!CJ$246,O.3!CJ$257)+O.3!CJ$247","v":0},{"$f":"-SUM(O.3!CK$244,O.3!CK$255)*(1+'S&S'!$F11)+SUM(O.3!CK$245,O.3!CK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!CK$246,O.3!CK$257)+O.3!CK$247","v":0},{"$f":"-SUM(O.3!CL$244,O.3!CL$255)*(1+'S&S'!$F11)+SUM(O.3!CL$245,O.3!CL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!CL$246,O.3!CL$257)+O.3!CL$247","v":0},{"$f":"-SUM(O.3!CM$244,O.3!CM$255)*(1+'S&S'!$F11)+SUM(O.3!CM$245,O.3!CM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!CM$246,O.3!CM$257)+O.3!CM$247","v":0},{"$f":"-SUM(O.3!CN$244,O.3!CN$255)*(1+'S&S'!$F11)+SUM(O.3!CN$245,O.3!CN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!CN$246,O.3!CN$257)+O.3!CN$247","v":0},{"$f":"-SUM(O.3!CO$244,O.3!CO$255)*(1+'S&S'!$F11)+SUM(O.3!CO$245,O.3!CO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!CO$246,O.3!CO$257)+O.3!CO$247","v":0},{"$f":"-SUM(O.3!CP$244,O.3!CP$255)*(1+'S&S'!$F11)+SUM(O.3!CP$245,O.3!CP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!CP$246,O.3!CP$257)+O.3!CP$247","v":0},{"$f":"-SUM(O.3!CQ$244,O.3!CQ$255)*(1+'S&S'!$F11)+SUM(O.3!CQ$245,O.3!CQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!CQ$246,O.3!CQ$257)+O.3!CQ$247","v":0},{"$f":"-SUM(O.3!CR$244,O.3!CR$255)*(1+'S&S'!$F11)+SUM(O.3!CR$245,O.3!CR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!CR$246,O.3!CR$257)+O.3!CR$247","v":0},{"$f":"-SUM(O.3!CS$244,O.3!CS$255)*(1+'S&S'!$F11)+SUM(O.3!CS$245,O.3!CS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.3!CS$246,O.3!CS$257)+O.3!CS$247","v":0}]
[null,null,{"$f":"O.3!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"C. Total operating and maintenance costs with 1% increase"},null,{"$f":"G290+NPV(G.Asm!$F$76,H290:INDEX(H290:CS290,RP))","v":0},0,{"$f":"-SUM(O.3!G$244,O.3!G$255)+SUM(O.3!G$245,O.3!G$256)-SUM(O.3!G$246,O.3!G$257)*(1+'S&S'!$F12)+O.3!G$247","v":0},{"$f":"-SUM(O.3!H$244,O.3!H$255)+SUM(O.3!H$245,O.3!H$256)-SUM(O.3!H$246,O.3!H$257)*(1+'S&S'!$F12)+O.3!H$247","v":0},{"$f":"-SUM(O.3!I$244,O.3!I$255)+SUM(O.3!I$245,O.3!I$256)-SUM(O.3!I$246,O.3!I$257)*(1+'S&S'!$F12)+O.3!I$247","v":0},{"$f":"-SUM(O.3!J$244,O.3!J$255)+SUM(O.3!J$245,O.3!J$256)-SUM(O.3!J$246,O.3!J$257)*(1+'S&S'!$F12)+O.3!J$247","v":0},{"$f":"-SUM(O.3!K$244,O.3!K$255)+SUM(O.3!K$245,O.3!K$256)-SUM(O.3!K$246,O.3!K$257)*(1+'S&S'!$F12)+O.3!K$247","v":0},{"$f":"-SUM(O.3!L$244,O.3!L$255)+SUM(O.3!L$245,O.3!L$256)-SUM(O.3!L$246,O.3!L$257)*(1+'S&S'!$F12)+O.3!L$247","v":0},{"$f":"-SUM(O.3!M$244,O.3!M$255)+SUM(O.3!M$245,O.3!M$256)-SUM(O.3!M$246,O.3!M$257)*(1+'S&S'!$F12)+O.3!M$247","v":0},{"$f":"-SUM(O.3!N$244,O.3!N$255)+SUM(O.3!N$245,O.3!N$256)-SUM(O.3!N$246,O.3!N$257)*(1+'S&S'!$F12)+O.3!N$247","v":0},{"$f":"-SUM(O.3!O$244,O.3!O$255)+SUM(O.3!O$245,O.3!O$256)-SUM(O.3!O$246,O.3!O$257)*(1+'S&S'!$F12)+O.3!O$247","v":0},{"$f":"-SUM(O.3!P$244,O.3!P$255)+SUM(O.3!P$245,O.3!P$256)-SUM(O.3!P$246,O.3!P$257)*(1+'S&S'!$F12)+O.3!P$247","v":0},{"$f":"-SUM(O.3!Q$244,O.3!Q$255)+SUM(O.3!Q$245,O.3!Q$256)-SUM(O.3!Q$246,O.3!Q$257)*(1+'S&S'!$F12)+O.3!Q$247","v":0},{"$f":"-SUM(O.3!R$244,O.3!R$255)+SUM(O.3!R$245,O.3!R$256)-SUM(O.3!R$246,O.3!R$257)*(1+'S&S'!$F12)+O.3!R$247","v":0},{"$f":"-SUM(O.3!S$244,O.3!S$255)+SUM(O.3!S$245,O.3!S$256)-SUM(O.3!S$246,O.3!S$257)*(1+'S&S'!$F12)+O.3!S$247","v":0},{"$f":"-SUM(O.3!T$244,O.3!T$255)+SUM(O.3!T$245,O.3!T$256)-SUM(O.3!T$246,O.3!T$257)*(1+'S&S'!$F12)+O.3!T$247","v":0},{"$f":"-SUM(O.3!U$244,O.3!U$255)+SUM(O.3!U$245,O.3!U$256)-SUM(O.3!U$246,O.3!U$257)*(1+'S&S'!$F12)+O.3!U$247","v":0},{"$f":"-SUM(O.3!V$244,O.3!V$255)+SUM(O.3!V$245,O.3!V$256)-SUM(O.3!V$246,O.3!V$257)*(1+'S&S'!$F12)+O.3!V$247","v":0},{"$f":"-SUM(O.3!W$244,O.3!W$255)+SUM(O.3!W$245,O.3!W$256)-SUM(O.3!W$246,O.3!W$257)*(1+'S&S'!$F12)+O.3!W$247","v":0},{"$f":"-SUM(O.3!X$244,O.3!X$255)+SUM(O.3!X$245,O.3!X$256)-SUM(O.3!X$246,O.3!X$257)*(1+'S&S'!$F12)+O.3!X$247","v":0},{"$f":"-SUM(O.3!Y$244,O.3!Y$255)+SUM(O.3!Y$245,O.3!Y$256)-SUM(O.3!Y$246,O.3!Y$257)*(1+'S&S'!$F12)+O.3!Y$247","v":0},{"$f":"-SUM(O.3!Z$244,O.3!Z$255)+SUM(O.3!Z$245,O.3!Z$256)-SUM(O.3!Z$246,O.3!Z$257)*(1+'S&S'!$F12)+O.3!Z$247","v":0},{"$f":"-SUM(O.3!AA$244,O.3!AA$255)+SUM(O.3!AA$245,O.3!AA$256)-SUM(O.3!AA$246,O.3!AA$257)*(1+'S&S'!$F12)+O.3!AA$247","v":0},{"$f":"-SUM(O.3!AB$244,O.3!AB$255)+SUM(O.3!AB$245,O.3!AB$256)-SUM(O.3!AB$246,O.3!AB$257)*(1+'S&S'!$F12)+O.3!AB$247","v":0},{"$f":"-SUM(O.3!AC$244,O.3!AC$255)+SUM(O.3!AC$245,O.3!AC$256)-SUM(O.3!AC$246,O.3!AC$257)*(1+'S&S'!$F12)+O.3!AC$247","v":0},{"$f":"-SUM(O.3!AD$244,O.3!AD$255)+SUM(O.3!AD$245,O.3!AD$256)-SUM(O.3!AD$246,O.3!AD$257)*(1+'S&S'!$F12)+O.3!AD$247","v":0},{"$f":"-SUM(O.3!AE$244,O.3!AE$255)+SUM(O.3!AE$245,O.3!AE$256)-SUM(O.3!AE$246,O.3!AE$257)*(1+'S&S'!$F12)+O.3!AE$247","v":0},{"$f":"-SUM(O.3!AF$244,O.3!AF$255)+SUM(O.3!AF$245,O.3!AF$256)-SUM(O.3!AF$246,O.3!AF$257)*(1+'S&S'!$F12)+O.3!AF$247","v":0},{"$f":"-SUM(O.3!AG$244,O.3!AG$255)+SUM(O.3!AG$245,O.3!AG$256)-SUM(O.3!AG$246,O.3!AG$257)*(1+'S&S'!$F12)+O.3!AG$247","v":0},{"$f":"-SUM(O.3!AH$244,O.3!AH$255)+SUM(O.3!AH$245,O.3!AH$256)-SUM(O.3!AH$246,O.3!AH$257)*(1+'S&S'!$F12)+O.3!AH$247","v":0},{"$f":"-SUM(O.3!AI$244,O.3!AI$255)+SUM(O.3!AI$245,O.3!AI$256)-SUM(O.3!AI$246,O.3!AI$257)*(1+'S&S'!$F12)+O.3!AI$247","v":0},{"$f":"-SUM(O.3!AJ$244,O.3!AJ$255)+SUM(O.3!AJ$245,O.3!AJ$256)-SUM(O.3!AJ$246,O.3!AJ$257)*(1+'S&S'!$F12)+O.3!AJ$247","v":0},{"$f":"-SUM(O.3!AK$244,O.3!AK$255)+SUM(O.3!AK$245,O.3!AK$256)-SUM(O.3!AK$246,O.3!AK$257)*(1+'S&S'!$F12)+O.3!AK$247","v":0},{"$f":"-SUM(O.3!AL$244,O.3!AL$255)+SUM(O.3!AL$245,O.3!AL$256)-SUM(O.3!AL$246,O.3!AL$257)*(1+'S&S'!$F12)+O.3!AL$247","v":0},{"$f":"-SUM(O.3!AM$244,O.3!AM$255)+SUM(O.3!AM$245,O.3!AM$256)-SUM(O.3!AM$246,O.3!AM$257)*(1+'S&S'!$F12)+O.3!AM$247","v":0},{"$f":"-SUM(O.3!AN$244,O.3!AN$255)+SUM(O.3!AN$245,O.3!AN$256)-SUM(O.3!AN$246,O.3!AN$257)*(1+'S&S'!$F12)+O.3!AN$247","v":0},{"$f":"-SUM(O.3!AO$244,O.3!AO$255)+SUM(O.3!AO$245,O.3!AO$256)-SUM(O.3!AO$246,O.3!AO$257)*(1+'S&S'!$F12)+O.3!AO$247","v":0},{"$f":"-SUM(O.3!AP$244,O.3!AP$255)+SUM(O.3!AP$245,O.3!AP$256)-SUM(O.3!AP$246,O.3!AP$257)*(1+'S&S'!$F12)+O.3!AP$247","v":0},{"$f":"-SUM(O.3!AQ$244,O.3!AQ$255)+SUM(O.3!AQ$245,O.3!AQ$256)-SUM(O.3!AQ$246,O.3!AQ$257)*(1+'S&S'!$F12)+O.3!AQ$247","v":0},{"$f":"-SUM(O.3!AR$244,O.3!AR$255)+SUM(O.3!AR$245,O.3!AR$256)-SUM(O.3!AR$246,O.3!AR$257)*(1+'S&S'!$F12)+O.3!AR$247","v":0},{"$f":"-SUM(O.3!AS$244,O.3!AS$255)+SUM(O.3!AS$245,O.3!AS$256)-SUM(O.3!AS$246,O.3!AS$257)*(1+'S&S'!$F12)+O.3!AS$247","v":0},{"$f":"-SUM(O.3!AT$244,O.3!AT$255)+SUM(O.3!AT$245,O.3!AT$256)-SUM(O.3!AT$246,O.3!AT$257)*(1+'S&S'!$F12)+O.3!AT$247","v":0},{"$f":"-SUM(O.3!AU$244,O.3!AU$255)+SUM(O.3!AU$245,O.3!AU$256)-SUM(O.3!AU$246,O.3!AU$257)*(1+'S&S'!$F12)+O.3!AU$247","v":0},{"$f":"-SUM(O.3!AV$244,O.3!AV$255)+SUM(O.3!AV$245,O.3!AV$256)-SUM(O.3!AV$246,O.3!AV$257)*(1+'S&S'!$F12)+O.3!AV$247","v":0},{"$f":"-SUM(O.3!AW$244,O.3!AW$255)+SUM(O.3!AW$245,O.3!AW$256)-SUM(O.3!AW$246,O.3!AW$257)*(1+'S&S'!$F12)+O.3!AW$247","v":0},{"$f":"-SUM(O.3!AX$244,O.3!AX$255)+SUM(O.3!AX$245,O.3!AX$256)-SUM(O.3!AX$246,O.3!AX$257)*(1+'S&S'!$F12)+O.3!AX$247","v":0},{"$f":"-SUM(O.3!AY$244,O.3!AY$255)+SUM(O.3!AY$245,O.3!AY$256)-SUM(O.3!AY$246,O.3!AY$257)*(1+'S&S'!$F12)+O.3!AY$247","v":0},{"$f":"-SUM(O.3!AZ$244,O.3!AZ$255)+SUM(O.3!AZ$245,O.3!AZ$256)-SUM(O.3!AZ$246,O.3!AZ$257)*(1+'S&S'!$F12)+O.3!AZ$247","v":0},{"$f":"-SUM(O.3!BA$244,O.3!BA$255)+SUM(O.3!BA$245,O.3!BA$256)-SUM(O.3!BA$246,O.3!BA$257)*(1+'S&S'!$F12)+O.3!BA$247","v":0},{"$f":"-SUM(O.3!BB$244,O.3!BB$255)+SUM(O.3!BB$245,O.3!BB$256)-SUM(O.3!BB$246,O.3!BB$257)*(1+'S&S'!$F12)+O.3!BB$247","v":0},{"$f":"-SUM(O.3!BC$244,O.3!BC$255)+SUM(O.3!BC$245,O.3!BC$256)-SUM(O.3!BC$246,O.3!BC$257)*(1+'S&S'!$F12)+O.3!BC$247","v":0},{"$f":"-SUM(O.3!BD$244,O.3!BD$255)+SUM(O.3!BD$245,O.3!BD$256)-SUM(O.3!BD$246,O.3!BD$257)*(1+'S&S'!$F12)+O.3!BD$247","v":0},{"$f":"-SUM(O.3!BE$244,O.3!BE$255)+SUM(O.3!BE$245,O.3!BE$256)-SUM(O.3!BE$246,O.3!BE$257)*(1+'S&S'!$F12)+O.3!BE$247","v":0},{"$f":"-SUM(O.3!BF$244,O.3!BF$255)+SUM(O.3!BF$245,O.3!BF$256)-SUM(O.3!BF$246,O.3!BF$257)*(1+'S&S'!$F12)+O.3!BF$247","v":0},{"$f":"-SUM(O.3!BG$244,O.3!BG$255)+SUM(O.3!BG$245,O.3!BG$256)-SUM(O.3!BG$246,O.3!BG$257)*(1+'S&S'!$F12)+O.3!BG$247","v":0},{"$f":"-SUM(O.3!BH$244,O.3!BH$255)+SUM(O.3!BH$245,O.3!BH$256)-SUM(O.3!BH$246,O.3!BH$257)*(1+'S&S'!$F12)+O.3!BH$247","v":0},{"$f":"-SUM(O.3!BI$244,O.3!BI$255)+SUM(O.3!BI$245,O.3!BI$256)-SUM(O.3!BI$246,O.3!BI$257)*(1+'S&S'!$F12)+O.3!BI$247","v":0},{"$f":"-SUM(O.3!BJ$244,O.3!BJ$255)+SUM(O.3!BJ$245,O.3!BJ$256)-SUM(O.3!BJ$246,O.3!BJ$257)*(1+'S&S'!$F12)+O.3!BJ$247","v":0},{"$f":"-SUM(O.3!BK$244,O.3!BK$255)+SUM(O.3!BK$245,O.3!BK$256)-SUM(O.3!BK$246,O.3!BK$257)*(1+'S&S'!$F12)+O.3!BK$247","v":0},{"$f":"-SUM(O.3!BL$244,O.3!BL$255)+SUM(O.3!BL$245,O.3!BL$256)-SUM(O.3!BL$246,O.3!BL$257)*(1+'S&S'!$F12)+O.3!BL$247","v":0},{"$f":"-SUM(O.3!BM$244,O.3!BM$255)+SUM(O.3!BM$245,O.3!BM$256)-SUM(O.3!BM$246,O.3!BM$257)*(1+'S&S'!$F12)+O.3!BM$247","v":0},{"$f":"-SUM(O.3!BN$244,O.3!BN$255)+SUM(O.3!BN$245,O.3!BN$256)-SUM(O.3!BN$246,O.3!BN$257)*(1+'S&S'!$F12)+O.3!BN$247","v":0},{"$f":"-SUM(O.3!BO$244,O.3!BO$255)+SUM(O.3!BO$245,O.3!BO$256)-SUM(O.3!BO$246,O.3!BO$257)*(1+'S&S'!$F12)+O.3!BO$247","v":0},{"$f":"-SUM(O.3!BP$244,O.3!BP$255)+SUM(O.3!BP$245,O.3!BP$256)-SUM(O.3!BP$246,O.3!BP$257)*(1+'S&S'!$F12)+O.3!BP$247","v":0},{"$f":"-SUM(O.3!BQ$244,O.3!BQ$255)+SUM(O.3!BQ$245,O.3!BQ$256)-SUM(O.3!BQ$246,O.3!BQ$257)*(1+'S&S'!$F12)+O.3!BQ$247","v":0},{"$f":"-SUM(O.3!BR$244,O.3!BR$255)+SUM(O.3!BR$245,O.3!BR$256)-SUM(O.3!BR$246,O.3!BR$257)*(1+'S&S'!$F12)+O.3!BR$247","v":0},{"$f":"-SUM(O.3!BS$244,O.3!BS$255)+SUM(O.3!BS$245,O.3!BS$256)-SUM(O.3!BS$246,O.3!BS$257)*(1+'S&S'!$F12)+O.3!BS$247","v":0},{"$f":"-SUM(O.3!BT$244,O.3!BT$255)+SUM(O.3!BT$245,O.3!BT$256)-SUM(O.3!BT$246,O.3!BT$257)*(1+'S&S'!$F12)+O.3!BT$247","v":0},{"$f":"-SUM(O.3!BU$244,O.3!BU$255)+SUM(O.3!BU$245,O.3!BU$256)-SUM(O.3!BU$246,O.3!BU$257)*(1+'S&S'!$F12)+O.3!BU$247","v":0},{"$f":"-SUM(O.3!BV$244,O.3!BV$255)+SUM(O.3!BV$245,O.3!BV$256)-SUM(O.3!BV$246,O.3!BV$257)*(1+'S&S'!$F12)+O.3!BV$247","v":0},{"$f":"-SUM(O.3!BW$244,O.3!BW$255)+SUM(O.3!BW$245,O.3!BW$256)-SUM(O.3!BW$246,O.3!BW$257)*(1+'S&S'!$F12)+O.3!BW$247","v":0},{"$f":"-SUM(O.3!BX$244,O.3!BX$255)+SUM(O.3!BX$245,O.3!BX$256)-SUM(O.3!BX$246,O.3!BX$257)*(1+'S&S'!$F12)+O.3!BX$247","v":0},{"$f":"-SUM(O.3!BY$244,O.3!BY$255)+SUM(O.3!BY$245,O.3!BY$256)-SUM(O.3!BY$246,O.3!BY$257)*(1+'S&S'!$F12)+O.3!BY$247","v":0},{"$f":"-SUM(O.3!BZ$244,O.3!BZ$255)+SUM(O.3!BZ$245,O.3!BZ$256)-SUM(O.3!BZ$246,O.3!BZ$257)*(1+'S&S'!$F12)+O.3!BZ$247","v":0},{"$f":"-SUM(O.3!CA$244,O.3!CA$255)+SUM(O.3!CA$245,O.3!CA$256)-SUM(O.3!CA$246,O.3!CA$257)*(1+'S&S'!$F12)+O.3!CA$247","v":0},{"$f":"-SUM(O.3!CB$244,O.3!CB$255)+SUM(O.3!CB$245,O.3!CB$256)-SUM(O.3!CB$246,O.3!CB$257)*(1+'S&S'!$F12)+O.3!CB$247","v":0},{"$f":"-SUM(O.3!CC$244,O.3!CC$255)+SUM(O.3!CC$245,O.3!CC$256)-SUM(O.3!CC$246,O.3!CC$257)*(1+'S&S'!$F12)+O.3!CC$247","v":0},{"$f":"-SUM(O.3!CD$244,O.3!CD$255)+SUM(O.3!CD$245,O.3!CD$256)-SUM(O.3!CD$246,O.3!CD$257)*(1+'S&S'!$F12)+O.3!CD$247","v":0},{"$f":"-SUM(O.3!CE$244,O.3!CE$255)+SUM(O.3!CE$245,O.3!CE$256)-SUM(O.3!CE$246,O.3!CE$257)*(1+'S&S'!$F12)+O.3!CE$247","v":0},{"$f":"-SUM(O.3!CF$244,O.3!CF$255)+SUM(O.3!CF$245,O.3!CF$256)-SUM(O.3!CF$246,O.3!CF$257)*(1+'S&S'!$F12)+O.3!CF$247","v":0},{"$f":"-SUM(O.3!CG$244,O.3!CG$255)+SUM(O.3!CG$245,O.3!CG$256)-SUM(O.3!CG$246,O.3!CG$257)*(1+'S&S'!$F12)+O.3!CG$247","v":0},{"$f":"-SUM(O.3!CH$244,O.3!CH$255)+SUM(O.3!CH$245,O.3!CH$256)-SUM(O.3!CH$246,O.3!CH$257)*(1+'S&S'!$F12)+O.3!CH$247","v":0},{"$f":"-SUM(O.3!CI$244,O.3!CI$255)+SUM(O.3!CI$245,O.3!CI$256)-SUM(O.3!CI$246,O.3!CI$257)*(1+'S&S'!$F12)+O.3!CI$247","v":0},{"$f":"-SUM(O.3!CJ$244,O.3!CJ$255)+SUM(O.3!CJ$245,O.3!CJ$256)-SUM(O.3!CJ$246,O.3!CJ$257)*(1+'S&S'!$F12)+O.3!CJ$247","v":0},{"$f":"-SUM(O.3!CK$244,O.3!CK$255)+SUM(O.3!CK$245,O.3!CK$256)-SUM(O.3!CK$246,O.3!CK$257)*(1+'S&S'!$F12)+O.3!CK$247","v":0},{"$f":"-SUM(O.3!CL$244,O.3!CL$255)+SUM(O.3!CL$245,O.3!CL$256)-SUM(O.3!CL$246,O.3!CL$257)*(1+'S&S'!$F12)+O.3!CL$247","v":0},{"$f":"-SUM(O.3!CM$244,O.3!CM$255)+SUM(O.3!CM$245,O.3!CM$256)-SUM(O.3!CM$246,O.3!CM$257)*(1+'S&S'!$F12)+O.3!CM$247","v":0},{"$f":"-SUM(O.3!CN$244,O.3!CN$255)+SUM(O.3!CN$245,O.3!CN$256)-SUM(O.3!CN$246,O.3!CN$257)*(1+'S&S'!$F12)+O.3!CN$247","v":0},{"$f":"-SUM(O.3!CO$244,O.3!CO$255)+SUM(O.3!CO$245,O.3!CO$256)-SUM(O.3!CO$246,O.3!CO$257)*(1+'S&S'!$F12)+O.3!CO$247","v":0},{"$f":"-SUM(O.3!CP$244,O.3!CP$255)+SUM(O.3!CP$245,O.3!CP$256)-SUM(O.3!CP$246,O.3!CP$257)*(1+'S&S'!$F12)+O.3!CP$247","v":0},{"$f":"-SUM(O.3!CQ$244,O.3!CQ$255)+SUM(O.3!CQ$245,O.3!CQ$256)-SUM(O.3!CQ$246,O.3!CQ$257)*(1+'S&S'!$F12)+O.3!CQ$247","v":0},{"$f":"-SUM(O.3!CR$244,O.3!CR$255)+SUM(O.3!CR$245,O.3!CR$256)-SUM(O.3!CR$246,O.3!CR$257)*(1+'S&S'!$F12)+O.3!CR$247","v":0},{"$f":"-SUM(O.3!CS$244,O.3!CS$255)+SUM(O.3!CS$245,O.3!CS$256)-SUM(O.3!CS$246,O.3!CS$257)*(1+'S&S'!$F12)+O.3!CS$247","v":0}]
[null,null,{"$f":"O.3!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"C. Total operating and maintenance costs with 1% decrease"},null,{"$f":"G291+NPV(G.Asm!$F$76,H291:INDEX(H291:CS291,RP))","v":0},0,{"$f":"-SUM(O.3!G$244,O.3!G$255)+SUM(O.3!G$245,O.3!G$256)-SUM(O.3!G$246,O.3!G$257)*(1+'S&S'!$F13)+O.3!G$247","v":0},{"$f":"-SUM(O.3!H$244,O.3!H$255)+SUM(O.3!H$245,O.3!H$256)-SUM(O.3!H$246,O.3!H$257)*(1+'S&S'!$F13)+O.3!H$247","v":0},{"$f":"-SUM(O.3!I$244,O.3!I$255)+SUM(O.3!I$245,O.3!I$256)-SUM(O.3!I$246,O.3!I$257)*(1+'S&S'!$F13)+O.3!I$247","v":0},{"$f":"-SUM(O.3!J$244,O.3!J$255)+SUM(O.3!J$245,O.3!J$256)-SUM(O.3!J$246,O.3!J$257)*(1+'S&S'!$F13)+O.3!J$247","v":0},{"$f":"-SUM(O.3!K$244,O.3!K$255)+SUM(O.3!K$245,O.3!K$256)-SUM(O.3!K$246,O.3!K$257)*(1+'S&S'!$F13)+O.3!K$247","v":0},{"$f":"-SUM(O.3!L$244,O.3!L$255)+SUM(O.3!L$245,O.3!L$256)-SUM(O.3!L$246,O.3!L$257)*(1+'S&S'!$F13)+O.3!L$247","v":0},{"$f":"-SUM(O.3!M$244,O.3!M$255)+SUM(O.3!M$245,O.3!M$256)-SUM(O.3!M$246,O.3!M$257)*(1+'S&S'!$F13)+O.3!M$247","v":0},{"$f":"-SUM(O.3!N$244,O.3!N$255)+SUM(O.3!N$245,O.3!N$256)-SUM(O.3!N$246,O.3!N$257)*(1+'S&S'!$F13)+O.3!N$247","v":0},{"$f":"-SUM(O.3!O$244,O.3!O$255)+SUM(O.3!O$245,O.3!O$256)-SUM(O.3!O$246,O.3!O$257)*(1+'S&S'!$F13)+O.3!O$247","v":0},{"$f":"-SUM(O.3!P$244,O.3!P$255)+SUM(O.3!P$245,O.3!P$256)-SUM(O.3!P$246,O.3!P$257)*(1+'S&S'!$F13)+O.3!P$247","v":0},{"$f":"-SUM(O.3!Q$244,O.3!Q$255)+SUM(O.3!Q$245,O.3!Q$256)-SUM(O.3!Q$246,O.3!Q$257)*(1+'S&S'!$F13)+O.3!Q$247","v":0},{"$f":"-SUM(O.3!R$244,O.3!R$255)+SUM(O.3!R$245,O.3!R$256)-SUM(O.3!R$246,O.3!R$257)*(1+'S&S'!$F13)+O.3!R$247","v":0},{"$f":"-SUM(O.3!S$244,O.3!S$255)+SUM(O.3!S$245,O.3!S$256)-SUM(O.3!S$246,O.3!S$257)*(1+'S&S'!$F13)+O.3!S$247","v":0},{"$f":"-SUM(O.3!T$244,O.3!T$255)+SUM(O.3!T$245,O.3!T$256)-SUM(O.3!T$246,O.3!T$257)*(1+'S&S'!$F13)+O.3!T$247","v":0},{"$f":"-SUM(O.3!U$244,O.3!U$255)+SUM(O.3!U$245,O.3!U$256)-SUM(O.3!U$246,O.3!U$257)*(1+'S&S'!$F13)+O.3!U$247","v":0},{"$f":"-SUM(O.3!V$244,O.3!V$255)+SUM(O.3!V$245,O.3!V$256)-SUM(O.3!V$246,O.3!V$257)*(1+'S&S'!$F13)+O.3!V$247","v":0},{"$f":"-SUM(O.3!W$244,O.3!W$255)+SUM(O.3!W$245,O.3!W$256)-SUM(O.3!W$246,O.3!W$257)*(1+'S&S'!$F13)+O.3!W$247","v":0},{"$f":"-SUM(O.3!X$244,O.3!X$255)+SUM(O.3!X$245,O.3!X$256)-SUM(O.3!X$246,O.3!X$257)*(1+'S&S'!$F13)+O.3!X$247","v":0},{"$f":"-SUM(O.3!Y$244,O.3!Y$255)+SUM(O.3!Y$245,O.3!Y$256)-SUM(O.3!Y$246,O.3!Y$257)*(1+'S&S'!$F13)+O.3!Y$247","v":0},{"$f":"-SUM(O.3!Z$244,O.3!Z$255)+SUM(O.3!Z$245,O.3!Z$256)-SUM(O.3!Z$246,O.3!Z$257)*(1+'S&S'!$F13)+O.3!Z$247","v":0},{"$f":"-SUM(O.3!AA$244,O.3!AA$255)+SUM(O.3!AA$245,O.3!AA$256)-SUM(O.3!AA$246,O.3!AA$257)*(1+'S&S'!$F13)+O.3!AA$247","v":0},{"$f":"-SUM(O.3!AB$244,O.3!AB$255)+SUM(O.3!AB$245,O.3!AB$256)-SUM(O.3!AB$246,O.3!AB$257)*(1+'S&S'!$F13)+O.3!AB$247","v":0},{"$f":"-SUM(O.3!AC$244,O.3!AC$255)+SUM(O.3!AC$245,O.3!AC$256)-SUM(O.3!AC$246,O.3!AC$257)*(1+'S&S'!$F13)+O.3!AC$247","v":0},{"$f":"-SUM(O.3!AD$244,O.3!AD$255)+SUM(O.3!AD$245,O.3!AD$256)-SUM(O.3!AD$246,O.3!AD$257)*(1+'S&S'!$F13)+O.3!AD$247","v":0},{"$f":"-SUM(O.3!AE$244,O.3!AE$255)+SUM(O.3!AE$245,O.3!AE$256)-SUM(O.3!AE$246,O.3!AE$257)*(1+'S&S'!$F13)+O.3!AE$247","v":0},{"$f":"-SUM(O.3!AF$244,O.3!AF$255)+SUM(O.3!AF$245,O.3!AF$256)-SUM(O.3!AF$246,O.3!AF$257)*(1+'S&S'!$F13)+O.3!AF$247","v":0},{"$f":"-SUM(O.3!AG$244,O.3!AG$255)+SUM(O.3!AG$245,O.3!AG$256)-SUM(O.3!AG$246,O.3!AG$257)*(1+'S&S'!$F13)+O.3!AG$247","v":0},{"$f":"-SUM(O.3!AH$244,O.3!AH$255)+SUM(O.3!AH$245,O.3!AH$256)-SUM(O.3!AH$246,O.3!AH$257)*(1+'S&S'!$F13)+O.3!AH$247","v":0},{"$f":"-SUM(O.3!AI$244,O.3!AI$255)+SUM(O.3!AI$245,O.3!AI$256)-SUM(O.3!AI$246,O.3!AI$257)*(1+'S&S'!$F13)+O.3!AI$247","v":0},{"$f":"-SUM(O.3!AJ$244,O.3!AJ$255)+SUM(O.3!AJ$245,O.3!AJ$256)-SUM(O.3!AJ$246,O.3!AJ$257)*(1+'S&S'!$F13)+O.3!AJ$247","v":0},{"$f":"-SUM(O.3!AK$244,O.3!AK$255)+SUM(O.3!AK$245,O.3!AK$256)-SUM(O.3!AK$246,O.3!AK$257)*(1+'S&S'!$F13)+O.3!AK$247","v":0},{"$f":"-SUM(O.3!AL$244,O.3!AL$255)+SUM(O.3!AL$245,O.3!AL$256)-SUM(O.3!AL$246,O.3!AL$257)*(1+'S&S'!$F13)+O.3!AL$247","v":0},{"$f":"-SUM(O.3!AM$244,O.3!AM$255)+SUM(O.3!AM$245,O.3!AM$256)-SUM(O.3!AM$246,O.3!AM$257)*(1+'S&S'!$F13)+O.3!AM$247","v":0},{"$f":"-SUM(O.3!AN$244,O.3!AN$255)+SUM(O.3!AN$245,O.3!AN$256)-SUM(O.3!AN$246,O.3!AN$257)*(1+'S&S'!$F13)+O.3!AN$247","v":0},{"$f":"-SUM(O.3!AO$244,O.3!AO$255)+SUM(O.3!AO$245,O.3!AO$256)-SUM(O.3!AO$246,O.3!AO$257)*(1+'S&S'!$F13)+O.3!AO$247","v":0},{"$f":"-SUM(O.3!AP$244,O.3!AP$255)+SUM(O.3!AP$245,O.3!AP$256)-SUM(O.3!AP$246,O.3!AP$257)*(1+'S&S'!$F13)+O.3!AP$247","v":0},{"$f":"-SUM(O.3!AQ$244,O.3!AQ$255)+SUM(O.3!AQ$245,O.3!AQ$256)-SUM(O.3!AQ$246,O.3!AQ$257)*(1+'S&S'!$F13)+O.3!AQ$247","v":0},{"$f":"-SUM(O.3!AR$244,O.3!AR$255)+SUM(O.3!AR$245,O.3!AR$256)-SUM(O.3!AR$246,O.3!AR$257)*(1+'S&S'!$F13)+O.3!AR$247","v":0},{"$f":"-SUM(O.3!AS$244,O.3!AS$255)+SUM(O.3!AS$245,O.3!AS$256)-SUM(O.3!AS$246,O.3!AS$257)*(1+'S&S'!$F13)+O.3!AS$247","v":0},{"$f":"-SUM(O.3!AT$244,O.3!AT$255)+SUM(O.3!AT$245,O.3!AT$256)-SUM(O.3!AT$246,O.3!AT$257)*(1+'S&S'!$F13)+O.3!AT$247","v":0},{"$f":"-SUM(O.3!AU$244,O.3!AU$255)+SUM(O.3!AU$245,O.3!AU$256)-SUM(O.3!AU$246,O.3!AU$257)*(1+'S&S'!$F13)+O.3!AU$247","v":0},{"$f":"-SUM(O.3!AV$244,O.3!AV$255)+SUM(O.3!AV$245,O.3!AV$256)-SUM(O.3!AV$246,O.3!AV$257)*(1+'S&S'!$F13)+O.3!AV$247","v":0},{"$f":"-SUM(O.3!AW$244,O.3!AW$255)+SUM(O.3!AW$245,O.3!AW$256)-SUM(O.3!AW$246,O.3!AW$257)*(1+'S&S'!$F13)+O.3!AW$247","v":0},{"$f":"-SUM(O.3!AX$244,O.3!AX$255)+SUM(O.3!AX$245,O.3!AX$256)-SUM(O.3!AX$246,O.3!AX$257)*(1+'S&S'!$F13)+O.3!AX$247","v":0},{"$f":"-SUM(O.3!AY$244,O.3!AY$255)+SUM(O.3!AY$245,O.3!AY$256)-SUM(O.3!AY$246,O.3!AY$257)*(1+'S&S'!$F13)+O.3!AY$247","v":0},{"$f":"-SUM(O.3!AZ$244,O.3!AZ$255)+SUM(O.3!AZ$245,O.3!AZ$256)-SUM(O.3!AZ$246,O.3!AZ$257)*(1+'S&S'!$F13)+O.3!AZ$247","v":0},{"$f":"-SUM(O.3!BA$244,O.3!BA$255)+SUM(O.3!BA$245,O.3!BA$256)-SUM(O.3!BA$246,O.3!BA$257)*(1+'S&S'!$F13)+O.3!BA$247","v":0},{"$f":"-SUM(O.3!BB$244,O.3!BB$255)+SUM(O.3!BB$245,O.3!BB$256)-SUM(O.3!BB$246,O.3!BB$257)*(1+'S&S'!$F13)+O.3!BB$247","v":0},{"$f":"-SUM(O.3!BC$244,O.3!BC$255)+SUM(O.3!BC$245,O.3!BC$256)-SUM(O.3!BC$246,O.3!BC$257)*(1+'S&S'!$F13)+O.3!BC$247","v":0},{"$f":"-SUM(O.3!BD$244,O.3!BD$255)+SUM(O.3!BD$245,O.3!BD$256)-SUM(O.3!BD$246,O.3!BD$257)*(1+'S&S'!$F13)+O.3!BD$247","v":0},{"$f":"-SUM(O.3!BE$244,O.3!BE$255)+SUM(O.3!BE$245,O.3!BE$256)-SUM(O.3!BE$246,O.3!BE$257)*(1+'S&S'!$F13)+O.3!BE$247","v":0},{"$f":"-SUM(O.3!BF$244,O.3!BF$255)+SUM(O.3!BF$245,O.3!BF$256)-SUM(O.3!BF$246,O.3!BF$257)*(1+'S&S'!$F13)+O.3!BF$247","v":0},{"$f":"-SUM(O.3!BG$244,O.3!BG$255)+SUM(O.3!BG$245,O.3!BG$256)-SUM(O.3!BG$246,O.3!BG$257)*(1+'S&S'!$F13)+O.3!BG$247","v":0},{"$f":"-SUM(O.3!BH$244,O.3!BH$255)+SUM(O.3!BH$245,O.3!BH$256)-SUM(O.3!BH$246,O.3!BH$257)*(1+'S&S'!$F13)+O.3!BH$247","v":0},{"$f":"-SUM(O.3!BI$244,O.3!BI$255)+SUM(O.3!BI$245,O.3!BI$256)-SUM(O.3!BI$246,O.3!BI$257)*(1+'S&S'!$F13)+O.3!BI$247","v":0},{"$f":"-SUM(O.3!BJ$244,O.3!BJ$255)+SUM(O.3!BJ$245,O.3!BJ$256)-SUM(O.3!BJ$246,O.3!BJ$257)*(1+'S&S'!$F13)+O.3!BJ$247","v":0},{"$f":"-SUM(O.3!BK$244,O.3!BK$255)+SUM(O.3!BK$245,O.3!BK$256)-SUM(O.3!BK$246,O.3!BK$257)*(1+'S&S'!$F13)+O.3!BK$247","v":0},{"$f":"-SUM(O.3!BL$244,O.3!BL$255)+SUM(O.3!BL$245,O.3!BL$256)-SUM(O.3!BL$246,O.3!BL$257)*(1+'S&S'!$F13)+O.3!BL$247","v":0},{"$f":"-SUM(O.3!BM$244,O.3!BM$255)+SUM(O.3!BM$245,O.3!BM$256)-SUM(O.3!BM$246,O.3!BM$257)*(1+'S&S'!$F13)+O.3!BM$247","v":0},{"$f":"-SUM(O.3!BN$244,O.3!BN$255)+SUM(O.3!BN$245,O.3!BN$256)-SUM(O.3!BN$246,O.3!BN$257)*(1+'S&S'!$F13)+O.3!BN$247","v":0},{"$f":"-SUM(O.3!BO$244,O.3!BO$255)+SUM(O.3!BO$245,O.3!BO$256)-SUM(O.3!BO$246,O.3!BO$257)*(1+'S&S'!$F13)+O.3!BO$247","v":0},{"$f":"-SUM(O.3!BP$244,O.3!BP$255)+SUM(O.3!BP$245,O.3!BP$256)-SUM(O.3!BP$246,O.3!BP$257)*(1+'S&S'!$F13)+O.3!BP$247","v":0},{"$f":"-SUM(O.3!BQ$244,O.3!BQ$255)+SUM(O.3!BQ$245,O.3!BQ$256)-SUM(O.3!BQ$246,O.3!BQ$257)*(1+'S&S'!$F13)+O.3!BQ$247","v":0},{"$f":"-SUM(O.3!BR$244,O.3!BR$255)+SUM(O.3!BR$245,O.3!BR$256)-SUM(O.3!BR$246,O.3!BR$257)*(1+'S&S'!$F13)+O.3!BR$247","v":0},{"$f":"-SUM(O.3!BS$244,O.3!BS$255)+SUM(O.3!BS$245,O.3!BS$256)-SUM(O.3!BS$246,O.3!BS$257)*(1+'S&S'!$F13)+O.3!BS$247","v":0},{"$f":"-SUM(O.3!BT$244,O.3!BT$255)+SUM(O.3!BT$245,O.3!BT$256)-SUM(O.3!BT$246,O.3!BT$257)*(1+'S&S'!$F13)+O.3!BT$247","v":0},{"$f":"-SUM(O.3!BU$244,O.3!BU$255)+SUM(O.3!BU$245,O.3!BU$256)-SUM(O.3!BU$246,O.3!BU$257)*(1+'S&S'!$F13)+O.3!BU$247","v":0},{"$f":"-SUM(O.3!BV$244,O.3!BV$255)+SUM(O.3!BV$245,O.3!BV$256)-SUM(O.3!BV$246,O.3!BV$257)*(1+'S&S'!$F13)+O.3!BV$247","v":0},{"$f":"-SUM(O.3!BW$244,O.3!BW$255)+SUM(O.3!BW$245,O.3!BW$256)-SUM(O.3!BW$246,O.3!BW$257)*(1+'S&S'!$F13)+O.3!BW$247","v":0},{"$f":"-SUM(O.3!BX$244,O.3!BX$255)+SUM(O.3!BX$245,O.3!BX$256)-SUM(O.3!BX$246,O.3!BX$257)*(1+'S&S'!$F13)+O.3!BX$247","v":0},{"$f":"-SUM(O.3!BY$244,O.3!BY$255)+SUM(O.3!BY$245,O.3!BY$256)-SUM(O.3!BY$246,O.3!BY$257)*(1+'S&S'!$F13)+O.3!BY$247","v":0},{"$f":"-SUM(O.3!BZ$244,O.3!BZ$255)+SUM(O.3!BZ$245,O.3!BZ$256)-SUM(O.3!BZ$246,O.3!BZ$257)*(1+'S&S'!$F13)+O.3!BZ$247","v":0},{"$f":"-SUM(O.3!CA$244,O.3!CA$255)+SUM(O.3!CA$245,O.3!CA$256)-SUM(O.3!CA$246,O.3!CA$257)*(1+'S&S'!$F13)+O.3!CA$247","v":0},{"$f":"-SUM(O.3!CB$244,O.3!CB$255)+SUM(O.3!CB$245,O.3!CB$256)-SUM(O.3!CB$246,O.3!CB$257)*(1+'S&S'!$F13)+O.3!CB$247","v":0},{"$f":"-SUM(O.3!CC$244,O.3!CC$255)+SUM(O.3!CC$245,O.3!CC$256)-SUM(O.3!CC$246,O.3!CC$257)*(1+'S&S'!$F13)+O.3!CC$247","v":0},{"$f":"-SUM(O.3!CD$244,O.3!CD$255)+SUM(O.3!CD$245,O.3!CD$256)-SUM(O.3!CD$246,O.3!CD$257)*(1+'S&S'!$F13)+O.3!CD$247","v":0},{"$f":"-SUM(O.3!CE$244,O.3!CE$255)+SUM(O.3!CE$245,O.3!CE$256)-SUM(O.3!CE$246,O.3!CE$257)*(1+'S&S'!$F13)+O.3!CE$247","v":0},{"$f":"-SUM(O.3!CF$244,O.3!CF$255)+SUM(O.3!CF$245,O.3!CF$256)-SUM(O.3!CF$246,O.3!CF$257)*(1+'S&S'!$F13)+O.3!CF$247","v":0},{"$f":"-SUM(O.3!CG$244,O.3!CG$255)+SUM(O.3!CG$245,O.3!CG$256)-SUM(O.3!CG$246,O.3!CG$257)*(1+'S&S'!$F13)+O.3!CG$247","v":0},{"$f":"-SUM(O.3!CH$244,O.3!CH$255)+SUM(O.3!CH$245,O.3!CH$256)-SUM(O.3!CH$246,O.3!CH$257)*(1+'S&S'!$F13)+O.3!CH$247","v":0},{"$f":"-SUM(O.3!CI$244,O.3!CI$255)+SUM(O.3!CI$245,O.3!CI$256)-SUM(O.3!CI$246,O.3!CI$257)*(1+'S&S'!$F13)+O.3!CI$247","v":0},{"$f":"-SUM(O.3!CJ$244,O.3!CJ$255)+SUM(O.3!CJ$245,O.3!CJ$256)-SUM(O.3!CJ$246,O.3!CJ$257)*(1+'S&S'!$F13)+O.3!CJ$247","v":0},{"$f":"-SUM(O.3!CK$244,O.3!CK$255)+SUM(O.3!CK$245,O.3!CK$256)-SUM(O.3!CK$246,O.3!CK$257)*(1+'S&S'!$F13)+O.3!CK$247","v":0},{"$f":"-SUM(O.3!CL$244,O.3!CL$255)+SUM(O.3!CL$245,O.3!CL$256)-SUM(O.3!CL$246,O.3!CL$257)*(1+'S&S'!$F13)+O.3!CL$247","v":0},{"$f":"-SUM(O.3!CM$244,O.3!CM$255)+SUM(O.3!CM$245,O.3!CM$256)-SUM(O.3!CM$246,O.3!CM$257)*(1+'S&S'!$F13)+O.3!CM$247","v":0},{"$f":"-SUM(O.3!CN$244,O.3!CN$255)+SUM(O.3!CN$245,O.3!CN$256)-SUM(O.3!CN$246,O.3!CN$257)*(1+'S&S'!$F13)+O.3!CN$247","v":0},{"$f":"-SUM(O.3!CO$244,O.3!CO$255)+SUM(O.3!CO$245,O.3!CO$256)-SUM(O.3!CO$246,O.3!CO$257)*(1+'S&S'!$F13)+O.3!CO$247","v":0},{"$f":"-SUM(O.3!CP$244,O.3!CP$255)+SUM(O.3!CP$245,O.3!CP$256)-SUM(O.3!CP$246,O.3!CP$257)*(1+'S&S'!$F13)+O.3!CP$247","v":0},{"$f":"-SUM(O.3!CQ$244,O.3!CQ$255)+SUM(O.3!CQ$245,O.3!CQ$256)-SUM(O.3!CQ$246,O.3!CQ$257)*(1+'S&S'!$F13)+O.3!CQ$247","v":0},{"$f":"-SUM(O.3!CR$244,O.3!CR$255)+SUM(O.3!CR$245,O.3!CR$256)-SUM(O.3!CR$246,O.3!CR$257)*(1+'S&S'!$F13)+O.3!CR$247","v":0},{"$f":"-SUM(O.3!CS$244,O.3!CS$255)+SUM(O.3!CS$245,O.3!CS$256)-SUM(O.3!CS$246,O.3!CS$257)*(1+'S&S'!$F13)+O.3!CS$247","v":0}]
[null,null,{"$f":"$C$247&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"F. Total revenues with 1% decrease"},null,{"$f":"G292+NPV(G.Asm!$F$76,H292:INDEX(H292:CS292,RP))","v":0},0,{"$f":"-SUM(O.3!G$244,O.3!G$255)+SUM(O.3!G$245,O.3!G$256)-SUM(O.3!G$246,O.3!G$257)+O.3!G$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!H$244,O.3!H$255)+SUM(O.3!H$245,O.3!H$256)-SUM(O.3!H$246,O.3!H$257)+O.3!H$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!I$244,O.3!I$255)+SUM(O.3!I$245,O.3!I$256)-SUM(O.3!I$246,O.3!I$257)+O.3!I$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!J$244,O.3!J$255)+SUM(O.3!J$245,O.3!J$256)-SUM(O.3!J$246,O.3!J$257)+O.3!J$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!K$244,O.3!K$255)+SUM(O.3!K$245,O.3!K$256)-SUM(O.3!K$246,O.3!K$257)+O.3!K$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!L$244,O.3!L$255)+SUM(O.3!L$245,O.3!L$256)-SUM(O.3!L$246,O.3!L$257)+O.3!L$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!M$244,O.3!M$255)+SUM(O.3!M$245,O.3!M$256)-SUM(O.3!M$246,O.3!M$257)+O.3!M$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!N$244,O.3!N$255)+SUM(O.3!N$245,O.3!N$256)-SUM(O.3!N$246,O.3!N$257)+O.3!N$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!O$244,O.3!O$255)+SUM(O.3!O$245,O.3!O$256)-SUM(O.3!O$246,O.3!O$257)+O.3!O$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!P$244,O.3!P$255)+SUM(O.3!P$245,O.3!P$256)-SUM(O.3!P$246,O.3!P$257)+O.3!P$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!Q$244,O.3!Q$255)+SUM(O.3!Q$245,O.3!Q$256)-SUM(O.3!Q$246,O.3!Q$257)+O.3!Q$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!R$244,O.3!R$255)+SUM(O.3!R$245,O.3!R$256)-SUM(O.3!R$246,O.3!R$257)+O.3!R$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!S$244,O.3!S$255)+SUM(O.3!S$245,O.3!S$256)-SUM(O.3!S$246,O.3!S$257)+O.3!S$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!T$244,O.3!T$255)+SUM(O.3!T$245,O.3!T$256)-SUM(O.3!T$246,O.3!T$257)+O.3!T$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!U$244,O.3!U$255)+SUM(O.3!U$245,O.3!U$256)-SUM(O.3!U$246,O.3!U$257)+O.3!U$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!V$244,O.3!V$255)+SUM(O.3!V$245,O.3!V$256)-SUM(O.3!V$246,O.3!V$257)+O.3!V$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!W$244,O.3!W$255)+SUM(O.3!W$245,O.3!W$256)-SUM(O.3!W$246,O.3!W$257)+O.3!W$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!X$244,O.3!X$255)+SUM(O.3!X$245,O.3!X$256)-SUM(O.3!X$246,O.3!X$257)+O.3!X$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!Y$244,O.3!Y$255)+SUM(O.3!Y$245,O.3!Y$256)-SUM(O.3!Y$246,O.3!Y$257)+O.3!Y$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!Z$244,O.3!Z$255)+SUM(O.3!Z$245,O.3!Z$256)-SUM(O.3!Z$246,O.3!Z$257)+O.3!Z$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AA$244,O.3!AA$255)+SUM(O.3!AA$245,O.3!AA$256)-SUM(O.3!AA$246,O.3!AA$257)+O.3!AA$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AB$244,O.3!AB$255)+SUM(O.3!AB$245,O.3!AB$256)-SUM(O.3!AB$246,O.3!AB$257)+O.3!AB$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AC$244,O.3!AC$255)+SUM(O.3!AC$245,O.3!AC$256)-SUM(O.3!AC$246,O.3!AC$257)+O.3!AC$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AD$244,O.3!AD$255)+SUM(O.3!AD$245,O.3!AD$256)-SUM(O.3!AD$246,O.3!AD$257)+O.3!AD$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AE$244,O.3!AE$255)+SUM(O.3!AE$245,O.3!AE$256)-SUM(O.3!AE$246,O.3!AE$257)+O.3!AE$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AF$244,O.3!AF$255)+SUM(O.3!AF$245,O.3!AF$256)-SUM(O.3!AF$246,O.3!AF$257)+O.3!AF$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AG$244,O.3!AG$255)+SUM(O.3!AG$245,O.3!AG$256)-SUM(O.3!AG$246,O.3!AG$257)+O.3!AG$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AH$244,O.3!AH$255)+SUM(O.3!AH$245,O.3!AH$256)-SUM(O.3!AH$246,O.3!AH$257)+O.3!AH$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AI$244,O.3!AI$255)+SUM(O.3!AI$245,O.3!AI$256)-SUM(O.3!AI$246,O.3!AI$257)+O.3!AI$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AJ$244,O.3!AJ$255)+SUM(O.3!AJ$245,O.3!AJ$256)-SUM(O.3!AJ$246,O.3!AJ$257)+O.3!AJ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AK$244,O.3!AK$255)+SUM(O.3!AK$245,O.3!AK$256)-SUM(O.3!AK$246,O.3!AK$257)+O.3!AK$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AL$244,O.3!AL$255)+SUM(O.3!AL$245,O.3!AL$256)-SUM(O.3!AL$246,O.3!AL$257)+O.3!AL$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AM$244,O.3!AM$255)+SUM(O.3!AM$245,O.3!AM$256)-SUM(O.3!AM$246,O.3!AM$257)+O.3!AM$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AN$244,O.3!AN$255)+SUM(O.3!AN$245,O.3!AN$256)-SUM(O.3!AN$246,O.3!AN$257)+O.3!AN$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AO$244,O.3!AO$255)+SUM(O.3!AO$245,O.3!AO$256)-SUM(O.3!AO$246,O.3!AO$257)+O.3!AO$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AP$244,O.3!AP$255)+SUM(O.3!AP$245,O.3!AP$256)-SUM(O.3!AP$246,O.3!AP$257)+O.3!AP$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AQ$244,O.3!AQ$255)+SUM(O.3!AQ$245,O.3!AQ$256)-SUM(O.3!AQ$246,O.3!AQ$257)+O.3!AQ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AR$244,O.3!AR$255)+SUM(O.3!AR$245,O.3!AR$256)-SUM(O.3!AR$246,O.3!AR$257)+O.3!AR$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AS$244,O.3!AS$255)+SUM(O.3!AS$245,O.3!AS$256)-SUM(O.3!AS$246,O.3!AS$257)+O.3!AS$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AT$244,O.3!AT$255)+SUM(O.3!AT$245,O.3!AT$256)-SUM(O.3!AT$246,O.3!AT$257)+O.3!AT$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AU$244,O.3!AU$255)+SUM(O.3!AU$245,O.3!AU$256)-SUM(O.3!AU$246,O.3!AU$257)+O.3!AU$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AV$244,O.3!AV$255)+SUM(O.3!AV$245,O.3!AV$256)-SUM(O.3!AV$246,O.3!AV$257)+O.3!AV$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AW$244,O.3!AW$255)+SUM(O.3!AW$245,O.3!AW$256)-SUM(O.3!AW$246,O.3!AW$257)+O.3!AW$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AX$244,O.3!AX$255)+SUM(O.3!AX$245,O.3!AX$256)-SUM(O.3!AX$246,O.3!AX$257)+O.3!AX$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AY$244,O.3!AY$255)+SUM(O.3!AY$245,O.3!AY$256)-SUM(O.3!AY$246,O.3!AY$257)+O.3!AY$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!AZ$244,O.3!AZ$255)+SUM(O.3!AZ$245,O.3!AZ$256)-SUM(O.3!AZ$246,O.3!AZ$257)+O.3!AZ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BA$244,O.3!BA$255)+SUM(O.3!BA$245,O.3!BA$256)-SUM(O.3!BA$246,O.3!BA$257)+O.3!BA$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BB$244,O.3!BB$255)+SUM(O.3!BB$245,O.3!BB$256)-SUM(O.3!BB$246,O.3!BB$257)+O.3!BB$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BC$244,O.3!BC$255)+SUM(O.3!BC$245,O.3!BC$256)-SUM(O.3!BC$246,O.3!BC$257)+O.3!BC$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BD$244,O.3!BD$255)+SUM(O.3!BD$245,O.3!BD$256)-SUM(O.3!BD$246,O.3!BD$257)+O.3!BD$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BE$244,O.3!BE$255)+SUM(O.3!BE$245,O.3!BE$256)-SUM(O.3!BE$246,O.3!BE$257)+O.3!BE$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BF$244,O.3!BF$255)+SUM(O.3!BF$245,O.3!BF$256)-SUM(O.3!BF$246,O.3!BF$257)+O.3!BF$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BG$244,O.3!BG$255)+SUM(O.3!BG$245,O.3!BG$256)-SUM(O.3!BG$246,O.3!BG$257)+O.3!BG$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BH$244,O.3!BH$255)+SUM(O.3!BH$245,O.3!BH$256)-SUM(O.3!BH$246,O.3!BH$257)+O.3!BH$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BI$244,O.3!BI$255)+SUM(O.3!BI$245,O.3!BI$256)-SUM(O.3!BI$246,O.3!BI$257)+O.3!BI$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BJ$244,O.3!BJ$255)+SUM(O.3!BJ$245,O.3!BJ$256)-SUM(O.3!BJ$246,O.3!BJ$257)+O.3!BJ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BK$244,O.3!BK$255)+SUM(O.3!BK$245,O.3!BK$256)-SUM(O.3!BK$246,O.3!BK$257)+O.3!BK$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BL$244,O.3!BL$255)+SUM(O.3!BL$245,O.3!BL$256)-SUM(O.3!BL$246,O.3!BL$257)+O.3!BL$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BM$244,O.3!BM$255)+SUM(O.3!BM$245,O.3!BM$256)-SUM(O.3!BM$246,O.3!BM$257)+O.3!BM$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BN$244,O.3!BN$255)+SUM(O.3!BN$245,O.3!BN$256)-SUM(O.3!BN$246,O.3!BN$257)+O.3!BN$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BO$244,O.3!BO$255)+SUM(O.3!BO$245,O.3!BO$256)-SUM(O.3!BO$246,O.3!BO$257)+O.3!BO$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BP$244,O.3!BP$255)+SUM(O.3!BP$245,O.3!BP$256)-SUM(O.3!BP$246,O.3!BP$257)+O.3!BP$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BQ$244,O.3!BQ$255)+SUM(O.3!BQ$245,O.3!BQ$256)-SUM(O.3!BQ$246,O.3!BQ$257)+O.3!BQ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BR$244,O.3!BR$255)+SUM(O.3!BR$245,O.3!BR$256)-SUM(O.3!BR$246,O.3!BR$257)+O.3!BR$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BS$244,O.3!BS$255)+SUM(O.3!BS$245,O.3!BS$256)-SUM(O.3!BS$246,O.3!BS$257)+O.3!BS$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BT$244,O.3!BT$255)+SUM(O.3!BT$245,O.3!BT$256)-SUM(O.3!BT$246,O.3!BT$257)+O.3!BT$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BU$244,O.3!BU$255)+SUM(O.3!BU$245,O.3!BU$256)-SUM(O.3!BU$246,O.3!BU$257)+O.3!BU$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BV$244,O.3!BV$255)+SUM(O.3!BV$245,O.3!BV$256)-SUM(O.3!BV$246,O.3!BV$257)+O.3!BV$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BW$244,O.3!BW$255)+SUM(O.3!BW$245,O.3!BW$256)-SUM(O.3!BW$246,O.3!BW$257)+O.3!BW$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BX$244,O.3!BX$255)+SUM(O.3!BX$245,O.3!BX$256)-SUM(O.3!BX$246,O.3!BX$257)+O.3!BX$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BY$244,O.3!BY$255)+SUM(O.3!BY$245,O.3!BY$256)-SUM(O.3!BY$246,O.3!BY$257)+O.3!BY$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!BZ$244,O.3!BZ$255)+SUM(O.3!BZ$245,O.3!BZ$256)-SUM(O.3!BZ$246,O.3!BZ$257)+O.3!BZ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!CA$244,O.3!CA$255)+SUM(O.3!CA$245,O.3!CA$256)-SUM(O.3!CA$246,O.3!CA$257)+O.3!CA$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!CB$244,O.3!CB$255)+SUM(O.3!CB$245,O.3!CB$256)-SUM(O.3!CB$246,O.3!CB$257)+O.3!CB$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!CC$244,O.3!CC$255)+SUM(O.3!CC$245,O.3!CC$256)-SUM(O.3!CC$246,O.3!CC$257)+O.3!CC$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!CD$244,O.3!CD$255)+SUM(O.3!CD$245,O.3!CD$256)-SUM(O.3!CD$246,O.3!CD$257)+O.3!CD$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!CE$244,O.3!CE$255)+SUM(O.3!CE$245,O.3!CE$256)-SUM(O.3!CE$246,O.3!CE$257)+O.3!CE$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!CF$244,O.3!CF$255)+SUM(O.3!CF$245,O.3!CF$256)-SUM(O.3!CF$246,O.3!CF$257)+O.3!CF$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!CG$244,O.3!CG$255)+SUM(O.3!CG$245,O.3!CG$256)-SUM(O.3!CG$246,O.3!CG$257)+O.3!CG$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!CH$244,O.3!CH$255)+SUM(O.3!CH$245,O.3!CH$256)-SUM(O.3!CH$246,O.3!CH$257)+O.3!CH$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!CI$244,O.3!CI$255)+SUM(O.3!CI$245,O.3!CI$256)-SUM(O.3!CI$246,O.3!CI$257)+O.3!CI$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!CJ$244,O.3!CJ$255)+SUM(O.3!CJ$245,O.3!CJ$256)-SUM(O.3!CJ$246,O.3!CJ$257)+O.3!CJ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!CK$244,O.3!CK$255)+SUM(O.3!CK$245,O.3!CK$256)-SUM(O.3!CK$246,O.3!CK$257)+O.3!CK$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!CL$244,O.3!CL$255)+SUM(O.3!CL$245,O.3!CL$256)-SUM(O.3!CL$246,O.3!CL$257)+O.3!CL$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!CM$244,O.3!CM$255)+SUM(O.3!CM$245,O.3!CM$256)-SUM(O.3!CM$246,O.3!CM$257)+O.3!CM$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!CN$244,O.3!CN$255)+SUM(O.3!CN$245,O.3!CN$256)-SUM(O.3!CN$246,O.3!CN$257)+O.3!CN$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!CO$244,O.3!CO$255)+SUM(O.3!CO$245,O.3!CO$256)-SUM(O.3!CO$246,O.3!CO$257)+O.3!CO$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!CP$244,O.3!CP$255)+SUM(O.3!CP$245,O.3!CP$256)-SUM(O.3!CP$246,O.3!CP$257)+O.3!CP$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!CQ$244,O.3!CQ$255)+SUM(O.3!CQ$245,O.3!CQ$256)-SUM(O.3!CQ$246,O.3!CQ$257)+O.3!CQ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!CR$244,O.3!CR$255)+SUM(O.3!CR$245,O.3!CR$256)-SUM(O.3!CR$246,O.3!CR$257)+O.3!CR$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.3!CS$244,O.3!CS$255)+SUM(O.3!CS$245,O.3!CS$256)-SUM(O.3!CS$246,O.3!CS$257)+O.3!CS$247*(1+'S&S'!$F14)","v":0}]
[null,null,{"$f":"$C$247&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"F. Total revenues with 1% decrease"},null,{"$f":"G293+NPV(G.Asm!$F$76,H293:INDEX(H293:CS293,RP))","v":0},0,{"$f":"-SUM(O.3!G$244,O.3!G$255)+SUM(O.3!G$245,O.3!G$256)-SUM(O.3!G$246,O.3!G$257)+O.3!G$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!H$244,O.3!H$255)+SUM(O.3!H$245,O.3!H$256)-SUM(O.3!H$246,O.3!H$257)+O.3!H$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!I$244,O.3!I$255)+SUM(O.3!I$245,O.3!I$256)-SUM(O.3!I$246,O.3!I$257)+O.3!I$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!J$244,O.3!J$255)+SUM(O.3!J$245,O.3!J$256)-SUM(O.3!J$246,O.3!J$257)+O.3!J$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!K$244,O.3!K$255)+SUM(O.3!K$245,O.3!K$256)-SUM(O.3!K$246,O.3!K$257)+O.3!K$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!L$244,O.3!L$255)+SUM(O.3!L$245,O.3!L$256)-SUM(O.3!L$246,O.3!L$257)+O.3!L$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!M$244,O.3!M$255)+SUM(O.3!M$245,O.3!M$256)-SUM(O.3!M$246,O.3!M$257)+O.3!M$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!N$244,O.3!N$255)+SUM(O.3!N$245,O.3!N$256)-SUM(O.3!N$246,O.3!N$257)+O.3!N$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!O$244,O.3!O$255)+SUM(O.3!O$245,O.3!O$256)-SUM(O.3!O$246,O.3!O$257)+O.3!O$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!P$244,O.3!P$255)+SUM(O.3!P$245,O.3!P$256)-SUM(O.3!P$246,O.3!P$257)+O.3!P$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!Q$244,O.3!Q$255)+SUM(O.3!Q$245,O.3!Q$256)-SUM(O.3!Q$246,O.3!Q$257)+O.3!Q$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!R$244,O.3!R$255)+SUM(O.3!R$245,O.3!R$256)-SUM(O.3!R$246,O.3!R$257)+O.3!R$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!S$244,O.3!S$255)+SUM(O.3!S$245,O.3!S$256)-SUM(O.3!S$246,O.3!S$257)+O.3!S$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!T$244,O.3!T$255)+SUM(O.3!T$245,O.3!T$256)-SUM(O.3!T$246,O.3!T$257)+O.3!T$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!U$244,O.3!U$255)+SUM(O.3!U$245,O.3!U$256)-SUM(O.3!U$246,O.3!U$257)+O.3!U$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!V$244,O.3!V$255)+SUM(O.3!V$245,O.3!V$256)-SUM(O.3!V$246,O.3!V$257)+O.3!V$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!W$244,O.3!W$255)+SUM(O.3!W$245,O.3!W$256)-SUM(O.3!W$246,O.3!W$257)+O.3!W$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!X$244,O.3!X$255)+SUM(O.3!X$245,O.3!X$256)-SUM(O.3!X$246,O.3!X$257)+O.3!X$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!Y$244,O.3!Y$255)+SUM(O.3!Y$245,O.3!Y$256)-SUM(O.3!Y$246,O.3!Y$257)+O.3!Y$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!Z$244,O.3!Z$255)+SUM(O.3!Z$245,O.3!Z$256)-SUM(O.3!Z$246,O.3!Z$257)+O.3!Z$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AA$244,O.3!AA$255)+SUM(O.3!AA$245,O.3!AA$256)-SUM(O.3!AA$246,O.3!AA$257)+O.3!AA$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AB$244,O.3!AB$255)+SUM(O.3!AB$245,O.3!AB$256)-SUM(O.3!AB$246,O.3!AB$257)+O.3!AB$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AC$244,O.3!AC$255)+SUM(O.3!AC$245,O.3!AC$256)-SUM(O.3!AC$246,O.3!AC$257)+O.3!AC$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AD$244,O.3!AD$255)+SUM(O.3!AD$245,O.3!AD$256)-SUM(O.3!AD$246,O.3!AD$257)+O.3!AD$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AE$244,O.3!AE$255)+SUM(O.3!AE$245,O.3!AE$256)-SUM(O.3!AE$246,O.3!AE$257)+O.3!AE$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AF$244,O.3!AF$255)+SUM(O.3!AF$245,O.3!AF$256)-SUM(O.3!AF$246,O.3!AF$257)+O.3!AF$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AG$244,O.3!AG$255)+SUM(O.3!AG$245,O.3!AG$256)-SUM(O.3!AG$246,O.3!AG$257)+O.3!AG$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AH$244,O.3!AH$255)+SUM(O.3!AH$245,O.3!AH$256)-SUM(O.3!AH$246,O.3!AH$257)+O.3!AH$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AI$244,O.3!AI$255)+SUM(O.3!AI$245,O.3!AI$256)-SUM(O.3!AI$246,O.3!AI$257)+O.3!AI$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AJ$244,O.3!AJ$255)+SUM(O.3!AJ$245,O.3!AJ$256)-SUM(O.3!AJ$246,O.3!AJ$257)+O.3!AJ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AK$244,O.3!AK$255)+SUM(O.3!AK$245,O.3!AK$256)-SUM(O.3!AK$246,O.3!AK$257)+O.3!AK$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AL$244,O.3!AL$255)+SUM(O.3!AL$245,O.3!AL$256)-SUM(O.3!AL$246,O.3!AL$257)+O.3!AL$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AM$244,O.3!AM$255)+SUM(O.3!AM$245,O.3!AM$256)-SUM(O.3!AM$246,O.3!AM$257)+O.3!AM$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AN$244,O.3!AN$255)+SUM(O.3!AN$245,O.3!AN$256)-SUM(O.3!AN$246,O.3!AN$257)+O.3!AN$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AO$244,O.3!AO$255)+SUM(O.3!AO$245,O.3!AO$256)-SUM(O.3!AO$246,O.3!AO$257)+O.3!AO$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AP$244,O.3!AP$255)+SUM(O.3!AP$245,O.3!AP$256)-SUM(O.3!AP$246,O.3!AP$257)+O.3!AP$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AQ$244,O.3!AQ$255)+SUM(O.3!AQ$245,O.3!AQ$256)-SUM(O.3!AQ$246,O.3!AQ$257)+O.3!AQ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AR$244,O.3!AR$255)+SUM(O.3!AR$245,O.3!AR$256)-SUM(O.3!AR$246,O.3!AR$257)+O.3!AR$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AS$244,O.3!AS$255)+SUM(O.3!AS$245,O.3!AS$256)-SUM(O.3!AS$246,O.3!AS$257)+O.3!AS$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AT$244,O.3!AT$255)+SUM(O.3!AT$245,O.3!AT$256)-SUM(O.3!AT$246,O.3!AT$257)+O.3!AT$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AU$244,O.3!AU$255)+SUM(O.3!AU$245,O.3!AU$256)-SUM(O.3!AU$246,O.3!AU$257)+O.3!AU$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AV$244,O.3!AV$255)+SUM(O.3!AV$245,O.3!AV$256)-SUM(O.3!AV$246,O.3!AV$257)+O.3!AV$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AW$244,O.3!AW$255)+SUM(O.3!AW$245,O.3!AW$256)-SUM(O.3!AW$246,O.3!AW$257)+O.3!AW$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AX$244,O.3!AX$255)+SUM(O.3!AX$245,O.3!AX$256)-SUM(O.3!AX$246,O.3!AX$257)+O.3!AX$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AY$244,O.3!AY$255)+SUM(O.3!AY$245,O.3!AY$256)-SUM(O.3!AY$246,O.3!AY$257)+O.3!AY$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!AZ$244,O.3!AZ$255)+SUM(O.3!AZ$245,O.3!AZ$256)-SUM(O.3!AZ$246,O.3!AZ$257)+O.3!AZ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BA$244,O.3!BA$255)+SUM(O.3!BA$245,O.3!BA$256)-SUM(O.3!BA$246,O.3!BA$257)+O.3!BA$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BB$244,O.3!BB$255)+SUM(O.3!BB$245,O.3!BB$256)-SUM(O.3!BB$246,O.3!BB$257)+O.3!BB$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BC$244,O.3!BC$255)+SUM(O.3!BC$245,O.3!BC$256)-SUM(O.3!BC$246,O.3!BC$257)+O.3!BC$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BD$244,O.3!BD$255)+SUM(O.3!BD$245,O.3!BD$256)-SUM(O.3!BD$246,O.3!BD$257)+O.3!BD$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BE$244,O.3!BE$255)+SUM(O.3!BE$245,O.3!BE$256)-SUM(O.3!BE$246,O.3!BE$257)+O.3!BE$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BF$244,O.3!BF$255)+SUM(O.3!BF$245,O.3!BF$256)-SUM(O.3!BF$246,O.3!BF$257)+O.3!BF$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BG$244,O.3!BG$255)+SUM(O.3!BG$245,O.3!BG$256)-SUM(O.3!BG$246,O.3!BG$257)+O.3!BG$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BH$244,O.3!BH$255)+SUM(O.3!BH$245,O.3!BH$256)-SUM(O.3!BH$246,O.3!BH$257)+O.3!BH$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BI$244,O.3!BI$255)+SUM(O.3!BI$245,O.3!BI$256)-SUM(O.3!BI$246,O.3!BI$257)+O.3!BI$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BJ$244,O.3!BJ$255)+SUM(O.3!BJ$245,O.3!BJ$256)-SUM(O.3!BJ$246,O.3!BJ$257)+O.3!BJ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BK$244,O.3!BK$255)+SUM(O.3!BK$245,O.3!BK$256)-SUM(O.3!BK$246,O.3!BK$257)+O.3!BK$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BL$244,O.3!BL$255)+SUM(O.3!BL$245,O.3!BL$256)-SUM(O.3!BL$246,O.3!BL$257)+O.3!BL$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BM$244,O.3!BM$255)+SUM(O.3!BM$245,O.3!BM$256)-SUM(O.3!BM$246,O.3!BM$257)+O.3!BM$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BN$244,O.3!BN$255)+SUM(O.3!BN$245,O.3!BN$256)-SUM(O.3!BN$246,O.3!BN$257)+O.3!BN$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BO$244,O.3!BO$255)+SUM(O.3!BO$245,O.3!BO$256)-SUM(O.3!BO$246,O.3!BO$257)+O.3!BO$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BP$244,O.3!BP$255)+SUM(O.3!BP$245,O.3!BP$256)-SUM(O.3!BP$246,O.3!BP$257)+O.3!BP$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BQ$244,O.3!BQ$255)+SUM(O.3!BQ$245,O.3!BQ$256)-SUM(O.3!BQ$246,O.3!BQ$257)+O.3!BQ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BR$244,O.3!BR$255)+SUM(O.3!BR$245,O.3!BR$256)-SUM(O.3!BR$246,O.3!BR$257)+O.3!BR$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BS$244,O.3!BS$255)+SUM(O.3!BS$245,O.3!BS$256)-SUM(O.3!BS$246,O.3!BS$257)+O.3!BS$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BT$244,O.3!BT$255)+SUM(O.3!BT$245,O.3!BT$256)-SUM(O.3!BT$246,O.3!BT$257)+O.3!BT$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BU$244,O.3!BU$255)+SUM(O.3!BU$245,O.3!BU$256)-SUM(O.3!BU$246,O.3!BU$257)+O.3!BU$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BV$244,O.3!BV$255)+SUM(O.3!BV$245,O.3!BV$256)-SUM(O.3!BV$246,O.3!BV$257)+O.3!BV$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BW$244,O.3!BW$255)+SUM(O.3!BW$245,O.3!BW$256)-SUM(O.3!BW$246,O.3!BW$257)+O.3!BW$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BX$244,O.3!BX$255)+SUM(O.3!BX$245,O.3!BX$256)-SUM(O.3!BX$246,O.3!BX$257)+O.3!BX$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BY$244,O.3!BY$255)+SUM(O.3!BY$245,O.3!BY$256)-SUM(O.3!BY$246,O.3!BY$257)+O.3!BY$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!BZ$244,O.3!BZ$255)+SUM(O.3!BZ$245,O.3!BZ$256)-SUM(O.3!BZ$246,O.3!BZ$257)+O.3!BZ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!CA$244,O.3!CA$255)+SUM(O.3!CA$245,O.3!CA$256)-SUM(O.3!CA$246,O.3!CA$257)+O.3!CA$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!CB$244,O.3!CB$255)+SUM(O.3!CB$245,O.3!CB$256)-SUM(O.3!CB$246,O.3!CB$257)+O.3!CB$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!CC$244,O.3!CC$255)+SUM(O.3!CC$245,O.3!CC$256)-SUM(O.3!CC$246,O.3!CC$257)+O.3!CC$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!CD$244,O.3!CD$255)+SUM(O.3!CD$245,O.3!CD$256)-SUM(O.3!CD$246,O.3!CD$257)+O.3!CD$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!CE$244,O.3!CE$255)+SUM(O.3!CE$245,O.3!CE$256)-SUM(O.3!CE$246,O.3!CE$257)+O.3!CE$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!CF$244,O.3!CF$255)+SUM(O.3!CF$245,O.3!CF$256)-SUM(O.3!CF$246,O.3!CF$257)+O.3!CF$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!CG$244,O.3!CG$255)+SUM(O.3!CG$245,O.3!CG$256)-SUM(O.3!CG$246,O.3!CG$257)+O.3!CG$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!CH$244,O.3!CH$255)+SUM(O.3!CH$245,O.3!CH$256)-SUM(O.3!CH$246,O.3!CH$257)+O.3!CH$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!CI$244,O.3!CI$255)+SUM(O.3!CI$245,O.3!CI$256)-SUM(O.3!CI$246,O.3!CI$257)+O.3!CI$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!CJ$244,O.3!CJ$255)+SUM(O.3!CJ$245,O.3!CJ$256)-SUM(O.3!CJ$246,O.3!CJ$257)+O.3!CJ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!CK$244,O.3!CK$255)+SUM(O.3!CK$245,O.3!CK$256)-SUM(O.3!CK$246,O.3!CK$257)+O.3!CK$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!CL$244,O.3!CL$255)+SUM(O.3!CL$245,O.3!CL$256)-SUM(O.3!CL$246,O.3!CL$257)+O.3!CL$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!CM$244,O.3!CM$255)+SUM(O.3!CM$245,O.3!CM$256)-SUM(O.3!CM$246,O.3!CM$257)+O.3!CM$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!CN$244,O.3!CN$255)+SUM(O.3!CN$245,O.3!CN$256)-SUM(O.3!CN$246,O.3!CN$257)+O.3!CN$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!CO$244,O.3!CO$255)+SUM(O.3!CO$245,O.3!CO$256)-SUM(O.3!CO$246,O.3!CO$257)+O.3!CO$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!CP$244,O.3!CP$255)+SUM(O.3!CP$245,O.3!CP$256)-SUM(O.3!CP$246,O.3!CP$257)+O.3!CP$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!CQ$244,O.3!CQ$255)+SUM(O.3!CQ$245,O.3!CQ$256)-SUM(O.3!CQ$246,O.3!CQ$257)+O.3!CQ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!CR$244,O.3!CR$255)+SUM(O.3!CR$245,O.3!CR$256)-SUM(O.3!CR$246,O.3!CR$257)+O.3!CR$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.3!CS$244,O.3!CS$255)+SUM(O.3!CS$245,O.3!CS$256)-SUM(O.3!CS$246,O.3!CS$257)+O.3!CS$247*(1+'S&S'!$F15)","v":0}]
[]
[null,null,"NET CASH FLOW FOR SCENARIO ANALYSIS OF FRR(C)"]
[]
[null,null,"Cost-effectiveness analysis"]
[null,null,"Pesimistic scenario",null,{"$f":"G298+NPV(G.Asm!$F$76,H298:INDEX(H298:CS298,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G298:CS298)","v":0},{"$f":"-SUM(O.3!G$244,O.3!G$255)*(1+'S&S'!$E$24)+SUM(O.3!G$245,O.3!G$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!G$246,O.3!G$257)*(1+'S&S'!$E$26)+G$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!H$244,O.3!H$255)*(1+'S&S'!$E$24)+SUM(O.3!H$245,O.3!H$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!H$246,O.3!H$257)*(1+'S&S'!$E$26)+H$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!I$244,O.3!I$255)*(1+'S&S'!$E$24)+SUM(O.3!I$245,O.3!I$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!I$246,O.3!I$257)*(1+'S&S'!$E$26)+I$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!J$244,O.3!J$255)*(1+'S&S'!$E$24)+SUM(O.3!J$245,O.3!J$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!J$246,O.3!J$257)*(1+'S&S'!$E$26)+J$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!K$244,O.3!K$255)*(1+'S&S'!$E$24)+SUM(O.3!K$245,O.3!K$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!K$246,O.3!K$257)*(1+'S&S'!$E$26)+K$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!L$244,O.3!L$255)*(1+'S&S'!$E$24)+SUM(O.3!L$245,O.3!L$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!L$246,O.3!L$257)*(1+'S&S'!$E$26)+L$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!M$244,O.3!M$255)*(1+'S&S'!$E$24)+SUM(O.3!M$245,O.3!M$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!M$246,O.3!M$257)*(1+'S&S'!$E$26)+M$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!N$244,O.3!N$255)*(1+'S&S'!$E$24)+SUM(O.3!N$245,O.3!N$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!N$246,O.3!N$257)*(1+'S&S'!$E$26)+N$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!O$244,O.3!O$255)*(1+'S&S'!$E$24)+SUM(O.3!O$245,O.3!O$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!O$246,O.3!O$257)*(1+'S&S'!$E$26)+O$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!P$244,O.3!P$255)*(1+'S&S'!$E$24)+SUM(O.3!P$245,O.3!P$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!P$246,O.3!P$257)*(1+'S&S'!$E$26)+P$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!Q$244,O.3!Q$255)*(1+'S&S'!$E$24)+SUM(O.3!Q$245,O.3!Q$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!Q$246,O.3!Q$257)*(1+'S&S'!$E$26)+Q$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!R$244,O.3!R$255)*(1+'S&S'!$E$24)+SUM(O.3!R$245,O.3!R$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!R$246,O.3!R$257)*(1+'S&S'!$E$26)+R$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!S$244,O.3!S$255)*(1+'S&S'!$E$24)+SUM(O.3!S$245,O.3!S$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!S$246,O.3!S$257)*(1+'S&S'!$E$26)+S$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!T$244,O.3!T$255)*(1+'S&S'!$E$24)+SUM(O.3!T$245,O.3!T$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!T$246,O.3!T$257)*(1+'S&S'!$E$26)+T$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!U$244,O.3!U$255)*(1+'S&S'!$E$24)+SUM(O.3!U$245,O.3!U$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!U$246,O.3!U$257)*(1+'S&S'!$E$26)+U$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!V$244,O.3!V$255)*(1+'S&S'!$E$24)+SUM(O.3!V$245,O.3!V$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!V$246,O.3!V$257)*(1+'S&S'!$E$26)+V$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!W$244,O.3!W$255)*(1+'S&S'!$E$24)+SUM(O.3!W$245,O.3!W$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!W$246,O.3!W$257)*(1+'S&S'!$E$26)+W$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!X$244,O.3!X$255)*(1+'S&S'!$E$24)+SUM(O.3!X$245,O.3!X$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!X$246,O.3!X$257)*(1+'S&S'!$E$26)+X$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!Y$244,O.3!Y$255)*(1+'S&S'!$E$24)+SUM(O.3!Y$245,O.3!Y$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!Y$246,O.3!Y$257)*(1+'S&S'!$E$26)+Y$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!Z$244,O.3!Z$255)*(1+'S&S'!$E$24)+SUM(O.3!Z$245,O.3!Z$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!Z$246,O.3!Z$257)*(1+'S&S'!$E$26)+Z$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AA$244,O.3!AA$255)*(1+'S&S'!$E$24)+SUM(O.3!AA$245,O.3!AA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AA$246,O.3!AA$257)*(1+'S&S'!$E$26)+AA$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AB$244,O.3!AB$255)*(1+'S&S'!$E$24)+SUM(O.3!AB$245,O.3!AB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AB$246,O.3!AB$257)*(1+'S&S'!$E$26)+AB$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AC$244,O.3!AC$255)*(1+'S&S'!$E$24)+SUM(O.3!AC$245,O.3!AC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AC$246,O.3!AC$257)*(1+'S&S'!$E$26)+AC$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AD$244,O.3!AD$255)*(1+'S&S'!$E$24)+SUM(O.3!AD$245,O.3!AD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AD$246,O.3!AD$257)*(1+'S&S'!$E$26)+AD$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AE$244,O.3!AE$255)*(1+'S&S'!$E$24)+SUM(O.3!AE$245,O.3!AE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AE$246,O.3!AE$257)*(1+'S&S'!$E$26)+AE$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AF$244,O.3!AF$255)*(1+'S&S'!$E$24)+SUM(O.3!AF$245,O.3!AF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AF$246,O.3!AF$257)*(1+'S&S'!$E$26)+AF$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AG$244,O.3!AG$255)*(1+'S&S'!$E$24)+SUM(O.3!AG$245,O.3!AG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AG$246,O.3!AG$257)*(1+'S&S'!$E$26)+AG$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AH$244,O.3!AH$255)*(1+'S&S'!$E$24)+SUM(O.3!AH$245,O.3!AH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AH$246,O.3!AH$257)*(1+'S&S'!$E$26)+AH$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AI$244,O.3!AI$255)*(1+'S&S'!$E$24)+SUM(O.3!AI$245,O.3!AI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AI$246,O.3!AI$257)*(1+'S&S'!$E$26)+AI$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AJ$244,O.3!AJ$255)*(1+'S&S'!$E$24)+SUM(O.3!AJ$245,O.3!AJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AJ$246,O.3!AJ$257)*(1+'S&S'!$E$26)+AJ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AK$244,O.3!AK$255)*(1+'S&S'!$E$24)+SUM(O.3!AK$245,O.3!AK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AK$246,O.3!AK$257)*(1+'S&S'!$E$26)+AK$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AL$244,O.3!AL$255)*(1+'S&S'!$E$24)+SUM(O.3!AL$245,O.3!AL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AL$246,O.3!AL$257)*(1+'S&S'!$E$26)+AL$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AM$244,O.3!AM$255)*(1+'S&S'!$E$24)+SUM(O.3!AM$245,O.3!AM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AM$246,O.3!AM$257)*(1+'S&S'!$E$26)+AM$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AN$244,O.3!AN$255)*(1+'S&S'!$E$24)+SUM(O.3!AN$245,O.3!AN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AN$246,O.3!AN$257)*(1+'S&S'!$E$26)+AN$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AO$244,O.3!AO$255)*(1+'S&S'!$E$24)+SUM(O.3!AO$245,O.3!AO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AO$246,O.3!AO$257)*(1+'S&S'!$E$26)+AO$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AP$244,O.3!AP$255)*(1+'S&S'!$E$24)+SUM(O.3!AP$245,O.3!AP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AP$246,O.3!AP$257)*(1+'S&S'!$E$26)+AP$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AQ$244,O.3!AQ$255)*(1+'S&S'!$E$24)+SUM(O.3!AQ$245,O.3!AQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AQ$246,O.3!AQ$257)*(1+'S&S'!$E$26)+AQ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AR$244,O.3!AR$255)*(1+'S&S'!$E$24)+SUM(O.3!AR$245,O.3!AR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AR$246,O.3!AR$257)*(1+'S&S'!$E$26)+AR$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AS$244,O.3!AS$255)*(1+'S&S'!$E$24)+SUM(O.3!AS$245,O.3!AS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AS$246,O.3!AS$257)*(1+'S&S'!$E$26)+AS$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AT$244,O.3!AT$255)*(1+'S&S'!$E$24)+SUM(O.3!AT$245,O.3!AT$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AT$246,O.3!AT$257)*(1+'S&S'!$E$26)+AT$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AU$244,O.3!AU$255)*(1+'S&S'!$E$24)+SUM(O.3!AU$245,O.3!AU$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AU$246,O.3!AU$257)*(1+'S&S'!$E$26)+AU$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AV$244,O.3!AV$255)*(1+'S&S'!$E$24)+SUM(O.3!AV$245,O.3!AV$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AV$246,O.3!AV$257)*(1+'S&S'!$E$26)+AV$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AW$244,O.3!AW$255)*(1+'S&S'!$E$24)+SUM(O.3!AW$245,O.3!AW$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AW$246,O.3!AW$257)*(1+'S&S'!$E$26)+AW$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AX$244,O.3!AX$255)*(1+'S&S'!$E$24)+SUM(O.3!AX$245,O.3!AX$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AX$246,O.3!AX$257)*(1+'S&S'!$E$26)+AX$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AY$244,O.3!AY$255)*(1+'S&S'!$E$24)+SUM(O.3!AY$245,O.3!AY$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AY$246,O.3!AY$257)*(1+'S&S'!$E$26)+AY$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!AZ$244,O.3!AZ$255)*(1+'S&S'!$E$24)+SUM(O.3!AZ$245,O.3!AZ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!AZ$246,O.3!AZ$257)*(1+'S&S'!$E$26)+AZ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BA$244,O.3!BA$255)*(1+'S&S'!$E$24)+SUM(O.3!BA$245,O.3!BA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BA$246,O.3!BA$257)*(1+'S&S'!$E$26)+BA$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BB$244,O.3!BB$255)*(1+'S&S'!$E$24)+SUM(O.3!BB$245,O.3!BB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BB$246,O.3!BB$257)*(1+'S&S'!$E$26)+BB$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BC$244,O.3!BC$255)*(1+'S&S'!$E$24)+SUM(O.3!BC$245,O.3!BC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BC$246,O.3!BC$257)*(1+'S&S'!$E$26)+BC$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BD$244,O.3!BD$255)*(1+'S&S'!$E$24)+SUM(O.3!BD$245,O.3!BD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BD$246,O.3!BD$257)*(1+'S&S'!$E$26)+BD$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BE$244,O.3!BE$255)*(1+'S&S'!$E$24)+SUM(O.3!BE$245,O.3!BE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BE$246,O.3!BE$257)*(1+'S&S'!$E$26)+BE$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BF$244,O.3!BF$255)*(1+'S&S'!$E$24)+SUM(O.3!BF$245,O.3!BF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BF$246,O.3!BF$257)*(1+'S&S'!$E$26)+BF$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BG$244,O.3!BG$255)*(1+'S&S'!$E$24)+SUM(O.3!BG$245,O.3!BG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BG$246,O.3!BG$257)*(1+'S&S'!$E$26)+BG$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BH$244,O.3!BH$255)*(1+'S&S'!$E$24)+SUM(O.3!BH$245,O.3!BH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BH$246,O.3!BH$257)*(1+'S&S'!$E$26)+BH$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BI$244,O.3!BI$255)*(1+'S&S'!$E$24)+SUM(O.3!BI$245,O.3!BI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BI$246,O.3!BI$257)*(1+'S&S'!$E$26)+BI$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BJ$244,O.3!BJ$255)*(1+'S&S'!$E$24)+SUM(O.3!BJ$245,O.3!BJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BJ$246,O.3!BJ$257)*(1+'S&S'!$E$26)+BJ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BK$244,O.3!BK$255)*(1+'S&S'!$E$24)+SUM(O.3!BK$245,O.3!BK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BK$246,O.3!BK$257)*(1+'S&S'!$E$26)+BK$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BL$244,O.3!BL$255)*(1+'S&S'!$E$24)+SUM(O.3!BL$245,O.3!BL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BL$246,O.3!BL$257)*(1+'S&S'!$E$26)+BL$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BM$244,O.3!BM$255)*(1+'S&S'!$E$24)+SUM(O.3!BM$245,O.3!BM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BM$246,O.3!BM$257)*(1+'S&S'!$E$26)+BM$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BN$244,O.3!BN$255)*(1+'S&S'!$E$24)+SUM(O.3!BN$245,O.3!BN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BN$246,O.3!BN$257)*(1+'S&S'!$E$26)+BN$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BO$244,O.3!BO$255)*(1+'S&S'!$E$24)+SUM(O.3!BO$245,O.3!BO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BO$246,O.3!BO$257)*(1+'S&S'!$E$26)+BO$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BP$244,O.3!BP$255)*(1+'S&S'!$E$24)+SUM(O.3!BP$245,O.3!BP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BP$246,O.3!BP$257)*(1+'S&S'!$E$26)+BP$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BQ$244,O.3!BQ$255)*(1+'S&S'!$E$24)+SUM(O.3!BQ$245,O.3!BQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BQ$246,O.3!BQ$257)*(1+'S&S'!$E$26)+BQ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BR$244,O.3!BR$255)*(1+'S&S'!$E$24)+SUM(O.3!BR$245,O.3!BR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BR$246,O.3!BR$257)*(1+'S&S'!$E$26)+BR$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BS$244,O.3!BS$255)*(1+'S&S'!$E$24)+SUM(O.3!BS$245,O.3!BS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BS$246,O.3!BS$257)*(1+'S&S'!$E$26)+BS$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BT$244,O.3!BT$255)*(1+'S&S'!$E$24)+SUM(O.3!BT$245,O.3!BT$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BT$246,O.3!BT$257)*(1+'S&S'!$E$26)+BT$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BU$244,O.3!BU$255)*(1+'S&S'!$E$24)+SUM(O.3!BU$245,O.3!BU$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BU$246,O.3!BU$257)*(1+'S&S'!$E$26)+BU$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BV$244,O.3!BV$255)*(1+'S&S'!$E$24)+SUM(O.3!BV$245,O.3!BV$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BV$246,O.3!BV$257)*(1+'S&S'!$E$26)+BV$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BW$244,O.3!BW$255)*(1+'S&S'!$E$24)+SUM(O.3!BW$245,O.3!BW$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BW$246,O.3!BW$257)*(1+'S&S'!$E$26)+BW$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BX$244,O.3!BX$255)*(1+'S&S'!$E$24)+SUM(O.3!BX$245,O.3!BX$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BX$246,O.3!BX$257)*(1+'S&S'!$E$26)+BX$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BY$244,O.3!BY$255)*(1+'S&S'!$E$24)+SUM(O.3!BY$245,O.3!BY$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BY$246,O.3!BY$257)*(1+'S&S'!$E$26)+BY$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!BZ$244,O.3!BZ$255)*(1+'S&S'!$E$24)+SUM(O.3!BZ$245,O.3!BZ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!BZ$246,O.3!BZ$257)*(1+'S&S'!$E$26)+BZ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!CA$244,O.3!CA$255)*(1+'S&S'!$E$24)+SUM(O.3!CA$245,O.3!CA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!CA$246,O.3!CA$257)*(1+'S&S'!$E$26)+CA$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!CB$244,O.3!CB$255)*(1+'S&S'!$E$24)+SUM(O.3!CB$245,O.3!CB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!CB$246,O.3!CB$257)*(1+'S&S'!$E$26)+CB$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!CC$244,O.3!CC$255)*(1+'S&S'!$E$24)+SUM(O.3!CC$245,O.3!CC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!CC$246,O.3!CC$257)*(1+'S&S'!$E$26)+CC$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!CD$244,O.3!CD$255)*(1+'S&S'!$E$24)+SUM(O.3!CD$245,O.3!CD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!CD$246,O.3!CD$257)*(1+'S&S'!$E$26)+CD$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!CE$244,O.3!CE$255)*(1+'S&S'!$E$24)+SUM(O.3!CE$245,O.3!CE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!CE$246,O.3!CE$257)*(1+'S&S'!$E$26)+CE$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!CF$244,O.3!CF$255)*(1+'S&S'!$E$24)+SUM(O.3!CF$245,O.3!CF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!CF$246,O.3!CF$257)*(1+'S&S'!$E$26)+CF$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!CG$244,O.3!CG$255)*(1+'S&S'!$E$24)+SUM(O.3!CG$245,O.3!CG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!CG$246,O.3!CG$257)*(1+'S&S'!$E$26)+CG$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!CH$244,O.3!CH$255)*(1+'S&S'!$E$24)+SUM(O.3!CH$245,O.3!CH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!CH$246,O.3!CH$257)*(1+'S&S'!$E$26)+CH$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!CI$244,O.3!CI$255)*(1+'S&S'!$E$24)+SUM(O.3!CI$245,O.3!CI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!CI$246,O.3!CI$257)*(1+'S&S'!$E$26)+CI$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!CJ$244,O.3!CJ$255)*(1+'S&S'!$E$24)+SUM(O.3!CJ$245,O.3!CJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!CJ$246,O.3!CJ$257)*(1+'S&S'!$E$26)+CJ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!CK$244,O.3!CK$255)*(1+'S&S'!$E$24)+SUM(O.3!CK$245,O.3!CK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!CK$246,O.3!CK$257)*(1+'S&S'!$E$26)+CK$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!CL$244,O.3!CL$255)*(1+'S&S'!$E$24)+SUM(O.3!CL$245,O.3!CL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!CL$246,O.3!CL$257)*(1+'S&S'!$E$26)+CL$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!CM$244,O.3!CM$255)*(1+'S&S'!$E$24)+SUM(O.3!CM$245,O.3!CM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!CM$246,O.3!CM$257)*(1+'S&S'!$E$26)+CM$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!CN$244,O.3!CN$255)*(1+'S&S'!$E$24)+SUM(O.3!CN$245,O.3!CN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!CN$246,O.3!CN$257)*(1+'S&S'!$E$26)+CN$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!CO$244,O.3!CO$255)*(1+'S&S'!$E$24)+SUM(O.3!CO$245,O.3!CO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!CO$246,O.3!CO$257)*(1+'S&S'!$E$26)+CO$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!CP$244,O.3!CP$255)*(1+'S&S'!$E$24)+SUM(O.3!CP$245,O.3!CP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!CP$246,O.3!CP$257)*(1+'S&S'!$E$26)+CP$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!CQ$244,O.3!CQ$255)*(1+'S&S'!$E$24)+SUM(O.3!CQ$245,O.3!CQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!CQ$246,O.3!CQ$257)*(1+'S&S'!$E$26)+CQ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!CR$244,O.3!CR$255)*(1+'S&S'!$E$24)+SUM(O.3!CR$245,O.3!CR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!CR$246,O.3!CR$257)*(1+'S&S'!$E$26)+CR$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.3!CS$244,O.3!CS$255)*(1+'S&S'!$E$24)+SUM(O.3!CS$245,O.3!CS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.3!CS$246,O.3!CS$257)*(1+'S&S'!$E$26)+CS$247*(1+'S&S'!$E$28)","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G299+NPV(G.Asm!$F$76,H299:INDEX(H299:CS299,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G299:CS299)","v":0},{"$f":"-SUM(O.3!G$244,O.3!G$255)*(1+'S&S'!$G$24)+SUM(O.3!G$245,O.3!G$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!G$246,O.3!G$257)*(1+'S&S'!$G$26)+G$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!H$244,O.3!H$255)*(1+'S&S'!$G$24)+SUM(O.3!H$245,O.3!H$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!H$246,O.3!H$257)*(1+'S&S'!$G$26)+H$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!I$244,O.3!I$255)*(1+'S&S'!$G$24)+SUM(O.3!I$245,O.3!I$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!I$246,O.3!I$257)*(1+'S&S'!$G$26)+I$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!J$244,O.3!J$255)*(1+'S&S'!$G$24)+SUM(O.3!J$245,O.3!J$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!J$246,O.3!J$257)*(1+'S&S'!$G$26)+J$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!K$244,O.3!K$255)*(1+'S&S'!$G$24)+SUM(O.3!K$245,O.3!K$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!K$246,O.3!K$257)*(1+'S&S'!$G$26)+K$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!L$244,O.3!L$255)*(1+'S&S'!$G$24)+SUM(O.3!L$245,O.3!L$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!L$246,O.3!L$257)*(1+'S&S'!$G$26)+L$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!M$244,O.3!M$255)*(1+'S&S'!$G$24)+SUM(O.3!M$245,O.3!M$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!M$246,O.3!M$257)*(1+'S&S'!$G$26)+M$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!N$244,O.3!N$255)*(1+'S&S'!$G$24)+SUM(O.3!N$245,O.3!N$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!N$246,O.3!N$257)*(1+'S&S'!$G$26)+N$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!O$244,O.3!O$255)*(1+'S&S'!$G$24)+SUM(O.3!O$245,O.3!O$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!O$246,O.3!O$257)*(1+'S&S'!$G$26)+O$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!P$244,O.3!P$255)*(1+'S&S'!$G$24)+SUM(O.3!P$245,O.3!P$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!P$246,O.3!P$257)*(1+'S&S'!$G$26)+P$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!Q$244,O.3!Q$255)*(1+'S&S'!$G$24)+SUM(O.3!Q$245,O.3!Q$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!Q$246,O.3!Q$257)*(1+'S&S'!$G$26)+Q$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!R$244,O.3!R$255)*(1+'S&S'!$G$24)+SUM(O.3!R$245,O.3!R$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!R$246,O.3!R$257)*(1+'S&S'!$G$26)+R$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!S$244,O.3!S$255)*(1+'S&S'!$G$24)+SUM(O.3!S$245,O.3!S$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!S$246,O.3!S$257)*(1+'S&S'!$G$26)+S$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!T$244,O.3!T$255)*(1+'S&S'!$G$24)+SUM(O.3!T$245,O.3!T$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!T$246,O.3!T$257)*(1+'S&S'!$G$26)+T$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!U$244,O.3!U$255)*(1+'S&S'!$G$24)+SUM(O.3!U$245,O.3!U$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!U$246,O.3!U$257)*(1+'S&S'!$G$26)+U$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!V$244,O.3!V$255)*(1+'S&S'!$G$24)+SUM(O.3!V$245,O.3!V$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!V$246,O.3!V$257)*(1+'S&S'!$G$26)+V$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!W$244,O.3!W$255)*(1+'S&S'!$G$24)+SUM(O.3!W$245,O.3!W$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!W$246,O.3!W$257)*(1+'S&S'!$G$26)+W$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!X$244,O.3!X$255)*(1+'S&S'!$G$24)+SUM(O.3!X$245,O.3!X$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!X$246,O.3!X$257)*(1+'S&S'!$G$26)+X$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!Y$244,O.3!Y$255)*(1+'S&S'!$G$24)+SUM(O.3!Y$245,O.3!Y$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!Y$246,O.3!Y$257)*(1+'S&S'!$G$26)+Y$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!Z$244,O.3!Z$255)*(1+'S&S'!$G$24)+SUM(O.3!Z$245,O.3!Z$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!Z$246,O.3!Z$257)*(1+'S&S'!$G$26)+Z$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AA$244,O.3!AA$255)*(1+'S&S'!$G$24)+SUM(O.3!AA$245,O.3!AA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AA$246,O.3!AA$257)*(1+'S&S'!$G$26)+AA$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AB$244,O.3!AB$255)*(1+'S&S'!$G$24)+SUM(O.3!AB$245,O.3!AB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AB$246,O.3!AB$257)*(1+'S&S'!$G$26)+AB$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AC$244,O.3!AC$255)*(1+'S&S'!$G$24)+SUM(O.3!AC$245,O.3!AC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AC$246,O.3!AC$257)*(1+'S&S'!$G$26)+AC$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AD$244,O.3!AD$255)*(1+'S&S'!$G$24)+SUM(O.3!AD$245,O.3!AD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AD$246,O.3!AD$257)*(1+'S&S'!$G$26)+AD$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AE$244,O.3!AE$255)*(1+'S&S'!$G$24)+SUM(O.3!AE$245,O.3!AE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AE$246,O.3!AE$257)*(1+'S&S'!$G$26)+AE$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AF$244,O.3!AF$255)*(1+'S&S'!$G$24)+SUM(O.3!AF$245,O.3!AF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AF$246,O.3!AF$257)*(1+'S&S'!$G$26)+AF$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AG$244,O.3!AG$255)*(1+'S&S'!$G$24)+SUM(O.3!AG$245,O.3!AG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AG$246,O.3!AG$257)*(1+'S&S'!$G$26)+AG$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AH$244,O.3!AH$255)*(1+'S&S'!$G$24)+SUM(O.3!AH$245,O.3!AH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AH$246,O.3!AH$257)*(1+'S&S'!$G$26)+AH$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AI$244,O.3!AI$255)*(1+'S&S'!$G$24)+SUM(O.3!AI$245,O.3!AI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AI$246,O.3!AI$257)*(1+'S&S'!$G$26)+AI$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AJ$244,O.3!AJ$255)*(1+'S&S'!$G$24)+SUM(O.3!AJ$245,O.3!AJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AJ$246,O.3!AJ$257)*(1+'S&S'!$G$26)+AJ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AK$244,O.3!AK$255)*(1+'S&S'!$G$24)+SUM(O.3!AK$245,O.3!AK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AK$246,O.3!AK$257)*(1+'S&S'!$G$26)+AK$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AL$244,O.3!AL$255)*(1+'S&S'!$G$24)+SUM(O.3!AL$245,O.3!AL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AL$246,O.3!AL$257)*(1+'S&S'!$G$26)+AL$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AM$244,O.3!AM$255)*(1+'S&S'!$G$24)+SUM(O.3!AM$245,O.3!AM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AM$246,O.3!AM$257)*(1+'S&S'!$G$26)+AM$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AN$244,O.3!AN$255)*(1+'S&S'!$G$24)+SUM(O.3!AN$245,O.3!AN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AN$246,O.3!AN$257)*(1+'S&S'!$G$26)+AN$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AO$244,O.3!AO$255)*(1+'S&S'!$G$24)+SUM(O.3!AO$245,O.3!AO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AO$246,O.3!AO$257)*(1+'S&S'!$G$26)+AO$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AP$244,O.3!AP$255)*(1+'S&S'!$G$24)+SUM(O.3!AP$245,O.3!AP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AP$246,O.3!AP$257)*(1+'S&S'!$G$26)+AP$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AQ$244,O.3!AQ$255)*(1+'S&S'!$G$24)+SUM(O.3!AQ$245,O.3!AQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AQ$246,O.3!AQ$257)*(1+'S&S'!$G$26)+AQ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AR$244,O.3!AR$255)*(1+'S&S'!$G$24)+SUM(O.3!AR$245,O.3!AR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AR$246,O.3!AR$257)*(1+'S&S'!$G$26)+AR$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AS$244,O.3!AS$255)*(1+'S&S'!$G$24)+SUM(O.3!AS$245,O.3!AS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AS$246,O.3!AS$257)*(1+'S&S'!$G$26)+AS$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AT$244,O.3!AT$255)*(1+'S&S'!$G$24)+SUM(O.3!AT$245,O.3!AT$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AT$246,O.3!AT$257)*(1+'S&S'!$G$26)+AT$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AU$244,O.3!AU$255)*(1+'S&S'!$G$24)+SUM(O.3!AU$245,O.3!AU$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AU$246,O.3!AU$257)*(1+'S&S'!$G$26)+AU$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AV$244,O.3!AV$255)*(1+'S&S'!$G$24)+SUM(O.3!AV$245,O.3!AV$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AV$246,O.3!AV$257)*(1+'S&S'!$G$26)+AV$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AW$244,O.3!AW$255)*(1+'S&S'!$G$24)+SUM(O.3!AW$245,O.3!AW$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AW$246,O.3!AW$257)*(1+'S&S'!$G$26)+AW$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AX$244,O.3!AX$255)*(1+'S&S'!$G$24)+SUM(O.3!AX$245,O.3!AX$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AX$246,O.3!AX$257)*(1+'S&S'!$G$26)+AX$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AY$244,O.3!AY$255)*(1+'S&S'!$G$24)+SUM(O.3!AY$245,O.3!AY$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AY$246,O.3!AY$257)*(1+'S&S'!$G$26)+AY$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!AZ$244,O.3!AZ$255)*(1+'S&S'!$G$24)+SUM(O.3!AZ$245,O.3!AZ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!AZ$246,O.3!AZ$257)*(1+'S&S'!$G$26)+AZ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BA$244,O.3!BA$255)*(1+'S&S'!$G$24)+SUM(O.3!BA$245,O.3!BA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BA$246,O.3!BA$257)*(1+'S&S'!$G$26)+BA$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BB$244,O.3!BB$255)*(1+'S&S'!$G$24)+SUM(O.3!BB$245,O.3!BB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BB$246,O.3!BB$257)*(1+'S&S'!$G$26)+BB$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BC$244,O.3!BC$255)*(1+'S&S'!$G$24)+SUM(O.3!BC$245,O.3!BC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BC$246,O.3!BC$257)*(1+'S&S'!$G$26)+BC$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BD$244,O.3!BD$255)*(1+'S&S'!$G$24)+SUM(O.3!BD$245,O.3!BD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BD$246,O.3!BD$257)*(1+'S&S'!$G$26)+BD$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BE$244,O.3!BE$255)*(1+'S&S'!$G$24)+SUM(O.3!BE$245,O.3!BE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BE$246,O.3!BE$257)*(1+'S&S'!$G$26)+BE$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BF$244,O.3!BF$255)*(1+'S&S'!$G$24)+SUM(O.3!BF$245,O.3!BF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BF$246,O.3!BF$257)*(1+'S&S'!$G$26)+BF$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BG$244,O.3!BG$255)*(1+'S&S'!$G$24)+SUM(O.3!BG$245,O.3!BG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BG$246,O.3!BG$257)*(1+'S&S'!$G$26)+BG$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BH$244,O.3!BH$255)*(1+'S&S'!$G$24)+SUM(O.3!BH$245,O.3!BH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BH$246,O.3!BH$257)*(1+'S&S'!$G$26)+BH$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BI$244,O.3!BI$255)*(1+'S&S'!$G$24)+SUM(O.3!BI$245,O.3!BI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BI$246,O.3!BI$257)*(1+'S&S'!$G$26)+BI$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BJ$244,O.3!BJ$255)*(1+'S&S'!$G$24)+SUM(O.3!BJ$245,O.3!BJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BJ$246,O.3!BJ$257)*(1+'S&S'!$G$26)+BJ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BK$244,O.3!BK$255)*(1+'S&S'!$G$24)+SUM(O.3!BK$245,O.3!BK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BK$246,O.3!BK$257)*(1+'S&S'!$G$26)+BK$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BL$244,O.3!BL$255)*(1+'S&S'!$G$24)+SUM(O.3!BL$245,O.3!BL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BL$246,O.3!BL$257)*(1+'S&S'!$G$26)+BL$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BM$244,O.3!BM$255)*(1+'S&S'!$G$24)+SUM(O.3!BM$245,O.3!BM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BM$246,O.3!BM$257)*(1+'S&S'!$G$26)+BM$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BN$244,O.3!BN$255)*(1+'S&S'!$G$24)+SUM(O.3!BN$245,O.3!BN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BN$246,O.3!BN$257)*(1+'S&S'!$G$26)+BN$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BO$244,O.3!BO$255)*(1+'S&S'!$G$24)+SUM(O.3!BO$245,O.3!BO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BO$246,O.3!BO$257)*(1+'S&S'!$G$26)+BO$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BP$244,O.3!BP$255)*(1+'S&S'!$G$24)+SUM(O.3!BP$245,O.3!BP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BP$246,O.3!BP$257)*(1+'S&S'!$G$26)+BP$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BQ$244,O.3!BQ$255)*(1+'S&S'!$G$24)+SUM(O.3!BQ$245,O.3!BQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BQ$246,O.3!BQ$257)*(1+'S&S'!$G$26)+BQ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BR$244,O.3!BR$255)*(1+'S&S'!$G$24)+SUM(O.3!BR$245,O.3!BR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BR$246,O.3!BR$257)*(1+'S&S'!$G$26)+BR$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BS$244,O.3!BS$255)*(1+'S&S'!$G$24)+SUM(O.3!BS$245,O.3!BS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BS$246,O.3!BS$257)*(1+'S&S'!$G$26)+BS$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BT$244,O.3!BT$255)*(1+'S&S'!$G$24)+SUM(O.3!BT$245,O.3!BT$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BT$246,O.3!BT$257)*(1+'S&S'!$G$26)+BT$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BU$244,O.3!BU$255)*(1+'S&S'!$G$24)+SUM(O.3!BU$245,O.3!BU$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BU$246,O.3!BU$257)*(1+'S&S'!$G$26)+BU$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BV$244,O.3!BV$255)*(1+'S&S'!$G$24)+SUM(O.3!BV$245,O.3!BV$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BV$246,O.3!BV$257)*(1+'S&S'!$G$26)+BV$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BW$244,O.3!BW$255)*(1+'S&S'!$G$24)+SUM(O.3!BW$245,O.3!BW$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BW$246,O.3!BW$257)*(1+'S&S'!$G$26)+BW$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BX$244,O.3!BX$255)*(1+'S&S'!$G$24)+SUM(O.3!BX$245,O.3!BX$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BX$246,O.3!BX$257)*(1+'S&S'!$G$26)+BX$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BY$244,O.3!BY$255)*(1+'S&S'!$G$24)+SUM(O.3!BY$245,O.3!BY$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BY$246,O.3!BY$257)*(1+'S&S'!$G$26)+BY$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!BZ$244,O.3!BZ$255)*(1+'S&S'!$G$24)+SUM(O.3!BZ$245,O.3!BZ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!BZ$246,O.3!BZ$257)*(1+'S&S'!$G$26)+BZ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!CA$244,O.3!CA$255)*(1+'S&S'!$G$24)+SUM(O.3!CA$245,O.3!CA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!CA$246,O.3!CA$257)*(1+'S&S'!$G$26)+CA$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!CB$244,O.3!CB$255)*(1+'S&S'!$G$24)+SUM(O.3!CB$245,O.3!CB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!CB$246,O.3!CB$257)*(1+'S&S'!$G$26)+CB$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!CC$244,O.3!CC$255)*(1+'S&S'!$G$24)+SUM(O.3!CC$245,O.3!CC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!CC$246,O.3!CC$257)*(1+'S&S'!$G$26)+CC$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!CD$244,O.3!CD$255)*(1+'S&S'!$G$24)+SUM(O.3!CD$245,O.3!CD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!CD$246,O.3!CD$257)*(1+'S&S'!$G$26)+CD$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!CE$244,O.3!CE$255)*(1+'S&S'!$G$24)+SUM(O.3!CE$245,O.3!CE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!CE$246,O.3!CE$257)*(1+'S&S'!$G$26)+CE$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!CF$244,O.3!CF$255)*(1+'S&S'!$G$24)+SUM(O.3!CF$245,O.3!CF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!CF$246,O.3!CF$257)*(1+'S&S'!$G$26)+CF$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!CG$244,O.3!CG$255)*(1+'S&S'!$G$24)+SUM(O.3!CG$245,O.3!CG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!CG$246,O.3!CG$257)*(1+'S&S'!$G$26)+CG$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!CH$244,O.3!CH$255)*(1+'S&S'!$G$24)+SUM(O.3!CH$245,O.3!CH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!CH$246,O.3!CH$257)*(1+'S&S'!$G$26)+CH$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!CI$244,O.3!CI$255)*(1+'S&S'!$G$24)+SUM(O.3!CI$245,O.3!CI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!CI$246,O.3!CI$257)*(1+'S&S'!$G$26)+CI$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!CJ$244,O.3!CJ$255)*(1+'S&S'!$G$24)+SUM(O.3!CJ$245,O.3!CJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!CJ$246,O.3!CJ$257)*(1+'S&S'!$G$26)+CJ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!CK$244,O.3!CK$255)*(1+'S&S'!$G$24)+SUM(O.3!CK$245,O.3!CK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!CK$246,O.3!CK$257)*(1+'S&S'!$G$26)+CK$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!CL$244,O.3!CL$255)*(1+'S&S'!$G$24)+SUM(O.3!CL$245,O.3!CL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!CL$246,O.3!CL$257)*(1+'S&S'!$G$26)+CL$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!CM$244,O.3!CM$255)*(1+'S&S'!$G$24)+SUM(O.3!CM$245,O.3!CM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!CM$246,O.3!CM$257)*(1+'S&S'!$G$26)+CM$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!CN$244,O.3!CN$255)*(1+'S&S'!$G$24)+SUM(O.3!CN$245,O.3!CN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!CN$246,O.3!CN$257)*(1+'S&S'!$G$26)+CN$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!CO$244,O.3!CO$255)*(1+'S&S'!$G$24)+SUM(O.3!CO$245,O.3!CO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!CO$246,O.3!CO$257)*(1+'S&S'!$G$26)+CO$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!CP$244,O.3!CP$255)*(1+'S&S'!$G$24)+SUM(O.3!CP$245,O.3!CP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!CP$246,O.3!CP$257)*(1+'S&S'!$G$26)+CP$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!CQ$244,O.3!CQ$255)*(1+'S&S'!$G$24)+SUM(O.3!CQ$245,O.3!CQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!CQ$246,O.3!CQ$257)*(1+'S&S'!$G$26)+CQ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!CR$244,O.3!CR$255)*(1+'S&S'!$G$24)+SUM(O.3!CR$245,O.3!CR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!CR$246,O.3!CR$257)*(1+'S&S'!$G$26)+CR$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.3!CS$244,O.3!CS$255)*(1+'S&S'!$G$24)+SUM(O.3!CS$245,O.3!CS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.3!CS$246,O.3!CS$257)*(1+'S&S'!$G$26)+CS$247*(1+'S&S'!$G$28)","v":0}]
[]
[null,null,"Cost-effectiveness analysis with monetary evaluation of externalities"]
[null,null,"Pesimistic scenario",null,{"$f":"G302+NPV(G.Asm!$F$76,H302:INDEX(H302:CS302,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G302:CS302)","v":0},{"$f":"-SUM(O.3!G$244,O.3!G$255)*(1+'S&S'!$E$61)+SUM(O.3!G$245,O.3!G$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!G$246,O.3!G$257)*(1+'S&S'!$E$63)+G$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!H$244,O.3!H$255)*(1+'S&S'!$E$61)+SUM(O.3!H$245,O.3!H$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!H$246,O.3!H$257)*(1+'S&S'!$E$63)+H$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!I$244,O.3!I$255)*(1+'S&S'!$E$61)+SUM(O.3!I$245,O.3!I$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!I$246,O.3!I$257)*(1+'S&S'!$E$63)+I$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!J$244,O.3!J$255)*(1+'S&S'!$E$61)+SUM(O.3!J$245,O.3!J$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!J$246,O.3!J$257)*(1+'S&S'!$E$63)+J$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!K$244,O.3!K$255)*(1+'S&S'!$E$61)+SUM(O.3!K$245,O.3!K$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!K$246,O.3!K$257)*(1+'S&S'!$E$63)+K$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!L$244,O.3!L$255)*(1+'S&S'!$E$61)+SUM(O.3!L$245,O.3!L$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!L$246,O.3!L$257)*(1+'S&S'!$E$63)+L$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!M$244,O.3!M$255)*(1+'S&S'!$E$61)+SUM(O.3!M$245,O.3!M$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!M$246,O.3!M$257)*(1+'S&S'!$E$63)+M$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!N$244,O.3!N$255)*(1+'S&S'!$E$61)+SUM(O.3!N$245,O.3!N$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!N$246,O.3!N$257)*(1+'S&S'!$E$63)+N$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!O$244,O.3!O$255)*(1+'S&S'!$E$61)+SUM(O.3!O$245,O.3!O$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!O$246,O.3!O$257)*(1+'S&S'!$E$63)+O$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!P$244,O.3!P$255)*(1+'S&S'!$E$61)+SUM(O.3!P$245,O.3!P$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!P$246,O.3!P$257)*(1+'S&S'!$E$63)+P$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!Q$244,O.3!Q$255)*(1+'S&S'!$E$61)+SUM(O.3!Q$245,O.3!Q$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!Q$246,O.3!Q$257)*(1+'S&S'!$E$63)+Q$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!R$244,O.3!R$255)*(1+'S&S'!$E$61)+SUM(O.3!R$245,O.3!R$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!R$246,O.3!R$257)*(1+'S&S'!$E$63)+R$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!S$244,O.3!S$255)*(1+'S&S'!$E$61)+SUM(O.3!S$245,O.3!S$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!S$246,O.3!S$257)*(1+'S&S'!$E$63)+S$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!T$244,O.3!T$255)*(1+'S&S'!$E$61)+SUM(O.3!T$245,O.3!T$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!T$246,O.3!T$257)*(1+'S&S'!$E$63)+T$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!U$244,O.3!U$255)*(1+'S&S'!$E$61)+SUM(O.3!U$245,O.3!U$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!U$246,O.3!U$257)*(1+'S&S'!$E$63)+U$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!V$244,O.3!V$255)*(1+'S&S'!$E$61)+SUM(O.3!V$245,O.3!V$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!V$246,O.3!V$257)*(1+'S&S'!$E$63)+V$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!W$244,O.3!W$255)*(1+'S&S'!$E$61)+SUM(O.3!W$245,O.3!W$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!W$246,O.3!W$257)*(1+'S&S'!$E$63)+W$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!X$244,O.3!X$255)*(1+'S&S'!$E$61)+SUM(O.3!X$245,O.3!X$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!X$246,O.3!X$257)*(1+'S&S'!$E$63)+X$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!Y$244,O.3!Y$255)*(1+'S&S'!$E$61)+SUM(O.3!Y$245,O.3!Y$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!Y$246,O.3!Y$257)*(1+'S&S'!$E$63)+Y$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!Z$244,O.3!Z$255)*(1+'S&S'!$E$61)+SUM(O.3!Z$245,O.3!Z$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!Z$246,O.3!Z$257)*(1+'S&S'!$E$63)+Z$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AA$244,O.3!AA$255)*(1+'S&S'!$E$61)+SUM(O.3!AA$245,O.3!AA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AA$246,O.3!AA$257)*(1+'S&S'!$E$63)+AA$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AB$244,O.3!AB$255)*(1+'S&S'!$E$61)+SUM(O.3!AB$245,O.3!AB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AB$246,O.3!AB$257)*(1+'S&S'!$E$63)+AB$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AC$244,O.3!AC$255)*(1+'S&S'!$E$61)+SUM(O.3!AC$245,O.3!AC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AC$246,O.3!AC$257)*(1+'S&S'!$E$63)+AC$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AD$244,O.3!AD$255)*(1+'S&S'!$E$61)+SUM(O.3!AD$245,O.3!AD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AD$246,O.3!AD$257)*(1+'S&S'!$E$63)+AD$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AE$244,O.3!AE$255)*(1+'S&S'!$E$61)+SUM(O.3!AE$245,O.3!AE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AE$246,O.3!AE$257)*(1+'S&S'!$E$63)+AE$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AF$244,O.3!AF$255)*(1+'S&S'!$E$61)+SUM(O.3!AF$245,O.3!AF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AF$246,O.3!AF$257)*(1+'S&S'!$E$63)+AF$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AG$244,O.3!AG$255)*(1+'S&S'!$E$61)+SUM(O.3!AG$245,O.3!AG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AG$246,O.3!AG$257)*(1+'S&S'!$E$63)+AG$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AH$244,O.3!AH$255)*(1+'S&S'!$E$61)+SUM(O.3!AH$245,O.3!AH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AH$246,O.3!AH$257)*(1+'S&S'!$E$63)+AH$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AI$244,O.3!AI$255)*(1+'S&S'!$E$61)+SUM(O.3!AI$245,O.3!AI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AI$246,O.3!AI$257)*(1+'S&S'!$E$63)+AI$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AJ$244,O.3!AJ$255)*(1+'S&S'!$E$61)+SUM(O.3!AJ$245,O.3!AJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AJ$246,O.3!AJ$257)*(1+'S&S'!$E$63)+AJ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AK$244,O.3!AK$255)*(1+'S&S'!$E$61)+SUM(O.3!AK$245,O.3!AK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AK$246,O.3!AK$257)*(1+'S&S'!$E$63)+AK$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AL$244,O.3!AL$255)*(1+'S&S'!$E$61)+SUM(O.3!AL$245,O.3!AL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AL$246,O.3!AL$257)*(1+'S&S'!$E$63)+AL$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AM$244,O.3!AM$255)*(1+'S&S'!$E$61)+SUM(O.3!AM$245,O.3!AM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AM$246,O.3!AM$257)*(1+'S&S'!$E$63)+AM$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AN$244,O.3!AN$255)*(1+'S&S'!$E$61)+SUM(O.3!AN$245,O.3!AN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AN$246,O.3!AN$257)*(1+'S&S'!$E$63)+AN$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AO$244,O.3!AO$255)*(1+'S&S'!$E$61)+SUM(O.3!AO$245,O.3!AO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AO$246,O.3!AO$257)*(1+'S&S'!$E$63)+AO$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AP$244,O.3!AP$255)*(1+'S&S'!$E$61)+SUM(O.3!AP$245,O.3!AP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AP$246,O.3!AP$257)*(1+'S&S'!$E$63)+AP$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AQ$244,O.3!AQ$255)*(1+'S&S'!$E$61)+SUM(O.3!AQ$245,O.3!AQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AQ$246,O.3!AQ$257)*(1+'S&S'!$E$63)+AQ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AR$244,O.3!AR$255)*(1+'S&S'!$E$61)+SUM(O.3!AR$245,O.3!AR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AR$246,O.3!AR$257)*(1+'S&S'!$E$63)+AR$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AS$244,O.3!AS$255)*(1+'S&S'!$E$61)+SUM(O.3!AS$245,O.3!AS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AS$246,O.3!AS$257)*(1+'S&S'!$E$63)+AS$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AT$244,O.3!AT$255)*(1+'S&S'!$E$61)+SUM(O.3!AT$245,O.3!AT$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AT$246,O.3!AT$257)*(1+'S&S'!$E$63)+AT$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AU$244,O.3!AU$255)*(1+'S&S'!$E$61)+SUM(O.3!AU$245,O.3!AU$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AU$246,O.3!AU$257)*(1+'S&S'!$E$63)+AU$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AV$244,O.3!AV$255)*(1+'S&S'!$E$61)+SUM(O.3!AV$245,O.3!AV$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AV$246,O.3!AV$257)*(1+'S&S'!$E$63)+AV$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AW$244,O.3!AW$255)*(1+'S&S'!$E$61)+SUM(O.3!AW$245,O.3!AW$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AW$246,O.3!AW$257)*(1+'S&S'!$E$63)+AW$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AX$244,O.3!AX$255)*(1+'S&S'!$E$61)+SUM(O.3!AX$245,O.3!AX$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AX$246,O.3!AX$257)*(1+'S&S'!$E$63)+AX$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AY$244,O.3!AY$255)*(1+'S&S'!$E$61)+SUM(O.3!AY$245,O.3!AY$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AY$246,O.3!AY$257)*(1+'S&S'!$E$63)+AY$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!AZ$244,O.3!AZ$255)*(1+'S&S'!$E$61)+SUM(O.3!AZ$245,O.3!AZ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!AZ$246,O.3!AZ$257)*(1+'S&S'!$E$63)+AZ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BA$244,O.3!BA$255)*(1+'S&S'!$E$61)+SUM(O.3!BA$245,O.3!BA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BA$246,O.3!BA$257)*(1+'S&S'!$E$63)+BA$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BB$244,O.3!BB$255)*(1+'S&S'!$E$61)+SUM(O.3!BB$245,O.3!BB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BB$246,O.3!BB$257)*(1+'S&S'!$E$63)+BB$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BC$244,O.3!BC$255)*(1+'S&S'!$E$61)+SUM(O.3!BC$245,O.3!BC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BC$246,O.3!BC$257)*(1+'S&S'!$E$63)+BC$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BD$244,O.3!BD$255)*(1+'S&S'!$E$61)+SUM(O.3!BD$245,O.3!BD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BD$246,O.3!BD$257)*(1+'S&S'!$E$63)+BD$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BE$244,O.3!BE$255)*(1+'S&S'!$E$61)+SUM(O.3!BE$245,O.3!BE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BE$246,O.3!BE$257)*(1+'S&S'!$E$63)+BE$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BF$244,O.3!BF$255)*(1+'S&S'!$E$61)+SUM(O.3!BF$245,O.3!BF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BF$246,O.3!BF$257)*(1+'S&S'!$E$63)+BF$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BG$244,O.3!BG$255)*(1+'S&S'!$E$61)+SUM(O.3!BG$245,O.3!BG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BG$246,O.3!BG$257)*(1+'S&S'!$E$63)+BG$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BH$244,O.3!BH$255)*(1+'S&S'!$E$61)+SUM(O.3!BH$245,O.3!BH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BH$246,O.3!BH$257)*(1+'S&S'!$E$63)+BH$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BI$244,O.3!BI$255)*(1+'S&S'!$E$61)+SUM(O.3!BI$245,O.3!BI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BI$246,O.3!BI$257)*(1+'S&S'!$E$63)+BI$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BJ$244,O.3!BJ$255)*(1+'S&S'!$E$61)+SUM(O.3!BJ$245,O.3!BJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BJ$246,O.3!BJ$257)*(1+'S&S'!$E$63)+BJ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BK$244,O.3!BK$255)*(1+'S&S'!$E$61)+SUM(O.3!BK$245,O.3!BK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BK$246,O.3!BK$257)*(1+'S&S'!$E$63)+BK$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BL$244,O.3!BL$255)*(1+'S&S'!$E$61)+SUM(O.3!BL$245,O.3!BL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BL$246,O.3!BL$257)*(1+'S&S'!$E$63)+BL$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BM$244,O.3!BM$255)*(1+'S&S'!$E$61)+SUM(O.3!BM$245,O.3!BM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BM$246,O.3!BM$257)*(1+'S&S'!$E$63)+BM$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BN$244,O.3!BN$255)*(1+'S&S'!$E$61)+SUM(O.3!BN$245,O.3!BN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BN$246,O.3!BN$257)*(1+'S&S'!$E$63)+BN$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BO$244,O.3!BO$255)*(1+'S&S'!$E$61)+SUM(O.3!BO$245,O.3!BO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BO$246,O.3!BO$257)*(1+'S&S'!$E$63)+BO$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BP$244,O.3!BP$255)*(1+'S&S'!$E$61)+SUM(O.3!BP$245,O.3!BP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BP$246,O.3!BP$257)*(1+'S&S'!$E$63)+BP$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BQ$244,O.3!BQ$255)*(1+'S&S'!$E$61)+SUM(O.3!BQ$245,O.3!BQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BQ$246,O.3!BQ$257)*(1+'S&S'!$E$63)+BQ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BR$244,O.3!BR$255)*(1+'S&S'!$E$61)+SUM(O.3!BR$245,O.3!BR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BR$246,O.3!BR$257)*(1+'S&S'!$E$63)+BR$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BS$244,O.3!BS$255)*(1+'S&S'!$E$61)+SUM(O.3!BS$245,O.3!BS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BS$246,O.3!BS$257)*(1+'S&S'!$E$63)+BS$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BT$244,O.3!BT$255)*(1+'S&S'!$E$61)+SUM(O.3!BT$245,O.3!BT$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BT$246,O.3!BT$257)*(1+'S&S'!$E$63)+BT$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BU$244,O.3!BU$255)*(1+'S&S'!$E$61)+SUM(O.3!BU$245,O.3!BU$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BU$246,O.3!BU$257)*(1+'S&S'!$E$63)+BU$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BV$244,O.3!BV$255)*(1+'S&S'!$E$61)+SUM(O.3!BV$245,O.3!BV$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BV$246,O.3!BV$257)*(1+'S&S'!$E$63)+BV$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BW$244,O.3!BW$255)*(1+'S&S'!$E$61)+SUM(O.3!BW$245,O.3!BW$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BW$246,O.3!BW$257)*(1+'S&S'!$E$63)+BW$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BX$244,O.3!BX$255)*(1+'S&S'!$E$61)+SUM(O.3!BX$245,O.3!BX$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BX$246,O.3!BX$257)*(1+'S&S'!$E$63)+BX$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BY$244,O.3!BY$255)*(1+'S&S'!$E$61)+SUM(O.3!BY$245,O.3!BY$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BY$246,O.3!BY$257)*(1+'S&S'!$E$63)+BY$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!BZ$244,O.3!BZ$255)*(1+'S&S'!$E$61)+SUM(O.3!BZ$245,O.3!BZ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!BZ$246,O.3!BZ$257)*(1+'S&S'!$E$63)+BZ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!CA$244,O.3!CA$255)*(1+'S&S'!$E$61)+SUM(O.3!CA$245,O.3!CA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!CA$246,O.3!CA$257)*(1+'S&S'!$E$63)+CA$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!CB$244,O.3!CB$255)*(1+'S&S'!$E$61)+SUM(O.3!CB$245,O.3!CB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!CB$246,O.3!CB$257)*(1+'S&S'!$E$63)+CB$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!CC$244,O.3!CC$255)*(1+'S&S'!$E$61)+SUM(O.3!CC$245,O.3!CC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!CC$246,O.3!CC$257)*(1+'S&S'!$E$63)+CC$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!CD$244,O.3!CD$255)*(1+'S&S'!$E$61)+SUM(O.3!CD$245,O.3!CD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!CD$246,O.3!CD$257)*(1+'S&S'!$E$63)+CD$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!CE$244,O.3!CE$255)*(1+'S&S'!$E$61)+SUM(O.3!CE$245,O.3!CE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!CE$246,O.3!CE$257)*(1+'S&S'!$E$63)+CE$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!CF$244,O.3!CF$255)*(1+'S&S'!$E$61)+SUM(O.3!CF$245,O.3!CF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!CF$246,O.3!CF$257)*(1+'S&S'!$E$63)+CF$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!CG$244,O.3!CG$255)*(1+'S&S'!$E$61)+SUM(O.3!CG$245,O.3!CG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!CG$246,O.3!CG$257)*(1+'S&S'!$E$63)+CG$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!CH$244,O.3!CH$255)*(1+'S&S'!$E$61)+SUM(O.3!CH$245,O.3!CH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!CH$246,O.3!CH$257)*(1+'S&S'!$E$63)+CH$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!CI$244,O.3!CI$255)*(1+'S&S'!$E$61)+SUM(O.3!CI$245,O.3!CI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!CI$246,O.3!CI$257)*(1+'S&S'!$E$63)+CI$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!CJ$244,O.3!CJ$255)*(1+'S&S'!$E$61)+SUM(O.3!CJ$245,O.3!CJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!CJ$246,O.3!CJ$257)*(1+'S&S'!$E$63)+CJ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!CK$244,O.3!CK$255)*(1+'S&S'!$E$61)+SUM(O.3!CK$245,O.3!CK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!CK$246,O.3!CK$257)*(1+'S&S'!$E$63)+CK$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!CL$244,O.3!CL$255)*(1+'S&S'!$E$61)+SUM(O.3!CL$245,O.3!CL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!CL$246,O.3!CL$257)*(1+'S&S'!$E$63)+CL$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!CM$244,O.3!CM$255)*(1+'S&S'!$E$61)+SUM(O.3!CM$245,O.3!CM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!CM$246,O.3!CM$257)*(1+'S&S'!$E$63)+CM$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!CN$244,O.3!CN$255)*(1+'S&S'!$E$61)+SUM(O.3!CN$245,O.3!CN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!CN$246,O.3!CN$257)*(1+'S&S'!$E$63)+CN$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!CO$244,O.3!CO$255)*(1+'S&S'!$E$61)+SUM(O.3!CO$245,O.3!CO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!CO$246,O.3!CO$257)*(1+'S&S'!$E$63)+CO$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!CP$244,O.3!CP$255)*(1+'S&S'!$E$61)+SUM(O.3!CP$245,O.3!CP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!CP$246,O.3!CP$257)*(1+'S&S'!$E$63)+CP$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!CQ$244,O.3!CQ$255)*(1+'S&S'!$E$61)+SUM(O.3!CQ$245,O.3!CQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!CQ$246,O.3!CQ$257)*(1+'S&S'!$E$63)+CQ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!CR$244,O.3!CR$255)*(1+'S&S'!$E$61)+SUM(O.3!CR$245,O.3!CR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!CR$246,O.3!CR$257)*(1+'S&S'!$E$63)+CR$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.3!CS$244,O.3!CS$255)*(1+'S&S'!$E$61)+SUM(O.3!CS$245,O.3!CS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.3!CS$246,O.3!CS$257)*(1+'S&S'!$E$63)+CS$247*(1+'S&S'!$E$65)","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G303+NPV(G.Asm!$F$76,H303:INDEX(H303:CS303,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G303:CS303)","v":0},{"$f":"-SUM(O.3!G$244,O.3!G$255)*(1+'S&S'!$G$61)+SUM(O.3!G$245,O.3!G$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!G$246,O.3!G$257)*(1+'S&S'!$G$63)+G$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!H$244,O.3!H$255)*(1+'S&S'!$G$61)+SUM(O.3!H$245,O.3!H$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!H$246,O.3!H$257)*(1+'S&S'!$G$63)+H$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!I$244,O.3!I$255)*(1+'S&S'!$G$61)+SUM(O.3!I$245,O.3!I$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!I$246,O.3!I$257)*(1+'S&S'!$G$63)+I$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!J$244,O.3!J$255)*(1+'S&S'!$G$61)+SUM(O.3!J$245,O.3!J$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!J$246,O.3!J$257)*(1+'S&S'!$G$63)+J$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!K$244,O.3!K$255)*(1+'S&S'!$G$61)+SUM(O.3!K$245,O.3!K$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!K$246,O.3!K$257)*(1+'S&S'!$G$63)+K$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!L$244,O.3!L$255)*(1+'S&S'!$G$61)+SUM(O.3!L$245,O.3!L$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!L$246,O.3!L$257)*(1+'S&S'!$G$63)+L$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!M$244,O.3!M$255)*(1+'S&S'!$G$61)+SUM(O.3!M$245,O.3!M$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!M$246,O.3!M$257)*(1+'S&S'!$G$63)+M$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!N$244,O.3!N$255)*(1+'S&S'!$G$61)+SUM(O.3!N$245,O.3!N$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!N$246,O.3!N$257)*(1+'S&S'!$G$63)+N$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!O$244,O.3!O$255)*(1+'S&S'!$G$61)+SUM(O.3!O$245,O.3!O$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!O$246,O.3!O$257)*(1+'S&S'!$G$63)+O$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!P$244,O.3!P$255)*(1+'S&S'!$G$61)+SUM(O.3!P$245,O.3!P$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!P$246,O.3!P$257)*(1+'S&S'!$G$63)+P$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!Q$244,O.3!Q$255)*(1+'S&S'!$G$61)+SUM(O.3!Q$245,O.3!Q$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!Q$246,O.3!Q$257)*(1+'S&S'!$G$63)+Q$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!R$244,O.3!R$255)*(1+'S&S'!$G$61)+SUM(O.3!R$245,O.3!R$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!R$246,O.3!R$257)*(1+'S&S'!$G$63)+R$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!S$244,O.3!S$255)*(1+'S&S'!$G$61)+SUM(O.3!S$245,O.3!S$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!S$246,O.3!S$257)*(1+'S&S'!$G$63)+S$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!T$244,O.3!T$255)*(1+'S&S'!$G$61)+SUM(O.3!T$245,O.3!T$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!T$246,O.3!T$257)*(1+'S&S'!$G$63)+T$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!U$244,O.3!U$255)*(1+'S&S'!$G$61)+SUM(O.3!U$245,O.3!U$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!U$246,O.3!U$257)*(1+'S&S'!$G$63)+U$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!V$244,O.3!V$255)*(1+'S&S'!$G$61)+SUM(O.3!V$245,O.3!V$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!V$246,O.3!V$257)*(1+'S&S'!$G$63)+V$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!W$244,O.3!W$255)*(1+'S&S'!$G$61)+SUM(O.3!W$245,O.3!W$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!W$246,O.3!W$257)*(1+'S&S'!$G$63)+W$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!X$244,O.3!X$255)*(1+'S&S'!$G$61)+SUM(O.3!X$245,O.3!X$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!X$246,O.3!X$257)*(1+'S&S'!$G$63)+X$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!Y$244,O.3!Y$255)*(1+'S&S'!$G$61)+SUM(O.3!Y$245,O.3!Y$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!Y$246,O.3!Y$257)*(1+'S&S'!$G$63)+Y$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!Z$244,O.3!Z$255)*(1+'S&S'!$G$61)+SUM(O.3!Z$245,O.3!Z$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!Z$246,O.3!Z$257)*(1+'S&S'!$G$63)+Z$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AA$244,O.3!AA$255)*(1+'S&S'!$G$61)+SUM(O.3!AA$245,O.3!AA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AA$246,O.3!AA$257)*(1+'S&S'!$G$63)+AA$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AB$244,O.3!AB$255)*(1+'S&S'!$G$61)+SUM(O.3!AB$245,O.3!AB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AB$246,O.3!AB$257)*(1+'S&S'!$G$63)+AB$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AC$244,O.3!AC$255)*(1+'S&S'!$G$61)+SUM(O.3!AC$245,O.3!AC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AC$246,O.3!AC$257)*(1+'S&S'!$G$63)+AC$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AD$244,O.3!AD$255)*(1+'S&S'!$G$61)+SUM(O.3!AD$245,O.3!AD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AD$246,O.3!AD$257)*(1+'S&S'!$G$63)+AD$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AE$244,O.3!AE$255)*(1+'S&S'!$G$61)+SUM(O.3!AE$245,O.3!AE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AE$246,O.3!AE$257)*(1+'S&S'!$G$63)+AE$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AF$244,O.3!AF$255)*(1+'S&S'!$G$61)+SUM(O.3!AF$245,O.3!AF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AF$246,O.3!AF$257)*(1+'S&S'!$G$63)+AF$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AG$244,O.3!AG$255)*(1+'S&S'!$G$61)+SUM(O.3!AG$245,O.3!AG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AG$246,O.3!AG$257)*(1+'S&S'!$G$63)+AG$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AH$244,O.3!AH$255)*(1+'S&S'!$G$61)+SUM(O.3!AH$245,O.3!AH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AH$246,O.3!AH$257)*(1+'S&S'!$G$63)+AH$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AI$244,O.3!AI$255)*(1+'S&S'!$G$61)+SUM(O.3!AI$245,O.3!AI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AI$246,O.3!AI$257)*(1+'S&S'!$G$63)+AI$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AJ$244,O.3!AJ$255)*(1+'S&S'!$G$61)+SUM(O.3!AJ$245,O.3!AJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AJ$246,O.3!AJ$257)*(1+'S&S'!$G$63)+AJ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AK$244,O.3!AK$255)*(1+'S&S'!$G$61)+SUM(O.3!AK$245,O.3!AK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AK$246,O.3!AK$257)*(1+'S&S'!$G$63)+AK$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AL$244,O.3!AL$255)*(1+'S&S'!$G$61)+SUM(O.3!AL$245,O.3!AL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AL$246,O.3!AL$257)*(1+'S&S'!$G$63)+AL$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AM$244,O.3!AM$255)*(1+'S&S'!$G$61)+SUM(O.3!AM$245,O.3!AM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AM$246,O.3!AM$257)*(1+'S&S'!$G$63)+AM$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AN$244,O.3!AN$255)*(1+'S&S'!$G$61)+SUM(O.3!AN$245,O.3!AN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AN$246,O.3!AN$257)*(1+'S&S'!$G$63)+AN$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AO$244,O.3!AO$255)*(1+'S&S'!$G$61)+SUM(O.3!AO$245,O.3!AO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AO$246,O.3!AO$257)*(1+'S&S'!$G$63)+AO$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AP$244,O.3!AP$255)*(1+'S&S'!$G$61)+SUM(O.3!AP$245,O.3!AP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AP$246,O.3!AP$257)*(1+'S&S'!$G$63)+AP$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AQ$244,O.3!AQ$255)*(1+'S&S'!$G$61)+SUM(O.3!AQ$245,O.3!AQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AQ$246,O.3!AQ$257)*(1+'S&S'!$G$63)+AQ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AR$244,O.3!AR$255)*(1+'S&S'!$G$61)+SUM(O.3!AR$245,O.3!AR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AR$246,O.3!AR$257)*(1+'S&S'!$G$63)+AR$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AS$244,O.3!AS$255)*(1+'S&S'!$G$61)+SUM(O.3!AS$245,O.3!AS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AS$246,O.3!AS$257)*(1+'S&S'!$G$63)+AS$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AT$244,O.3!AT$255)*(1+'S&S'!$G$61)+SUM(O.3!AT$245,O.3!AT$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AT$246,O.3!AT$257)*(1+'S&S'!$G$63)+AT$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AU$244,O.3!AU$255)*(1+'S&S'!$G$61)+SUM(O.3!AU$245,O.3!AU$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AU$246,O.3!AU$257)*(1+'S&S'!$G$63)+AU$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AV$244,O.3!AV$255)*(1+'S&S'!$G$61)+SUM(O.3!AV$245,O.3!AV$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AV$246,O.3!AV$257)*(1+'S&S'!$G$63)+AV$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AW$244,O.3!AW$255)*(1+'S&S'!$G$61)+SUM(O.3!AW$245,O.3!AW$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AW$246,O.3!AW$257)*(1+'S&S'!$G$63)+AW$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AX$244,O.3!AX$255)*(1+'S&S'!$G$61)+SUM(O.3!AX$245,O.3!AX$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AX$246,O.3!AX$257)*(1+'S&S'!$G$63)+AX$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AY$244,O.3!AY$255)*(1+'S&S'!$G$61)+SUM(O.3!AY$245,O.3!AY$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AY$246,O.3!AY$257)*(1+'S&S'!$G$63)+AY$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!AZ$244,O.3!AZ$255)*(1+'S&S'!$G$61)+SUM(O.3!AZ$245,O.3!AZ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!AZ$246,O.3!AZ$257)*(1+'S&S'!$G$63)+AZ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BA$244,O.3!BA$255)*(1+'S&S'!$G$61)+SUM(O.3!BA$245,O.3!BA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BA$246,O.3!BA$257)*(1+'S&S'!$G$63)+BA$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BB$244,O.3!BB$255)*(1+'S&S'!$G$61)+SUM(O.3!BB$245,O.3!BB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BB$246,O.3!BB$257)*(1+'S&S'!$G$63)+BB$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BC$244,O.3!BC$255)*(1+'S&S'!$G$61)+SUM(O.3!BC$245,O.3!BC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BC$246,O.3!BC$257)*(1+'S&S'!$G$63)+BC$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BD$244,O.3!BD$255)*(1+'S&S'!$G$61)+SUM(O.3!BD$245,O.3!BD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BD$246,O.3!BD$257)*(1+'S&S'!$G$63)+BD$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BE$244,O.3!BE$255)*(1+'S&S'!$G$61)+SUM(O.3!BE$245,O.3!BE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BE$246,O.3!BE$257)*(1+'S&S'!$G$63)+BE$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BF$244,O.3!BF$255)*(1+'S&S'!$G$61)+SUM(O.3!BF$245,O.3!BF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BF$246,O.3!BF$257)*(1+'S&S'!$G$63)+BF$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BG$244,O.3!BG$255)*(1+'S&S'!$G$61)+SUM(O.3!BG$245,O.3!BG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BG$246,O.3!BG$257)*(1+'S&S'!$G$63)+BG$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BH$244,O.3!BH$255)*(1+'S&S'!$G$61)+SUM(O.3!BH$245,O.3!BH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BH$246,O.3!BH$257)*(1+'S&S'!$G$63)+BH$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BI$244,O.3!BI$255)*(1+'S&S'!$G$61)+SUM(O.3!BI$245,O.3!BI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BI$246,O.3!BI$257)*(1+'S&S'!$G$63)+BI$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BJ$244,O.3!BJ$255)*(1+'S&S'!$G$61)+SUM(O.3!BJ$245,O.3!BJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BJ$246,O.3!BJ$257)*(1+'S&S'!$G$63)+BJ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BK$244,O.3!BK$255)*(1+'S&S'!$G$61)+SUM(O.3!BK$245,O.3!BK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BK$246,O.3!BK$257)*(1+'S&S'!$G$63)+BK$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BL$244,O.3!BL$255)*(1+'S&S'!$G$61)+SUM(O.3!BL$245,O.3!BL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BL$246,O.3!BL$257)*(1+'S&S'!$G$63)+BL$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BM$244,O.3!BM$255)*(1+'S&S'!$G$61)+SUM(O.3!BM$245,O.3!BM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BM$246,O.3!BM$257)*(1+'S&S'!$G$63)+BM$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BN$244,O.3!BN$255)*(1+'S&S'!$G$61)+SUM(O.3!BN$245,O.3!BN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BN$246,O.3!BN$257)*(1+'S&S'!$G$63)+BN$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BO$244,O.3!BO$255)*(1+'S&S'!$G$61)+SUM(O.3!BO$245,O.3!BO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BO$246,O.3!BO$257)*(1+'S&S'!$G$63)+BO$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BP$244,O.3!BP$255)*(1+'S&S'!$G$61)+SUM(O.3!BP$245,O.3!BP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BP$246,O.3!BP$257)*(1+'S&S'!$G$63)+BP$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BQ$244,O.3!BQ$255)*(1+'S&S'!$G$61)+SUM(O.3!BQ$245,O.3!BQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BQ$246,O.3!BQ$257)*(1+'S&S'!$G$63)+BQ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BR$244,O.3!BR$255)*(1+'S&S'!$G$61)+SUM(O.3!BR$245,O.3!BR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BR$246,O.3!BR$257)*(1+'S&S'!$G$63)+BR$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BS$244,O.3!BS$255)*(1+'S&S'!$G$61)+SUM(O.3!BS$245,O.3!BS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BS$246,O.3!BS$257)*(1+'S&S'!$G$63)+BS$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BT$244,O.3!BT$255)*(1+'S&S'!$G$61)+SUM(O.3!BT$245,O.3!BT$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BT$246,O.3!BT$257)*(1+'S&S'!$G$63)+BT$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BU$244,O.3!BU$255)*(1+'S&S'!$G$61)+SUM(O.3!BU$245,O.3!BU$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BU$246,O.3!BU$257)*(1+'S&S'!$G$63)+BU$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BV$244,O.3!BV$255)*(1+'S&S'!$G$61)+SUM(O.3!BV$245,O.3!BV$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BV$246,O.3!BV$257)*(1+'S&S'!$G$63)+BV$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BW$244,O.3!BW$255)*(1+'S&S'!$G$61)+SUM(O.3!BW$245,O.3!BW$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BW$246,O.3!BW$257)*(1+'S&S'!$G$63)+BW$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BX$244,O.3!BX$255)*(1+'S&S'!$G$61)+SUM(O.3!BX$245,O.3!BX$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BX$246,O.3!BX$257)*(1+'S&S'!$G$63)+BX$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BY$244,O.3!BY$255)*(1+'S&S'!$G$61)+SUM(O.3!BY$245,O.3!BY$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BY$246,O.3!BY$257)*(1+'S&S'!$G$63)+BY$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!BZ$244,O.3!BZ$255)*(1+'S&S'!$G$61)+SUM(O.3!BZ$245,O.3!BZ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!BZ$246,O.3!BZ$257)*(1+'S&S'!$G$63)+BZ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!CA$244,O.3!CA$255)*(1+'S&S'!$G$61)+SUM(O.3!CA$245,O.3!CA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!CA$246,O.3!CA$257)*(1+'S&S'!$G$63)+CA$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!CB$244,O.3!CB$255)*(1+'S&S'!$G$61)+SUM(O.3!CB$245,O.3!CB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!CB$246,O.3!CB$257)*(1+'S&S'!$G$63)+CB$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!CC$244,O.3!CC$255)*(1+'S&S'!$G$61)+SUM(O.3!CC$245,O.3!CC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!CC$246,O.3!CC$257)*(1+'S&S'!$G$63)+CC$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!CD$244,O.3!CD$255)*(1+'S&S'!$G$61)+SUM(O.3!CD$245,O.3!CD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!CD$246,O.3!CD$257)*(1+'S&S'!$G$63)+CD$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!CE$244,O.3!CE$255)*(1+'S&S'!$G$61)+SUM(O.3!CE$245,O.3!CE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!CE$246,O.3!CE$257)*(1+'S&S'!$G$63)+CE$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!CF$244,O.3!CF$255)*(1+'S&S'!$G$61)+SUM(O.3!CF$245,O.3!CF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!CF$246,O.3!CF$257)*(1+'S&S'!$G$63)+CF$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!CG$244,O.3!CG$255)*(1+'S&S'!$G$61)+SUM(O.3!CG$245,O.3!CG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!CG$246,O.3!CG$257)*(1+'S&S'!$G$63)+CG$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!CH$244,O.3!CH$255)*(1+'S&S'!$G$61)+SUM(O.3!CH$245,O.3!CH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!CH$246,O.3!CH$257)*(1+'S&S'!$G$63)+CH$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!CI$244,O.3!CI$255)*(1+'S&S'!$G$61)+SUM(O.3!CI$245,O.3!CI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!CI$246,O.3!CI$257)*(1+'S&S'!$G$63)+CI$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!CJ$244,O.3!CJ$255)*(1+'S&S'!$G$61)+SUM(O.3!CJ$245,O.3!CJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!CJ$246,O.3!CJ$257)*(1+'S&S'!$G$63)+CJ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!CK$244,O.3!CK$255)*(1+'S&S'!$G$61)+SUM(O.3!CK$245,O.3!CK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!CK$246,O.3!CK$257)*(1+'S&S'!$G$63)+CK$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!CL$244,O.3!CL$255)*(1+'S&S'!$G$61)+SUM(O.3!CL$245,O.3!CL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!CL$246,O.3!CL$257)*(1+'S&S'!$G$63)+CL$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!CM$244,O.3!CM$255)*(1+'S&S'!$G$61)+SUM(O.3!CM$245,O.3!CM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!CM$246,O.3!CM$257)*(1+'S&S'!$G$63)+CM$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!CN$244,O.3!CN$255)*(1+'S&S'!$G$61)+SUM(O.3!CN$245,O.3!CN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!CN$246,O.3!CN$257)*(1+'S&S'!$G$63)+CN$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!CO$244,O.3!CO$255)*(1+'S&S'!$G$61)+SUM(O.3!CO$245,O.3!CO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!CO$246,O.3!CO$257)*(1+'S&S'!$G$63)+CO$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!CP$244,O.3!CP$255)*(1+'S&S'!$G$61)+SUM(O.3!CP$245,O.3!CP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!CP$246,O.3!CP$257)*(1+'S&S'!$G$63)+CP$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!CQ$244,O.3!CQ$255)*(1+'S&S'!$G$61)+SUM(O.3!CQ$245,O.3!CQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!CQ$246,O.3!CQ$257)*(1+'S&S'!$G$63)+CQ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!CR$244,O.3!CR$255)*(1+'S&S'!$G$61)+SUM(O.3!CR$245,O.3!CR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!CR$246,O.3!CR$257)*(1+'S&S'!$G$63)+CR$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.3!CS$244,O.3!CS$255)*(1+'S&S'!$G$61)+SUM(O.3!CS$245,O.3!CS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.3!CS$246,O.3!CS$257)*(1+'S&S'!$G$63)+CS$247*(1+'S&S'!$G$65)","v":0}]
[]
[null,null,"Cost-benefit analysis"]
[null,null,"Pesimistic scenario",null,{"$f":"G306+NPV(G.Asm!$F$76,H306:INDEX(H306:CS306,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G306:CS306)","v":0},{"$f":"-SUM(O.3!G$244,O.3!G$255)*(1+'S&S'!$E164)+SUM(O.3!G$245,O.3!G$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!G$246,O.3!G$257)*(1+'S&S'!$E$166)+G$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!H$244,O.3!H$255)*(1+'S&S'!$E164)+SUM(O.3!H$245,O.3!H$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!H$246,O.3!H$257)*(1+'S&S'!$E$166)+H$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!I$244,O.3!I$255)*(1+'S&S'!$E164)+SUM(O.3!I$245,O.3!I$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!I$246,O.3!I$257)*(1+'S&S'!$E$166)+I$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!J$244,O.3!J$255)*(1+'S&S'!$E164)+SUM(O.3!J$245,O.3!J$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!J$246,O.3!J$257)*(1+'S&S'!$E$166)+J$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!K$244,O.3!K$255)*(1+'S&S'!$E164)+SUM(O.3!K$245,O.3!K$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!K$246,O.3!K$257)*(1+'S&S'!$E$166)+K$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!L$244,O.3!L$255)*(1+'S&S'!$E164)+SUM(O.3!L$245,O.3!L$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!L$246,O.3!L$257)*(1+'S&S'!$E$166)+L$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!M$244,O.3!M$255)*(1+'S&S'!$E164)+SUM(O.3!M$245,O.3!M$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!M$246,O.3!M$257)*(1+'S&S'!$E$166)+M$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!N$244,O.3!N$255)*(1+'S&S'!$E164)+SUM(O.3!N$245,O.3!N$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!N$246,O.3!N$257)*(1+'S&S'!$E$166)+N$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!O$244,O.3!O$255)*(1+'S&S'!$E164)+SUM(O.3!O$245,O.3!O$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!O$246,O.3!O$257)*(1+'S&S'!$E$166)+O$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!P$244,O.3!P$255)*(1+'S&S'!$E164)+SUM(O.3!P$245,O.3!P$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!P$246,O.3!P$257)*(1+'S&S'!$E$166)+P$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!Q$244,O.3!Q$255)*(1+'S&S'!$E164)+SUM(O.3!Q$245,O.3!Q$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!Q$246,O.3!Q$257)*(1+'S&S'!$E$166)+Q$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!R$244,O.3!R$255)*(1+'S&S'!$E164)+SUM(O.3!R$245,O.3!R$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!R$246,O.3!R$257)*(1+'S&S'!$E$166)+R$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!S$244,O.3!S$255)*(1+'S&S'!$E164)+SUM(O.3!S$245,O.3!S$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!S$246,O.3!S$257)*(1+'S&S'!$E$166)+S$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!T$244,O.3!T$255)*(1+'S&S'!$E164)+SUM(O.3!T$245,O.3!T$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!T$246,O.3!T$257)*(1+'S&S'!$E$166)+T$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!U$244,O.3!U$255)*(1+'S&S'!$E164)+SUM(O.3!U$245,O.3!U$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!U$246,O.3!U$257)*(1+'S&S'!$E$166)+U$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!V$244,O.3!V$255)*(1+'S&S'!$E164)+SUM(O.3!V$245,O.3!V$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!V$246,O.3!V$257)*(1+'S&S'!$E$166)+V$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!W$244,O.3!W$255)*(1+'S&S'!$E164)+SUM(O.3!W$245,O.3!W$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!W$246,O.3!W$257)*(1+'S&S'!$E$166)+W$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!X$244,O.3!X$255)*(1+'S&S'!$E164)+SUM(O.3!X$245,O.3!X$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!X$246,O.3!X$257)*(1+'S&S'!$E$166)+X$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!Y$244,O.3!Y$255)*(1+'S&S'!$E164)+SUM(O.3!Y$245,O.3!Y$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!Y$246,O.3!Y$257)*(1+'S&S'!$E$166)+Y$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!Z$244,O.3!Z$255)*(1+'S&S'!$E164)+SUM(O.3!Z$245,O.3!Z$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!Z$246,O.3!Z$257)*(1+'S&S'!$E$166)+Z$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AA$244,O.3!AA$255)*(1+'S&S'!$E164)+SUM(O.3!AA$245,O.3!AA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AA$246,O.3!AA$257)*(1+'S&S'!$E$166)+AA$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AB$244,O.3!AB$255)*(1+'S&S'!$E164)+SUM(O.3!AB$245,O.3!AB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AB$246,O.3!AB$257)*(1+'S&S'!$E$166)+AB$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AC$244,O.3!AC$255)*(1+'S&S'!$E164)+SUM(O.3!AC$245,O.3!AC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AC$246,O.3!AC$257)*(1+'S&S'!$E$166)+AC$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AD$244,O.3!AD$255)*(1+'S&S'!$E164)+SUM(O.3!AD$245,O.3!AD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AD$246,O.3!AD$257)*(1+'S&S'!$E$166)+AD$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AE$244,O.3!AE$255)*(1+'S&S'!$E164)+SUM(O.3!AE$245,O.3!AE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AE$246,O.3!AE$257)*(1+'S&S'!$E$166)+AE$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AF$244,O.3!AF$255)*(1+'S&S'!$E164)+SUM(O.3!AF$245,O.3!AF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AF$246,O.3!AF$257)*(1+'S&S'!$E$166)+AF$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AG$244,O.3!AG$255)*(1+'S&S'!$E164)+SUM(O.3!AG$245,O.3!AG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AG$246,O.3!AG$257)*(1+'S&S'!$E$166)+AG$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AH$244,O.3!AH$255)*(1+'S&S'!$E164)+SUM(O.3!AH$245,O.3!AH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AH$246,O.3!AH$257)*(1+'S&S'!$E$166)+AH$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AI$244,O.3!AI$255)*(1+'S&S'!$E164)+SUM(O.3!AI$245,O.3!AI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AI$246,O.3!AI$257)*(1+'S&S'!$E$166)+AI$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AJ$244,O.3!AJ$255)*(1+'S&S'!$E164)+SUM(O.3!AJ$245,O.3!AJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AJ$246,O.3!AJ$257)*(1+'S&S'!$E$166)+AJ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AK$244,O.3!AK$255)*(1+'S&S'!$E164)+SUM(O.3!AK$245,O.3!AK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AK$246,O.3!AK$257)*(1+'S&S'!$E$166)+AK$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AL$244,O.3!AL$255)*(1+'S&S'!$E164)+SUM(O.3!AL$245,O.3!AL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AL$246,O.3!AL$257)*(1+'S&S'!$E$166)+AL$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AM$244,O.3!AM$255)*(1+'S&S'!$E164)+SUM(O.3!AM$245,O.3!AM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AM$246,O.3!AM$257)*(1+'S&S'!$E$166)+AM$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AN$244,O.3!AN$255)*(1+'S&S'!$E164)+SUM(O.3!AN$245,O.3!AN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AN$246,O.3!AN$257)*(1+'S&S'!$E$166)+AN$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AO$244,O.3!AO$255)*(1+'S&S'!$E164)+SUM(O.3!AO$245,O.3!AO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AO$246,O.3!AO$257)*(1+'S&S'!$E$166)+AO$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AP$244,O.3!AP$255)*(1+'S&S'!$E164)+SUM(O.3!AP$245,O.3!AP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AP$246,O.3!AP$257)*(1+'S&S'!$E$166)+AP$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AQ$244,O.3!AQ$255)*(1+'S&S'!$E164)+SUM(O.3!AQ$245,O.3!AQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AQ$246,O.3!AQ$257)*(1+'S&S'!$E$166)+AQ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AR$244,O.3!AR$255)*(1+'S&S'!$E164)+SUM(O.3!AR$245,O.3!AR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AR$246,O.3!AR$257)*(1+'S&S'!$E$166)+AR$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AS$244,O.3!AS$255)*(1+'S&S'!$E164)+SUM(O.3!AS$245,O.3!AS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AS$246,O.3!AS$257)*(1+'S&S'!$E$166)+AS$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AT$244,O.3!AT$255)*(1+'S&S'!$E164)+SUM(O.3!AT$245,O.3!AT$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AT$246,O.3!AT$257)*(1+'S&S'!$E$166)+AT$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AU$244,O.3!AU$255)*(1+'S&S'!$E164)+SUM(O.3!AU$245,O.3!AU$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AU$246,O.3!AU$257)*(1+'S&S'!$E$166)+AU$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AV$244,O.3!AV$255)*(1+'S&S'!$E164)+SUM(O.3!AV$245,O.3!AV$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AV$246,O.3!AV$257)*(1+'S&S'!$E$166)+AV$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AW$244,O.3!AW$255)*(1+'S&S'!$E164)+SUM(O.3!AW$245,O.3!AW$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AW$246,O.3!AW$257)*(1+'S&S'!$E$166)+AW$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AX$244,O.3!AX$255)*(1+'S&S'!$E164)+SUM(O.3!AX$245,O.3!AX$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AX$246,O.3!AX$257)*(1+'S&S'!$E$166)+AX$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AY$244,O.3!AY$255)*(1+'S&S'!$E164)+SUM(O.3!AY$245,O.3!AY$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AY$246,O.3!AY$257)*(1+'S&S'!$E$166)+AY$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!AZ$244,O.3!AZ$255)*(1+'S&S'!$E164)+SUM(O.3!AZ$245,O.3!AZ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!AZ$246,O.3!AZ$257)*(1+'S&S'!$E$166)+AZ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BA$244,O.3!BA$255)*(1+'S&S'!$E164)+SUM(O.3!BA$245,O.3!BA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BA$246,O.3!BA$257)*(1+'S&S'!$E$166)+BA$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BB$244,O.3!BB$255)*(1+'S&S'!$E164)+SUM(O.3!BB$245,O.3!BB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BB$246,O.3!BB$257)*(1+'S&S'!$E$166)+BB$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BC$244,O.3!BC$255)*(1+'S&S'!$E164)+SUM(O.3!BC$245,O.3!BC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BC$246,O.3!BC$257)*(1+'S&S'!$E$166)+BC$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BD$244,O.3!BD$255)*(1+'S&S'!$E164)+SUM(O.3!BD$245,O.3!BD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BD$246,O.3!BD$257)*(1+'S&S'!$E$166)+BD$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BE$244,O.3!BE$255)*(1+'S&S'!$E164)+SUM(O.3!BE$245,O.3!BE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BE$246,O.3!BE$257)*(1+'S&S'!$E$166)+BE$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BF$244,O.3!BF$255)*(1+'S&S'!$E164)+SUM(O.3!BF$245,O.3!BF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BF$246,O.3!BF$257)*(1+'S&S'!$E$166)+BF$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BG$244,O.3!BG$255)*(1+'S&S'!$E164)+SUM(O.3!BG$245,O.3!BG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BG$246,O.3!BG$257)*(1+'S&S'!$E$166)+BG$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BH$244,O.3!BH$255)*(1+'S&S'!$E164)+SUM(O.3!BH$245,O.3!BH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BH$246,O.3!BH$257)*(1+'S&S'!$E$166)+BH$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BI$244,O.3!BI$255)*(1+'S&S'!$E164)+SUM(O.3!BI$245,O.3!BI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BI$246,O.3!BI$257)*(1+'S&S'!$E$166)+BI$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BJ$244,O.3!BJ$255)*(1+'S&S'!$E164)+SUM(O.3!BJ$245,O.3!BJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BJ$246,O.3!BJ$257)*(1+'S&S'!$E$166)+BJ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BK$244,O.3!BK$255)*(1+'S&S'!$E164)+SUM(O.3!BK$245,O.3!BK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BK$246,O.3!BK$257)*(1+'S&S'!$E$166)+BK$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BL$244,O.3!BL$255)*(1+'S&S'!$E164)+SUM(O.3!BL$245,O.3!BL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BL$246,O.3!BL$257)*(1+'S&S'!$E$166)+BL$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BM$244,O.3!BM$255)*(1+'S&S'!$E164)+SUM(O.3!BM$245,O.3!BM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BM$246,O.3!BM$257)*(1+'S&S'!$E$166)+BM$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BN$244,O.3!BN$255)*(1+'S&S'!$E164)+SUM(O.3!BN$245,O.3!BN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BN$246,O.3!BN$257)*(1+'S&S'!$E$166)+BN$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BO$244,O.3!BO$255)*(1+'S&S'!$E164)+SUM(O.3!BO$245,O.3!BO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BO$246,O.3!BO$257)*(1+'S&S'!$E$166)+BO$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BP$244,O.3!BP$255)*(1+'S&S'!$E164)+SUM(O.3!BP$245,O.3!BP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BP$246,O.3!BP$257)*(1+'S&S'!$E$166)+BP$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BQ$244,O.3!BQ$255)*(1+'S&S'!$E164)+SUM(O.3!BQ$245,O.3!BQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BQ$246,O.3!BQ$257)*(1+'S&S'!$E$166)+BQ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BR$244,O.3!BR$255)*(1+'S&S'!$E164)+SUM(O.3!BR$245,O.3!BR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BR$246,O.3!BR$257)*(1+'S&S'!$E$166)+BR$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BS$244,O.3!BS$255)*(1+'S&S'!$E164)+SUM(O.3!BS$245,O.3!BS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BS$246,O.3!BS$257)*(1+'S&S'!$E$166)+BS$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BT$244,O.3!BT$255)*(1+'S&S'!$E164)+SUM(O.3!BT$245,O.3!BT$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BT$246,O.3!BT$257)*(1+'S&S'!$E$166)+BT$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BU$244,O.3!BU$255)*(1+'S&S'!$E164)+SUM(O.3!BU$245,O.3!BU$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BU$246,O.3!BU$257)*(1+'S&S'!$E$166)+BU$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BV$244,O.3!BV$255)*(1+'S&S'!$E164)+SUM(O.3!BV$245,O.3!BV$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BV$246,O.3!BV$257)*(1+'S&S'!$E$166)+BV$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BW$244,O.3!BW$255)*(1+'S&S'!$E164)+SUM(O.3!BW$245,O.3!BW$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BW$246,O.3!BW$257)*(1+'S&S'!$E$166)+BW$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BX$244,O.3!BX$255)*(1+'S&S'!$E164)+SUM(O.3!BX$245,O.3!BX$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BX$246,O.3!BX$257)*(1+'S&S'!$E$166)+BX$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BY$244,O.3!BY$255)*(1+'S&S'!$E164)+SUM(O.3!BY$245,O.3!BY$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BY$246,O.3!BY$257)*(1+'S&S'!$E$166)+BY$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!BZ$244,O.3!BZ$255)*(1+'S&S'!$E164)+SUM(O.3!BZ$245,O.3!BZ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!BZ$246,O.3!BZ$257)*(1+'S&S'!$E$166)+BZ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!CA$244,O.3!CA$255)*(1+'S&S'!$E164)+SUM(O.3!CA$245,O.3!CA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!CA$246,O.3!CA$257)*(1+'S&S'!$E$166)+CA$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!CB$244,O.3!CB$255)*(1+'S&S'!$E164)+SUM(O.3!CB$245,O.3!CB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!CB$246,O.3!CB$257)*(1+'S&S'!$E$166)+CB$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!CC$244,O.3!CC$255)*(1+'S&S'!$E164)+SUM(O.3!CC$245,O.3!CC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!CC$246,O.3!CC$257)*(1+'S&S'!$E$166)+CC$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!CD$244,O.3!CD$255)*(1+'S&S'!$E164)+SUM(O.3!CD$245,O.3!CD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!CD$246,O.3!CD$257)*(1+'S&S'!$E$166)+CD$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!CE$244,O.3!CE$255)*(1+'S&S'!$E164)+SUM(O.3!CE$245,O.3!CE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!CE$246,O.3!CE$257)*(1+'S&S'!$E$166)+CE$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!CF$244,O.3!CF$255)*(1+'S&S'!$E164)+SUM(O.3!CF$245,O.3!CF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!CF$246,O.3!CF$257)*(1+'S&S'!$E$166)+CF$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!CG$244,O.3!CG$255)*(1+'S&S'!$E164)+SUM(O.3!CG$245,O.3!CG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!CG$246,O.3!CG$257)*(1+'S&S'!$E$166)+CG$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!CH$244,O.3!CH$255)*(1+'S&S'!$E164)+SUM(O.3!CH$245,O.3!CH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!CH$246,O.3!CH$257)*(1+'S&S'!$E$166)+CH$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!CI$244,O.3!CI$255)*(1+'S&S'!$E164)+SUM(O.3!CI$245,O.3!CI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!CI$246,O.3!CI$257)*(1+'S&S'!$E$166)+CI$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!CJ$244,O.3!CJ$255)*(1+'S&S'!$E164)+SUM(O.3!CJ$245,O.3!CJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!CJ$246,O.3!CJ$257)*(1+'S&S'!$E$166)+CJ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!CK$244,O.3!CK$255)*(1+'S&S'!$E164)+SUM(O.3!CK$245,O.3!CK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!CK$246,O.3!CK$257)*(1+'S&S'!$E$166)+CK$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!CL$244,O.3!CL$255)*(1+'S&S'!$E164)+SUM(O.3!CL$245,O.3!CL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!CL$246,O.3!CL$257)*(1+'S&S'!$E$166)+CL$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!CM$244,O.3!CM$255)*(1+'S&S'!$E164)+SUM(O.3!CM$245,O.3!CM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!CM$246,O.3!CM$257)*(1+'S&S'!$E$166)+CM$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!CN$244,O.3!CN$255)*(1+'S&S'!$E164)+SUM(O.3!CN$245,O.3!CN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!CN$246,O.3!CN$257)*(1+'S&S'!$E$166)+CN$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!CO$244,O.3!CO$255)*(1+'S&S'!$E164)+SUM(O.3!CO$245,O.3!CO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!CO$246,O.3!CO$257)*(1+'S&S'!$E$166)+CO$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!CP$244,O.3!CP$255)*(1+'S&S'!$E164)+SUM(O.3!CP$245,O.3!CP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!CP$246,O.3!CP$257)*(1+'S&S'!$E$166)+CP$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!CQ$244,O.3!CQ$255)*(1+'S&S'!$E164)+SUM(O.3!CQ$245,O.3!CQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!CQ$246,O.3!CQ$257)*(1+'S&S'!$E$166)+CQ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!CR$244,O.3!CR$255)*(1+'S&S'!$E164)+SUM(O.3!CR$245,O.3!CR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!CR$246,O.3!CR$257)*(1+'S&S'!$E$166)+CR$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.3!CS$244,O.3!CS$255)*(1+'S&S'!$E164)+SUM(O.3!CS$245,O.3!CS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!CS$246,O.3!CS$257)*(1+'S&S'!$E$166)+CS$247*(1+'S&S'!$E$212)","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G307+NPV(G.Asm!$F$76,H307:INDEX(H307:CS307,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G307:CS307)","v":0},{"$f":"-SUM(O.3!G$244,O.3!G$255)*(1+'S&S'!$G164)+SUM(O.3!G$245,O.3!G$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!G$246,O.3!G$257)*(1+'S&S'!$G$166)+G$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!H$244,O.3!H$255)*(1+'S&S'!$G164)+SUM(O.3!H$245,O.3!H$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!H$246,O.3!H$257)*(1+'S&S'!$G$166)+H$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!I$244,O.3!I$255)*(1+'S&S'!$G164)+SUM(O.3!I$245,O.3!I$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!I$246,O.3!I$257)*(1+'S&S'!$G$166)+I$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!J$244,O.3!J$255)*(1+'S&S'!$G164)+SUM(O.3!J$245,O.3!J$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!J$246,O.3!J$257)*(1+'S&S'!$G$166)+J$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!K$244,O.3!K$255)*(1+'S&S'!$G164)+SUM(O.3!K$245,O.3!K$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!K$246,O.3!K$257)*(1+'S&S'!$G$166)+K$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!L$244,O.3!L$255)*(1+'S&S'!$G164)+SUM(O.3!L$245,O.3!L$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!L$246,O.3!L$257)*(1+'S&S'!$G$166)+L$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!M$244,O.3!M$255)*(1+'S&S'!$G164)+SUM(O.3!M$245,O.3!M$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!M$246,O.3!M$257)*(1+'S&S'!$G$166)+M$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!N$244,O.3!N$255)*(1+'S&S'!$G164)+SUM(O.3!N$245,O.3!N$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!N$246,O.3!N$257)*(1+'S&S'!$G$166)+N$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!O$244,O.3!O$255)*(1+'S&S'!$G164)+SUM(O.3!O$245,O.3!O$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!O$246,O.3!O$257)*(1+'S&S'!$G$166)+O$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!P$244,O.3!P$255)*(1+'S&S'!$G164)+SUM(O.3!P$245,O.3!P$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!P$246,O.3!P$257)*(1+'S&S'!$G$166)+P$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!Q$244,O.3!Q$255)*(1+'S&S'!$G164)+SUM(O.3!Q$245,O.3!Q$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!Q$246,O.3!Q$257)*(1+'S&S'!$G$166)+Q$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!R$244,O.3!R$255)*(1+'S&S'!$G164)+SUM(O.3!R$245,O.3!R$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!R$246,O.3!R$257)*(1+'S&S'!$G$166)+R$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!S$244,O.3!S$255)*(1+'S&S'!$G164)+SUM(O.3!S$245,O.3!S$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!S$246,O.3!S$257)*(1+'S&S'!$G$166)+S$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!T$244,O.3!T$255)*(1+'S&S'!$G164)+SUM(O.3!T$245,O.3!T$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!T$246,O.3!T$257)*(1+'S&S'!$G$166)+T$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!U$244,O.3!U$255)*(1+'S&S'!$G164)+SUM(O.3!U$245,O.3!U$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!U$246,O.3!U$257)*(1+'S&S'!$G$166)+U$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!V$244,O.3!V$255)*(1+'S&S'!$G164)+SUM(O.3!V$245,O.3!V$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!V$246,O.3!V$257)*(1+'S&S'!$G$166)+V$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!W$244,O.3!W$255)*(1+'S&S'!$G164)+SUM(O.3!W$245,O.3!W$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!W$246,O.3!W$257)*(1+'S&S'!$G$166)+W$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!X$244,O.3!X$255)*(1+'S&S'!$G164)+SUM(O.3!X$245,O.3!X$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!X$246,O.3!X$257)*(1+'S&S'!$G$166)+X$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!Y$244,O.3!Y$255)*(1+'S&S'!$G164)+SUM(O.3!Y$245,O.3!Y$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!Y$246,O.3!Y$257)*(1+'S&S'!$G$166)+Y$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!Z$244,O.3!Z$255)*(1+'S&S'!$G164)+SUM(O.3!Z$245,O.3!Z$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!Z$246,O.3!Z$257)*(1+'S&S'!$G$166)+Z$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AA$244,O.3!AA$255)*(1+'S&S'!$G164)+SUM(O.3!AA$245,O.3!AA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AA$246,O.3!AA$257)*(1+'S&S'!$G$166)+AA$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AB$244,O.3!AB$255)*(1+'S&S'!$G164)+SUM(O.3!AB$245,O.3!AB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AB$246,O.3!AB$257)*(1+'S&S'!$G$166)+AB$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AC$244,O.3!AC$255)*(1+'S&S'!$G164)+SUM(O.3!AC$245,O.3!AC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AC$246,O.3!AC$257)*(1+'S&S'!$G$166)+AC$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AD$244,O.3!AD$255)*(1+'S&S'!$G164)+SUM(O.3!AD$245,O.3!AD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AD$246,O.3!AD$257)*(1+'S&S'!$G$166)+AD$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AE$244,O.3!AE$255)*(1+'S&S'!$G164)+SUM(O.3!AE$245,O.3!AE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AE$246,O.3!AE$257)*(1+'S&S'!$G$166)+AE$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AF$244,O.3!AF$255)*(1+'S&S'!$G164)+SUM(O.3!AF$245,O.3!AF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AF$246,O.3!AF$257)*(1+'S&S'!$G$166)+AF$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AG$244,O.3!AG$255)*(1+'S&S'!$G164)+SUM(O.3!AG$245,O.3!AG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AG$246,O.3!AG$257)*(1+'S&S'!$G$166)+AG$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AH$244,O.3!AH$255)*(1+'S&S'!$G164)+SUM(O.3!AH$245,O.3!AH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AH$246,O.3!AH$257)*(1+'S&S'!$G$166)+AH$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AI$244,O.3!AI$255)*(1+'S&S'!$G164)+SUM(O.3!AI$245,O.3!AI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AI$246,O.3!AI$257)*(1+'S&S'!$G$166)+AI$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AJ$244,O.3!AJ$255)*(1+'S&S'!$G164)+SUM(O.3!AJ$245,O.3!AJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AJ$246,O.3!AJ$257)*(1+'S&S'!$G$166)+AJ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AK$244,O.3!AK$255)*(1+'S&S'!$G164)+SUM(O.3!AK$245,O.3!AK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AK$246,O.3!AK$257)*(1+'S&S'!$G$166)+AK$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AL$244,O.3!AL$255)*(1+'S&S'!$G164)+SUM(O.3!AL$245,O.3!AL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AL$246,O.3!AL$257)*(1+'S&S'!$G$166)+AL$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AM$244,O.3!AM$255)*(1+'S&S'!$G164)+SUM(O.3!AM$245,O.3!AM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AM$246,O.3!AM$257)*(1+'S&S'!$G$166)+AM$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AN$244,O.3!AN$255)*(1+'S&S'!$G164)+SUM(O.3!AN$245,O.3!AN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AN$246,O.3!AN$257)*(1+'S&S'!$G$166)+AN$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AO$244,O.3!AO$255)*(1+'S&S'!$G164)+SUM(O.3!AO$245,O.3!AO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AO$246,O.3!AO$257)*(1+'S&S'!$G$166)+AO$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AP$244,O.3!AP$255)*(1+'S&S'!$G164)+SUM(O.3!AP$245,O.3!AP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AP$246,O.3!AP$257)*(1+'S&S'!$G$166)+AP$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AQ$244,O.3!AQ$255)*(1+'S&S'!$G164)+SUM(O.3!AQ$245,O.3!AQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AQ$246,O.3!AQ$257)*(1+'S&S'!$G$166)+AQ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AR$244,O.3!AR$255)*(1+'S&S'!$G164)+SUM(O.3!AR$245,O.3!AR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AR$246,O.3!AR$257)*(1+'S&S'!$G$166)+AR$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AS$244,O.3!AS$255)*(1+'S&S'!$G164)+SUM(O.3!AS$245,O.3!AS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AS$246,O.3!AS$257)*(1+'S&S'!$G$166)+AS$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AT$244,O.3!AT$255)*(1+'S&S'!$G164)+SUM(O.3!AT$245,O.3!AT$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AT$246,O.3!AT$257)*(1+'S&S'!$G$166)+AT$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AU$244,O.3!AU$255)*(1+'S&S'!$G164)+SUM(O.3!AU$245,O.3!AU$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AU$246,O.3!AU$257)*(1+'S&S'!$G$166)+AU$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AV$244,O.3!AV$255)*(1+'S&S'!$G164)+SUM(O.3!AV$245,O.3!AV$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AV$246,O.3!AV$257)*(1+'S&S'!$G$166)+AV$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AW$244,O.3!AW$255)*(1+'S&S'!$G164)+SUM(O.3!AW$245,O.3!AW$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AW$246,O.3!AW$257)*(1+'S&S'!$G$166)+AW$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AX$244,O.3!AX$255)*(1+'S&S'!$G164)+SUM(O.3!AX$245,O.3!AX$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AX$246,O.3!AX$257)*(1+'S&S'!$G$166)+AX$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AY$244,O.3!AY$255)*(1+'S&S'!$G164)+SUM(O.3!AY$245,O.3!AY$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AY$246,O.3!AY$257)*(1+'S&S'!$G$166)+AY$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!AZ$244,O.3!AZ$255)*(1+'S&S'!$G164)+SUM(O.3!AZ$245,O.3!AZ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!AZ$246,O.3!AZ$257)*(1+'S&S'!$G$166)+AZ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BA$244,O.3!BA$255)*(1+'S&S'!$G164)+SUM(O.3!BA$245,O.3!BA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BA$246,O.3!BA$257)*(1+'S&S'!$G$166)+BA$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BB$244,O.3!BB$255)*(1+'S&S'!$G164)+SUM(O.3!BB$245,O.3!BB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BB$246,O.3!BB$257)*(1+'S&S'!$G$166)+BB$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BC$244,O.3!BC$255)*(1+'S&S'!$G164)+SUM(O.3!BC$245,O.3!BC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BC$246,O.3!BC$257)*(1+'S&S'!$G$166)+BC$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BD$244,O.3!BD$255)*(1+'S&S'!$G164)+SUM(O.3!BD$245,O.3!BD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BD$246,O.3!BD$257)*(1+'S&S'!$G$166)+BD$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BE$244,O.3!BE$255)*(1+'S&S'!$G164)+SUM(O.3!BE$245,O.3!BE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BE$246,O.3!BE$257)*(1+'S&S'!$G$166)+BE$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BF$244,O.3!BF$255)*(1+'S&S'!$G164)+SUM(O.3!BF$245,O.3!BF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BF$246,O.3!BF$257)*(1+'S&S'!$G$166)+BF$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BG$244,O.3!BG$255)*(1+'S&S'!$G164)+SUM(O.3!BG$245,O.3!BG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BG$246,O.3!BG$257)*(1+'S&S'!$G$166)+BG$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BH$244,O.3!BH$255)*(1+'S&S'!$G164)+SUM(O.3!BH$245,O.3!BH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BH$246,O.3!BH$257)*(1+'S&S'!$G$166)+BH$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BI$244,O.3!BI$255)*(1+'S&S'!$G164)+SUM(O.3!BI$245,O.3!BI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BI$246,O.3!BI$257)*(1+'S&S'!$G$166)+BI$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BJ$244,O.3!BJ$255)*(1+'S&S'!$G164)+SUM(O.3!BJ$245,O.3!BJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BJ$246,O.3!BJ$257)*(1+'S&S'!$G$166)+BJ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BK$244,O.3!BK$255)*(1+'S&S'!$G164)+SUM(O.3!BK$245,O.3!BK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BK$246,O.3!BK$257)*(1+'S&S'!$G$166)+BK$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BL$244,O.3!BL$255)*(1+'S&S'!$G164)+SUM(O.3!BL$245,O.3!BL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BL$246,O.3!BL$257)*(1+'S&S'!$G$166)+BL$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BM$244,O.3!BM$255)*(1+'S&S'!$G164)+SUM(O.3!BM$245,O.3!BM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BM$246,O.3!BM$257)*(1+'S&S'!$G$166)+BM$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BN$244,O.3!BN$255)*(1+'S&S'!$G164)+SUM(O.3!BN$245,O.3!BN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BN$246,O.3!BN$257)*(1+'S&S'!$G$166)+BN$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BO$244,O.3!BO$255)*(1+'S&S'!$G164)+SUM(O.3!BO$245,O.3!BO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BO$246,O.3!BO$257)*(1+'S&S'!$G$166)+BO$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BP$244,O.3!BP$255)*(1+'S&S'!$G164)+SUM(O.3!BP$245,O.3!BP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BP$246,O.3!BP$257)*(1+'S&S'!$G$166)+BP$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BQ$244,O.3!BQ$255)*(1+'S&S'!$G164)+SUM(O.3!BQ$245,O.3!BQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BQ$246,O.3!BQ$257)*(1+'S&S'!$G$166)+BQ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BR$244,O.3!BR$255)*(1+'S&S'!$G164)+SUM(O.3!BR$245,O.3!BR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BR$246,O.3!BR$257)*(1+'S&S'!$G$166)+BR$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BS$244,O.3!BS$255)*(1+'S&S'!$G164)+SUM(O.3!BS$245,O.3!BS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BS$246,O.3!BS$257)*(1+'S&S'!$G$166)+BS$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BT$244,O.3!BT$255)*(1+'S&S'!$G164)+SUM(O.3!BT$245,O.3!BT$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BT$246,O.3!BT$257)*(1+'S&S'!$G$166)+BT$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BU$244,O.3!BU$255)*(1+'S&S'!$G164)+SUM(O.3!BU$245,O.3!BU$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BU$246,O.3!BU$257)*(1+'S&S'!$G$166)+BU$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BV$244,O.3!BV$255)*(1+'S&S'!$G164)+SUM(O.3!BV$245,O.3!BV$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BV$246,O.3!BV$257)*(1+'S&S'!$G$166)+BV$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BW$244,O.3!BW$255)*(1+'S&S'!$G164)+SUM(O.3!BW$245,O.3!BW$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BW$246,O.3!BW$257)*(1+'S&S'!$G$166)+BW$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BX$244,O.3!BX$255)*(1+'S&S'!$G164)+SUM(O.3!BX$245,O.3!BX$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BX$246,O.3!BX$257)*(1+'S&S'!$G$166)+BX$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BY$244,O.3!BY$255)*(1+'S&S'!$G164)+SUM(O.3!BY$245,O.3!BY$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BY$246,O.3!BY$257)*(1+'S&S'!$G$166)+BY$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!BZ$244,O.3!BZ$255)*(1+'S&S'!$G164)+SUM(O.3!BZ$245,O.3!BZ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!BZ$246,O.3!BZ$257)*(1+'S&S'!$G$166)+BZ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!CA$244,O.3!CA$255)*(1+'S&S'!$G164)+SUM(O.3!CA$245,O.3!CA$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!CA$246,O.3!CA$257)*(1+'S&S'!$G$166)+CA$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!CB$244,O.3!CB$255)*(1+'S&S'!$G164)+SUM(O.3!CB$245,O.3!CB$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!CB$246,O.3!CB$257)*(1+'S&S'!$G$166)+CB$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!CC$244,O.3!CC$255)*(1+'S&S'!$G164)+SUM(O.3!CC$245,O.3!CC$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!CC$246,O.3!CC$257)*(1+'S&S'!$G$166)+CC$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!CD$244,O.3!CD$255)*(1+'S&S'!$G164)+SUM(O.3!CD$245,O.3!CD$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!CD$246,O.3!CD$257)*(1+'S&S'!$G$166)+CD$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!CE$244,O.3!CE$255)*(1+'S&S'!$G164)+SUM(O.3!CE$245,O.3!CE$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!CE$246,O.3!CE$257)*(1+'S&S'!$G$166)+CE$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!CF$244,O.3!CF$255)*(1+'S&S'!$G164)+SUM(O.3!CF$245,O.3!CF$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!CF$246,O.3!CF$257)*(1+'S&S'!$G$166)+CF$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!CG$244,O.3!CG$255)*(1+'S&S'!$G164)+SUM(O.3!CG$245,O.3!CG$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!CG$246,O.3!CG$257)*(1+'S&S'!$G$166)+CG$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!CH$244,O.3!CH$255)*(1+'S&S'!$G164)+SUM(O.3!CH$245,O.3!CH$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!CH$246,O.3!CH$257)*(1+'S&S'!$G$166)+CH$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!CI$244,O.3!CI$255)*(1+'S&S'!$G164)+SUM(O.3!CI$245,O.3!CI$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!CI$246,O.3!CI$257)*(1+'S&S'!$G$166)+CI$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!CJ$244,O.3!CJ$255)*(1+'S&S'!$G164)+SUM(O.3!CJ$245,O.3!CJ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!CJ$246,O.3!CJ$257)*(1+'S&S'!$G$166)+CJ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!CK$244,O.3!CK$255)*(1+'S&S'!$G164)+SUM(O.3!CK$245,O.3!CK$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!CK$246,O.3!CK$257)*(1+'S&S'!$G$166)+CK$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!CL$244,O.3!CL$255)*(1+'S&S'!$G164)+SUM(O.3!CL$245,O.3!CL$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!CL$246,O.3!CL$257)*(1+'S&S'!$G$166)+CL$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!CM$244,O.3!CM$255)*(1+'S&S'!$G164)+SUM(O.3!CM$245,O.3!CM$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!CM$246,O.3!CM$257)*(1+'S&S'!$G$166)+CM$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!CN$244,O.3!CN$255)*(1+'S&S'!$G164)+SUM(O.3!CN$245,O.3!CN$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!CN$246,O.3!CN$257)*(1+'S&S'!$G$166)+CN$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!CO$244,O.3!CO$255)*(1+'S&S'!$G164)+SUM(O.3!CO$245,O.3!CO$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!CO$246,O.3!CO$257)*(1+'S&S'!$G$166)+CO$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!CP$244,O.3!CP$255)*(1+'S&S'!$G164)+SUM(O.3!CP$245,O.3!CP$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!CP$246,O.3!CP$257)*(1+'S&S'!$G$166)+CP$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!CQ$244,O.3!CQ$255)*(1+'S&S'!$G164)+SUM(O.3!CQ$245,O.3!CQ$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!CQ$246,O.3!CQ$257)*(1+'S&S'!$G$166)+CQ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!CR$244,O.3!CR$255)*(1+'S&S'!$G164)+SUM(O.3!CR$245,O.3!CR$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!CR$246,O.3!CR$257)*(1+'S&S'!$G$166)+CR$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.3!CS$244,O.3!CS$255)*(1+'S&S'!$G164)+SUM(O.3!CS$245,O.3!CS$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!CS$246,O.3!CS$257)*(1+'S&S'!$G$166)+CS$247*(1+'S&S'!$G$212)","v":0}]
[]
[null,null,"NET CASH FLOW FOR SENSITIVITY ANALYSIS OF ERR"]
[null,null,{"$f":"O.3!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"A. Total investment costs with 1% increase"},null,{"$f":"G310+NPV(G.Asm!$F$40,H310:INDEX(H310:CS310,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G310:CS310)","v":0},{"$f":"-G$190*(1+'S&S'!$F108)+G$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-G$218+G$232","v":0},{"$f":"-H$190*(1+'S&S'!$F108)+H$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-H$218+H$232","v":0},{"$f":"-I$190*(1+'S&S'!$F108)+I$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-I$218+I$232","v":0},{"$f":"-J$190*(1+'S&S'!$F108)+J$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-J$218+J$232","v":0},{"$f":"-K$190*(1+'S&S'!$F108)+K$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-K$218+K$232","v":0},{"$f":"-L$190*(1+'S&S'!$F108)+L$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-L$218+L$232","v":0},{"$f":"-M$190*(1+'S&S'!$F108)+M$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-M$218+M$232","v":0},{"$f":"-N$190*(1+'S&S'!$F108)+N$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-N$218+N$232","v":0},{"$f":"-O$190*(1+'S&S'!$F108)+O$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-O$218+O$232","v":0},{"$f":"-P$190*(1+'S&S'!$F108)+P$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-P$218+P$232","v":0},{"$f":"-Q$190*(1+'S&S'!$F108)+Q$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-Q$218+Q$232","v":0},{"$f":"-R$190*(1+'S&S'!$F108)+R$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-R$218+R$232","v":0},{"$f":"-S$190*(1+'S&S'!$F108)+S$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-S$218+S$232","v":0},{"$f":"-T$190*(1+'S&S'!$F108)+T$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-T$218+T$232","v":0},{"$f":"-U$190*(1+'S&S'!$F108)+U$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-U$218+U$232","v":0},{"$f":"-V$190*(1+'S&S'!$F108)+V$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-V$218+V$232","v":0},{"$f":"-W$190*(1+'S&S'!$F108)+W$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-W$218+W$232","v":0},{"$f":"-X$190*(1+'S&S'!$F108)+X$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-X$218+X$232","v":0},{"$f":"-Y$190*(1+'S&S'!$F108)+Y$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-Y$218+Y$232","v":0},{"$f":"-Z$190*(1+'S&S'!$F108)+Z$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-Z$218+Z$232","v":0},{"$f":"-AA$190*(1+'S&S'!$F108)+AA$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AA$218+AA$232","v":0},{"$f":"-AB$190*(1+'S&S'!$F108)+AB$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AB$218+AB$232","v":0},{"$f":"-AC$190*(1+'S&S'!$F108)+AC$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AC$218+AC$232","v":0},{"$f":"-AD$190*(1+'S&S'!$F108)+AD$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AD$218+AD$232","v":0},{"$f":"-AE$190*(1+'S&S'!$F108)+AE$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AE$218+AE$232","v":0},{"$f":"-AF$190*(1+'S&S'!$F108)+AF$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AF$218+AF$232","v":0},{"$f":"-AG$190*(1+'S&S'!$F108)+AG$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AG$218+AG$232","v":0},{"$f":"-AH$190*(1+'S&S'!$F108)+AH$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AH$218+AH$232","v":0},{"$f":"-AI$190*(1+'S&S'!$F108)+AI$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AI$218+AI$232","v":0},{"$f":"-AJ$190*(1+'S&S'!$F108)+AJ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AJ$218+AJ$232","v":0},{"$f":"-AK$190*(1+'S&S'!$F108)+AK$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AK$218+AK$232","v":0},{"$f":"-AL$190*(1+'S&S'!$F108)+AL$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AL$218+AL$232","v":0},{"$f":"-AM$190*(1+'S&S'!$F108)+AM$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AM$218+AM$232","v":0},{"$f":"-AN$190*(1+'S&S'!$F108)+AN$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AN$218+AN$232","v":0},{"$f":"-AO$190*(1+'S&S'!$F108)+AO$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AO$218+AO$232","v":0},{"$f":"-AP$190*(1+'S&S'!$F108)+AP$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AP$218+AP$232","v":0},{"$f":"-AQ$190*(1+'S&S'!$F108)+AQ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AQ$218+AQ$232","v":0},{"$f":"-AR$190*(1+'S&S'!$F108)+AR$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AR$218+AR$232","v":0},{"$f":"-AS$190*(1+'S&S'!$F108)+AS$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AS$218+AS$232","v":0},{"$f":"-AT$190*(1+'S&S'!$F108)+AT$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AT$218+AT$232","v":0},{"$f":"-AU$190*(1+'S&S'!$F108)+AU$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AU$218+AU$232","v":0},{"$f":"-AV$190*(1+'S&S'!$F108)+AV$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AV$218+AV$232","v":0},{"$f":"-AW$190*(1+'S&S'!$F108)+AW$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AW$218+AW$232","v":0},{"$f":"-AX$190*(1+'S&S'!$F108)+AX$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AX$218+AX$232","v":0},{"$f":"-AY$190*(1+'S&S'!$F108)+AY$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AY$218+AY$232","v":0},{"$f":"-AZ$190*(1+'S&S'!$F108)+AZ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AZ$218+AZ$232","v":0},{"$f":"-BA$190*(1+'S&S'!$F108)+BA$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BA$218+BA$232","v":0},{"$f":"-BB$190*(1+'S&S'!$F108)+BB$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BB$218+BB$232","v":0},{"$f":"-BC$190*(1+'S&S'!$F108)+BC$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BC$218+BC$232","v":0},{"$f":"-BD$190*(1+'S&S'!$F108)+BD$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BD$218+BD$232","v":0},{"$f":"-BE$190*(1+'S&S'!$F108)+BE$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BE$218+BE$232","v":0},{"$f":"-BF$190*(1+'S&S'!$F108)+BF$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BF$218+BF$232","v":0},{"$f":"-BG$190*(1+'S&S'!$F108)+BG$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BG$218+BG$232","v":0},{"$f":"-BH$190*(1+'S&S'!$F108)+BH$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BH$218+BH$232","v":0},{"$f":"-BI$190*(1+'S&S'!$F108)+BI$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BI$218+BI$232","v":0},{"$f":"-BJ$190*(1+'S&S'!$F108)+BJ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BJ$218+BJ$232","v":0},{"$f":"-BK$190*(1+'S&S'!$F108)+BK$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BK$218+BK$232","v":0},{"$f":"-BL$190*(1+'S&S'!$F108)+BL$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BL$218+BL$232","v":0},{"$f":"-BM$190*(1+'S&S'!$F108)+BM$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BM$218+BM$232","v":0},{"$f":"-BN$190*(1+'S&S'!$F108)+BN$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BN$218+BN$232","v":0},{"$f":"-BO$190*(1+'S&S'!$F108)+BO$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BO$218+BO$232","v":0},{"$f":"-BP$190*(1+'S&S'!$F108)+BP$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BP$218+BP$232","v":0},{"$f":"-BQ$190*(1+'S&S'!$F108)+BQ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BQ$218+BQ$232","v":0},{"$f":"-BR$190*(1+'S&S'!$F108)+BR$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BR$218+BR$232","v":0},{"$f":"-BS$190*(1+'S&S'!$F108)+BS$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BS$218+BS$232","v":0},{"$f":"-BT$190*(1+'S&S'!$F108)+BT$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BT$218+BT$232","v":0},{"$f":"-BU$190*(1+'S&S'!$F108)+BU$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BU$218+BU$232","v":0},{"$f":"-BV$190*(1+'S&S'!$F108)+BV$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BV$218+BV$232","v":0},{"$f":"-BW$190*(1+'S&S'!$F108)+BW$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BW$218+BW$232","v":0},{"$f":"-BX$190*(1+'S&S'!$F108)+BX$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BX$218+BX$232","v":0},{"$f":"-BY$190*(1+'S&S'!$F108)+BY$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BY$218+BY$232","v":0},{"$f":"-BZ$190*(1+'S&S'!$F108)+BZ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BZ$218+BZ$232","v":0},{"$f":"-CA$190*(1+'S&S'!$F108)+CA$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CA$218+CA$232","v":0},{"$f":"-CB$190*(1+'S&S'!$F108)+CB$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CB$218+CB$232","v":0},{"$f":"-CC$190*(1+'S&S'!$F108)+CC$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CC$218+CC$232","v":0},{"$f":"-CD$190*(1+'S&S'!$F108)+CD$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CD$218+CD$232","v":0},{"$f":"-CE$190*(1+'S&S'!$F108)+CE$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CE$218+CE$232","v":0},{"$f":"-CF$190*(1+'S&S'!$F108)+CF$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CF$218+CF$232","v":0},{"$f":"-CG$190*(1+'S&S'!$F108)+CG$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CG$218+CG$232","v":0},{"$f":"-CH$190*(1+'S&S'!$F108)+CH$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CH$218+CH$232","v":0},{"$f":"-CI$190*(1+'S&S'!$F108)+CI$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CI$218+CI$232","v":0},{"$f":"-CJ$190*(1+'S&S'!$F108)+CJ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CJ$218+CJ$232","v":0},{"$f":"-CK$190*(1+'S&S'!$F108)+CK$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CK$218+CK$232","v":0},{"$f":"-CL$190*(1+'S&S'!$F108)+CL$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CL$218+CL$232","v":0},{"$f":"-CM$190*(1+'S&S'!$F108)+CM$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CM$218+CM$232","v":0},{"$f":"-CN$190*(1+'S&S'!$F108)+CN$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CN$218+CN$232","v":0},{"$f":"-CO$190*(1+'S&S'!$F108)+CO$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CO$218+CO$232","v":0},{"$f":"-CP$190*(1+'S&S'!$F108)+CP$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CP$218+CP$232","v":0},{"$f":"-CQ$190*(1+'S&S'!$F108)+CQ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CQ$218+CQ$232","v":0},{"$f":"-CR$190*(1+'S&S'!$F108)+CR$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CR$218+CR$232","v":0},{"$f":"-CS$190*(1+'S&S'!$F108)+CS$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CS$218+CS$232","v":0}]
[null,null,{"$f":"O.3!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"A. Total investment costs with 1% decrease"},null,{"$f":"G311+NPV(G.Asm!$F$40,H311:INDEX(H311:CS311,RP))","v":0},0,{"$f":"-G$190*(1+'S&S'!$F109)+G$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-G$218+G$232","v":0},{"$f":"-H$190*(1+'S&S'!$F109)+H$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-H$218+H$232","v":0},{"$f":"-I$190*(1+'S&S'!$F109)+I$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-I$218+I$232","v":0},{"$f":"-J$190*(1+'S&S'!$F109)+J$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-J$218+J$232","v":0},{"$f":"-K$190*(1+'S&S'!$F109)+K$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-K$218+K$232","v":0},{"$f":"-L$190*(1+'S&S'!$F109)+L$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-L$218+L$232","v":0},{"$f":"-M$190*(1+'S&S'!$F109)+M$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-M$218+M$232","v":0},{"$f":"-N$190*(1+'S&S'!$F109)+N$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-N$218+N$232","v":0},{"$f":"-O$190*(1+'S&S'!$F109)+O$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-O$218+O$232","v":0},{"$f":"-P$190*(1+'S&S'!$F109)+P$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-P$218+P$232","v":0},{"$f":"-Q$190*(1+'S&S'!$F109)+Q$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-Q$218+Q$232","v":0},{"$f":"-R$190*(1+'S&S'!$F109)+R$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-R$218+R$232","v":0},{"$f":"-S$190*(1+'S&S'!$F109)+S$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-S$218+S$232","v":0},{"$f":"-T$190*(1+'S&S'!$F109)+T$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-T$218+T$232","v":0},{"$f":"-U$190*(1+'S&S'!$F109)+U$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-U$218+U$232","v":0},{"$f":"-V$190*(1+'S&S'!$F109)+V$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-V$218+V$232","v":0},{"$f":"-W$190*(1+'S&S'!$F109)+W$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-W$218+W$232","v":0},{"$f":"-X$190*(1+'S&S'!$F109)+X$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-X$218+X$232","v":0},{"$f":"-Y$190*(1+'S&S'!$F109)+Y$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-Y$218+Y$232","v":0},{"$f":"-Z$190*(1+'S&S'!$F109)+Z$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-Z$218+Z$232","v":0},{"$f":"-AA$190*(1+'S&S'!$F109)+AA$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AA$218+AA$232","v":0},{"$f":"-AB$190*(1+'S&S'!$F109)+AB$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AB$218+AB$232","v":0},{"$f":"-AC$190*(1+'S&S'!$F109)+AC$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AC$218+AC$232","v":0},{"$f":"-AD$190*(1+'S&S'!$F109)+AD$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AD$218+AD$232","v":0},{"$f":"-AE$190*(1+'S&S'!$F109)+AE$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AE$218+AE$232","v":0},{"$f":"-AF$190*(1+'S&S'!$F109)+AF$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AF$218+AF$232","v":0},{"$f":"-AG$190*(1+'S&S'!$F109)+AG$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AG$218+AG$232","v":0},{"$f":"-AH$190*(1+'S&S'!$F109)+AH$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AH$218+AH$232","v":0},{"$f":"-AI$190*(1+'S&S'!$F109)+AI$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AI$218+AI$232","v":0},{"$f":"-AJ$190*(1+'S&S'!$F109)+AJ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AJ$218+AJ$232","v":0},{"$f":"-AK$190*(1+'S&S'!$F109)+AK$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AK$218+AK$232","v":0},{"$f":"-AL$190*(1+'S&S'!$F109)+AL$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AL$218+AL$232","v":0},{"$f":"-AM$190*(1+'S&S'!$F109)+AM$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AM$218+AM$232","v":0},{"$f":"-AN$190*(1+'S&S'!$F109)+AN$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AN$218+AN$232","v":0},{"$f":"-AO$190*(1+'S&S'!$F109)+AO$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AO$218+AO$232","v":0},{"$f":"-AP$190*(1+'S&S'!$F109)+AP$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AP$218+AP$232","v":0},{"$f":"-AQ$190*(1+'S&S'!$F109)+AQ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AQ$218+AQ$232","v":0},{"$f":"-AR$190*(1+'S&S'!$F109)+AR$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AR$218+AR$232","v":0},{"$f":"-AS$190*(1+'S&S'!$F109)+AS$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AS$218+AS$232","v":0},{"$f":"-AT$190*(1+'S&S'!$F109)+AT$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AT$218+AT$232","v":0},{"$f":"-AU$190*(1+'S&S'!$F109)+AU$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AU$218+AU$232","v":0},{"$f":"-AV$190*(1+'S&S'!$F109)+AV$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AV$218+AV$232","v":0},{"$f":"-AW$190*(1+'S&S'!$F109)+AW$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AW$218+AW$232","v":0},{"$f":"-AX$190*(1+'S&S'!$F109)+AX$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AX$218+AX$232","v":0},{"$f":"-AY$190*(1+'S&S'!$F109)+AY$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AY$218+AY$232","v":0},{"$f":"-AZ$190*(1+'S&S'!$F109)+AZ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AZ$218+AZ$232","v":0},{"$f":"-BA$190*(1+'S&S'!$F109)+BA$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BA$218+BA$232","v":0},{"$f":"-BB$190*(1+'S&S'!$F109)+BB$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BB$218+BB$232","v":0},{"$f":"-BC$190*(1+'S&S'!$F109)+BC$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BC$218+BC$232","v":0},{"$f":"-BD$190*(1+'S&S'!$F109)+BD$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BD$218+BD$232","v":0},{"$f":"-BE$190*(1+'S&S'!$F109)+BE$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BE$218+BE$232","v":0},{"$f":"-BF$190*(1+'S&S'!$F109)+BF$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BF$218+BF$232","v":0},{"$f":"-BG$190*(1+'S&S'!$F109)+BG$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BG$218+BG$232","v":0},{"$f":"-BH$190*(1+'S&S'!$F109)+BH$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BH$218+BH$232","v":0},{"$f":"-BI$190*(1+'S&S'!$F109)+BI$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BI$218+BI$232","v":0},{"$f":"-BJ$190*(1+'S&S'!$F109)+BJ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BJ$218+BJ$232","v":0},{"$f":"-BK$190*(1+'S&S'!$F109)+BK$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BK$218+BK$232","v":0},{"$f":"-BL$190*(1+'S&S'!$F109)+BL$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BL$218+BL$232","v":0},{"$f":"-BM$190*(1+'S&S'!$F109)+BM$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BM$218+BM$232","v":0},{"$f":"-BN$190*(1+'S&S'!$F109)+BN$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BN$218+BN$232","v":0},{"$f":"-BO$190*(1+'S&S'!$F109)+BO$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BO$218+BO$232","v":0},{"$f":"-BP$190*(1+'S&S'!$F109)+BP$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BP$218+BP$232","v":0},{"$f":"-BQ$190*(1+'S&S'!$F109)+BQ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BQ$218+BQ$232","v":0},{"$f":"-BR$190*(1+'S&S'!$F109)+BR$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BR$218+BR$232","v":0},{"$f":"-BS$190*(1+'S&S'!$F109)+BS$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BS$218+BS$232","v":0},{"$f":"-BT$190*(1+'S&S'!$F109)+BT$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BT$218+BT$232","v":0},{"$f":"-BU$190*(1+'S&S'!$F109)+BU$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BU$218+BU$232","v":0},{"$f":"-BV$190*(1+'S&S'!$F109)+BV$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BV$218+BV$232","v":0},{"$f":"-BW$190*(1+'S&S'!$F109)+BW$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BW$218+BW$232","v":0},{"$f":"-BX$190*(1+'S&S'!$F109)+BX$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BX$218+BX$232","v":0},{"$f":"-BY$190*(1+'S&S'!$F109)+BY$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BY$218+BY$232","v":0},{"$f":"-BZ$190*(1+'S&S'!$F109)+BZ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BZ$218+BZ$232","v":0},{"$f":"-CA$190*(1+'S&S'!$F109)+CA$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CA$218+CA$232","v":0},{"$f":"-CB$190*(1+'S&S'!$F109)+CB$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CB$218+CB$232","v":0},{"$f":"-CC$190*(1+'S&S'!$F109)+CC$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CC$218+CC$232","v":0},{"$f":"-CD$190*(1+'S&S'!$F109)+CD$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CD$218+CD$232","v":0},{"$f":"-CE$190*(1+'S&S'!$F109)+CE$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CE$218+CE$232","v":0},{"$f":"-CF$190*(1+'S&S'!$F109)+CF$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CF$218+CF$232","v":0},{"$f":"-CG$190*(1+'S&S'!$F109)+CG$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CG$218+CG$232","v":0},{"$f":"-CH$190*(1+'S&S'!$F109)+CH$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CH$218+CH$232","v":0},{"$f":"-CI$190*(1+'S&S'!$F109)+CI$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CI$218+CI$232","v":0},{"$f":"-CJ$190*(1+'S&S'!$F109)+CJ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CJ$218+CJ$232","v":0},{"$f":"-CK$190*(1+'S&S'!$F109)+CK$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CK$218+CK$232","v":0},{"$f":"-CL$190*(1+'S&S'!$F109)+CL$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CL$218+CL$232","v":0},{"$f":"-CM$190*(1+'S&S'!$F109)+CM$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CM$218+CM$232","v":0},{"$f":"-CN$190*(1+'S&S'!$F109)+CN$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CN$218+CN$232","v":0},{"$f":"-CO$190*(1+'S&S'!$F109)+CO$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CO$218+CO$232","v":0},{"$f":"-CP$190*(1+'S&S'!$F109)+CP$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CP$218+CP$232","v":0},{"$f":"-CQ$190*(1+'S&S'!$F109)+CQ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CQ$218+CQ$232","v":0},{"$f":"-CR$190*(1+'S&S'!$F109)+CR$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CR$218+CR$232","v":0},{"$f":"-CS$190*(1+'S&S'!$F109)+CS$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CS$218+CS$232","v":0}]
[null,null,{"$f":"O.3!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"C. Total operating and maintenance costs with 1% increase"},null,{"$f":"G312+NPV(G.Asm!$F$40,H312:INDEX(H312:CS312,RP))","v":0},0,{"$f":"-G$190+G$216-G$218*(1+'S&S'!$F110)+G$232","v":0},{"$f":"-H$190+H$216-H$218*(1+'S&S'!$F110)+H$232","v":0},{"$f":"-I$190+I$216-I$218*(1+'S&S'!$F110)+I$232","v":0},{"$f":"-J$190+J$216-J$218*(1+'S&S'!$F110)+J$232","v":0},{"$f":"-K$190+K$216-K$218*(1+'S&S'!$F110)+K$232","v":0},{"$f":"-L$190+L$216-L$218*(1+'S&S'!$F110)+L$232","v":0},{"$f":"-M$190+M$216-M$218*(1+'S&S'!$F110)+M$232","v":0},{"$f":"-N$190+N$216-N$218*(1+'S&S'!$F110)+N$232","v":0},{"$f":"-O$190+O$216-O$218*(1+'S&S'!$F110)+O$232","v":0},{"$f":"-P$190+P$216-P$218*(1+'S&S'!$F110)+P$232","v":0},{"$f":"-Q$190+Q$216-Q$218*(1+'S&S'!$F110)+Q$232","v":0},{"$f":"-R$190+R$216-R$218*(1+'S&S'!$F110)+R$232","v":0},{"$f":"-S$190+S$216-S$218*(1+'S&S'!$F110)+S$232","v":0},{"$f":"-T$190+T$216-T$218*(1+'S&S'!$F110)+T$232","v":0},{"$f":"-U$190+U$216-U$218*(1+'S&S'!$F110)+U$232","v":0},{"$f":"-V$190+V$216-V$218*(1+'S&S'!$F110)+V$232","v":0},{"$f":"-W$190+W$216-W$218*(1+'S&S'!$F110)+W$232","v":0},{"$f":"-X$190+X$216-X$218*(1+'S&S'!$F110)+X$232","v":0},{"$f":"-Y$190+Y$216-Y$218*(1+'S&S'!$F110)+Y$232","v":0},{"$f":"-Z$190+Z$216-Z$218*(1+'S&S'!$F110)+Z$232","v":0},{"$f":"-AA$190+AA$216-AA$218*(1+'S&S'!$F110)+AA$232","v":0},{"$f":"-AB$190+AB$216-AB$218*(1+'S&S'!$F110)+AB$232","v":0},{"$f":"-AC$190+AC$216-AC$218*(1+'S&S'!$F110)+AC$232","v":0},{"$f":"-AD$190+AD$216-AD$218*(1+'S&S'!$F110)+AD$232","v":0},{"$f":"-AE$190+AE$216-AE$218*(1+'S&S'!$F110)+AE$232","v":0},{"$f":"-AF$190+AF$216-AF$218*(1+'S&S'!$F110)+AF$232","v":0},{"$f":"-AG$190+AG$216-AG$218*(1+'S&S'!$F110)+AG$232","v":0},{"$f":"-AH$190+AH$216-AH$218*(1+'S&S'!$F110)+AH$232","v":0},{"$f":"-AI$190+AI$216-AI$218*(1+'S&S'!$F110)+AI$232","v":0},{"$f":"-AJ$190+AJ$216-AJ$218*(1+'S&S'!$F110)+AJ$232","v":0},{"$f":"-AK$190+AK$216-AK$218*(1+'S&S'!$F110)+AK$232","v":0},{"$f":"-AL$190+AL$216-AL$218*(1+'S&S'!$F110)+AL$232","v":0},{"$f":"-AM$190+AM$216-AM$218*(1+'S&S'!$F110)+AM$232","v":0},{"$f":"-AN$190+AN$216-AN$218*(1+'S&S'!$F110)+AN$232","v":0},{"$f":"-AO$190+AO$216-AO$218*(1+'S&S'!$F110)+AO$232","v":0},{"$f":"-AP$190+AP$216-AP$218*(1+'S&S'!$F110)+AP$232","v":0},{"$f":"-AQ$190+AQ$216-AQ$218*(1+'S&S'!$F110)+AQ$232","v":0},{"$f":"-AR$190+AR$216-AR$218*(1+'S&S'!$F110)+AR$232","v":0},{"$f":"-AS$190+AS$216-AS$218*(1+'S&S'!$F110)+AS$232","v":0},{"$f":"-AT$190+AT$216-AT$218*(1+'S&S'!$F110)+AT$232","v":0},{"$f":"-AU$190+AU$216-AU$218*(1+'S&S'!$F110)+AU$232","v":0},{"$f":"-AV$190+AV$216-AV$218*(1+'S&S'!$F110)+AV$232","v":0},{"$f":"-AW$190+AW$216-AW$218*(1+'S&S'!$F110)+AW$232","v":0},{"$f":"-AX$190+AX$216-AX$218*(1+'S&S'!$F110)+AX$232","v":0},{"$f":"-AY$190+AY$216-AY$218*(1+'S&S'!$F110)+AY$232","v":0},{"$f":"-AZ$190+AZ$216-AZ$218*(1+'S&S'!$F110)+AZ$232","v":0},{"$f":"-BA$190+BA$216-BA$218*(1+'S&S'!$F110)+BA$232","v":0},{"$f":"-BB$190+BB$216-BB$218*(1+'S&S'!$F110)+BB$232","v":0},{"$f":"-BC$190+BC$216-BC$218*(1+'S&S'!$F110)+BC$232","v":0},{"$f":"-BD$190+BD$216-BD$218*(1+'S&S'!$F110)+BD$232","v":0},{"$f":"-BE$190+BE$216-BE$218*(1+'S&S'!$F110)+BE$232","v":0},{"$f":"-BF$190+BF$216-BF$218*(1+'S&S'!$F110)+BF$232","v":0},{"$f":"-BG$190+BG$216-BG$218*(1+'S&S'!$F110)+BG$232","v":0},{"$f":"-BH$190+BH$216-BH$218*(1+'S&S'!$F110)+BH$232","v":0},{"$f":"-BI$190+BI$216-BI$218*(1+'S&S'!$F110)+BI$232","v":0},{"$f":"-BJ$190+BJ$216-BJ$218*(1+'S&S'!$F110)+BJ$232","v":0},{"$f":"-BK$190+BK$216-BK$218*(1+'S&S'!$F110)+BK$232","v":0},{"$f":"-BL$190+BL$216-BL$218*(1+'S&S'!$F110)+BL$232","v":0},{"$f":"-BM$190+BM$216-BM$218*(1+'S&S'!$F110)+BM$232","v":0},{"$f":"-BN$190+BN$216-BN$218*(1+'S&S'!$F110)+BN$232","v":0},{"$f":"-BO$190+BO$216-BO$218*(1+'S&S'!$F110)+BO$232","v":0},{"$f":"-BP$190+BP$216-BP$218*(1+'S&S'!$F110)+BP$232","v":0},{"$f":"-BQ$190+BQ$216-BQ$218*(1+'S&S'!$F110)+BQ$232","v":0},{"$f":"-BR$190+BR$216-BR$218*(1+'S&S'!$F110)+BR$232","v":0},{"$f":"-BS$190+BS$216-BS$218*(1+'S&S'!$F110)+BS$232","v":0},{"$f":"-BT$190+BT$216-BT$218*(1+'S&S'!$F110)+BT$232","v":0},{"$f":"-BU$190+BU$216-BU$218*(1+'S&S'!$F110)+BU$232","v":0},{"$f":"-BV$190+BV$216-BV$218*(1+'S&S'!$F110)+BV$232","v":0},{"$f":"-BW$190+BW$216-BW$218*(1+'S&S'!$F110)+BW$232","v":0},{"$f":"-BX$190+BX$216-BX$218*(1+'S&S'!$F110)+BX$232","v":0},{"$f":"-BY$190+BY$216-BY$218*(1+'S&S'!$F110)+BY$232","v":0},{"$f":"-BZ$190+BZ$216-BZ$218*(1+'S&S'!$F110)+BZ$232","v":0},{"$f":"-CA$190+CA$216-CA$218*(1+'S&S'!$F110)+CA$232","v":0},{"$f":"-CB$190+CB$216-CB$218*(1+'S&S'!$F110)+CB$232","v":0},{"$f":"-CC$190+CC$216-CC$218*(1+'S&S'!$F110)+CC$232","v":0},{"$f":"-CD$190+CD$216-CD$218*(1+'S&S'!$F110)+CD$232","v":0},{"$f":"-CE$190+CE$216-CE$218*(1+'S&S'!$F110)+CE$232","v":0},{"$f":"-CF$190+CF$216-CF$218*(1+'S&S'!$F110)+CF$232","v":0},{"$f":"-CG$190+CG$216-CG$218*(1+'S&S'!$F110)+CG$232","v":0},{"$f":"-CH$190+CH$216-CH$218*(1+'S&S'!$F110)+CH$232","v":0},{"$f":"-CI$190+CI$216-CI$218*(1+'S&S'!$F110)+CI$232","v":0},{"$f":"-CJ$190+CJ$216-CJ$218*(1+'S&S'!$F110)+CJ$232","v":0},{"$f":"-CK$190+CK$216-CK$218*(1+'S&S'!$F110)+CK$232","v":0},{"$f":"-CL$190+CL$216-CL$218*(1+'S&S'!$F110)+CL$232","v":0},{"$f":"-CM$190+CM$216-CM$218*(1+'S&S'!$F110)+CM$232","v":0},{"$f":"-CN$190+CN$216-CN$218*(1+'S&S'!$F110)+CN$232","v":0},{"$f":"-CO$190+CO$216-CO$218*(1+'S&S'!$F110)+CO$232","v":0},{"$f":"-CP$190+CP$216-CP$218*(1+'S&S'!$F110)+CP$232","v":0},{"$f":"-CQ$190+CQ$216-CQ$218*(1+'S&S'!$F110)+CQ$232","v":0},{"$f":"-CR$190+CR$216-CR$218*(1+'S&S'!$F110)+CR$232","v":0},{"$f":"-CS$190+CS$216-CS$218*(1+'S&S'!$F110)+CS$232","v":0}]
[null,null,{"$f":"O.3!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"C. Total operating and maintenance costs with 1% decrease"},null,{"$f":"G313+NPV(G.Asm!$F$40,H313:INDEX(H313:CS313,RP))","v":0},0,{"$f":"-G$190+G$216-G$218*(1+'S&S'!$F111)+G$232","v":0},{"$f":"-H$190+H$216-H$218*(1+'S&S'!$F111)+H$232","v":0},{"$f":"-I$190+I$216-I$218*(1+'S&S'!$F111)+I$232","v":0},{"$f":"-J$190+J$216-J$218*(1+'S&S'!$F111)+J$232","v":0},{"$f":"-K$190+K$216-K$218*(1+'S&S'!$F111)+K$232","v":0},{"$f":"-L$190+L$216-L$218*(1+'S&S'!$F111)+L$232","v":0},{"$f":"-M$190+M$216-M$218*(1+'S&S'!$F111)+M$232","v":0},{"$f":"-N$190+N$216-N$218*(1+'S&S'!$F111)+N$232","v":0},{"$f":"-O$190+O$216-O$218*(1+'S&S'!$F111)+O$232","v":0},{"$f":"-P$190+P$216-P$218*(1+'S&S'!$F111)+P$232","v":0},{"$f":"-Q$190+Q$216-Q$218*(1+'S&S'!$F111)+Q$232","v":0},{"$f":"-R$190+R$216-R$218*(1+'S&S'!$F111)+R$232","v":0},{"$f":"-S$190+S$216-S$218*(1+'S&S'!$F111)+S$232","v":0},{"$f":"-T$190+T$216-T$218*(1+'S&S'!$F111)+T$232","v":0},{"$f":"-U$190+U$216-U$218*(1+'S&S'!$F111)+U$232","v":0},{"$f":"-V$190+V$216-V$218*(1+'S&S'!$F111)+V$232","v":0},{"$f":"-W$190+W$216-W$218*(1+'S&S'!$F111)+W$232","v":0},{"$f":"-X$190+X$216-X$218*(1+'S&S'!$F111)+X$232","v":0},{"$f":"-Y$190+Y$216-Y$218*(1+'S&S'!$F111)+Y$232","v":0},{"$f":"-Z$190+Z$216-Z$218*(1+'S&S'!$F111)+Z$232","v":0},{"$f":"-AA$190+AA$216-AA$218*(1+'S&S'!$F111)+AA$232","v":0},{"$f":"-AB$190+AB$216-AB$218*(1+'S&S'!$F111)+AB$232","v":0},{"$f":"-AC$190+AC$216-AC$218*(1+'S&S'!$F111)+AC$232","v":0},{"$f":"-AD$190+AD$216-AD$218*(1+'S&S'!$F111)+AD$232","v":0},{"$f":"-AE$190+AE$216-AE$218*(1+'S&S'!$F111)+AE$232","v":0},{"$f":"-AF$190+AF$216-AF$218*(1+'S&S'!$F111)+AF$232","v":0},{"$f":"-AG$190+AG$216-AG$218*(1+'S&S'!$F111)+AG$232","v":0},{"$f":"-AH$190+AH$216-AH$218*(1+'S&S'!$F111)+AH$232","v":0},{"$f":"-AI$190+AI$216-AI$218*(1+'S&S'!$F111)+AI$232","v":0},{"$f":"-AJ$190+AJ$216-AJ$218*(1+'S&S'!$F111)+AJ$232","v":0},{"$f":"-AK$190+AK$216-AK$218*(1+'S&S'!$F111)+AK$232","v":0},{"$f":"-AL$190+AL$216-AL$218*(1+'S&S'!$F111)+AL$232","v":0},{"$f":"-AM$190+AM$216-AM$218*(1+'S&S'!$F111)+AM$232","v":0},{"$f":"-AN$190+AN$216-AN$218*(1+'S&S'!$F111)+AN$232","v":0},{"$f":"-AO$190+AO$216-AO$218*(1+'S&S'!$F111)+AO$232","v":0},{"$f":"-AP$190+AP$216-AP$218*(1+'S&S'!$F111)+AP$232","v":0},{"$f":"-AQ$190+AQ$216-AQ$218*(1+'S&S'!$F111)+AQ$232","v":0},{"$f":"-AR$190+AR$216-AR$218*(1+'S&S'!$F111)+AR$232","v":0},{"$f":"-AS$190+AS$216-AS$218*(1+'S&S'!$F111)+AS$232","v":0},{"$f":"-AT$190+AT$216-AT$218*(1+'S&S'!$F111)+AT$232","v":0},{"$f":"-AU$190+AU$216-AU$218*(1+'S&S'!$F111)+AU$232","v":0},{"$f":"-AV$190+AV$216-AV$218*(1+'S&S'!$F111)+AV$232","v":0},{"$f":"-AW$190+AW$216-AW$218*(1+'S&S'!$F111)+AW$232","v":0},{"$f":"-AX$190+AX$216-AX$218*(1+'S&S'!$F111)+AX$232","v":0},{"$f":"-AY$190+AY$216-AY$218*(1+'S&S'!$F111)+AY$232","v":0},{"$f":"-AZ$190+AZ$216-AZ$218*(1+'S&S'!$F111)+AZ$232","v":0},{"$f":"-BA$190+BA$216-BA$218*(1+'S&S'!$F111)+BA$232","v":0},{"$f":"-BB$190+BB$216-BB$218*(1+'S&S'!$F111)+BB$232","v":0},{"$f":"-BC$190+BC$216-BC$218*(1+'S&S'!$F111)+BC$232","v":0},{"$f":"-BD$190+BD$216-BD$218*(1+'S&S'!$F111)+BD$232","v":0},{"$f":"-BE$190+BE$216-BE$218*(1+'S&S'!$F111)+BE$232","v":0},{"$f":"-BF$190+BF$216-BF$218*(1+'S&S'!$F111)+BF$232","v":0},{"$f":"-BG$190+BG$216-BG$218*(1+'S&S'!$F111)+BG$232","v":0},{"$f":"-BH$190+BH$216-BH$218*(1+'S&S'!$F111)+BH$232","v":0},{"$f":"-BI$190+BI$216-BI$218*(1+'S&S'!$F111)+BI$232","v":0},{"$f":"-BJ$190+BJ$216-BJ$218*(1+'S&S'!$F111)+BJ$232","v":0},{"$f":"-BK$190+BK$216-BK$218*(1+'S&S'!$F111)+BK$232","v":0},{"$f":"-BL$190+BL$216-BL$218*(1+'S&S'!$F111)+BL$232","v":0},{"$f":"-BM$190+BM$216-BM$218*(1+'S&S'!$F111)+BM$232","v":0},{"$f":"-BN$190+BN$216-BN$218*(1+'S&S'!$F111)+BN$232","v":0},{"$f":"-BO$190+BO$216-BO$218*(1+'S&S'!$F111)+BO$232","v":0},{"$f":"-BP$190+BP$216-BP$218*(1+'S&S'!$F111)+BP$232","v":0},{"$f":"-BQ$190+BQ$216-BQ$218*(1+'S&S'!$F111)+BQ$232","v":0},{"$f":"-BR$190+BR$216-BR$218*(1+'S&S'!$F111)+BR$232","v":0},{"$f":"-BS$190+BS$216-BS$218*(1+'S&S'!$F111)+BS$232","v":0},{"$f":"-BT$190+BT$216-BT$218*(1+'S&S'!$F111)+BT$232","v":0},{"$f":"-BU$190+BU$216-BU$218*(1+'S&S'!$F111)+BU$232","v":0},{"$f":"-BV$190+BV$216-BV$218*(1+'S&S'!$F111)+BV$232","v":0},{"$f":"-BW$190+BW$216-BW$218*(1+'S&S'!$F111)+BW$232","v":0},{"$f":"-BX$190+BX$216-BX$218*(1+'S&S'!$F111)+BX$232","v":0},{"$f":"-BY$190+BY$216-BY$218*(1+'S&S'!$F111)+BY$232","v":0},{"$f":"-BZ$190+BZ$216-BZ$218*(1+'S&S'!$F111)+BZ$232","v":0},{"$f":"-CA$190+CA$216-CA$218*(1+'S&S'!$F111)+CA$232","v":0},{"$f":"-CB$190+CB$216-CB$218*(1+'S&S'!$F111)+CB$232","v":0},{"$f":"-CC$190+CC$216-CC$218*(1+'S&S'!$F111)+CC$232","v":0},{"$f":"-CD$190+CD$216-CD$218*(1+'S&S'!$F111)+CD$232","v":0},{"$f":"-CE$190+CE$216-CE$218*(1+'S&S'!$F111)+CE$232","v":0},{"$f":"-CF$190+CF$216-CF$218*(1+'S&S'!$F111)+CF$232","v":0},{"$f":"-CG$190+CG$216-CG$218*(1+'S&S'!$F111)+CG$232","v":0},{"$f":"-CH$190+CH$216-CH$218*(1+'S&S'!$F111)+CH$232","v":0},{"$f":"-CI$190+CI$216-CI$218*(1+'S&S'!$F111)+CI$232","v":0},{"$f":"-CJ$190+CJ$216-CJ$218*(1+'S&S'!$F111)+CJ$232","v":0},{"$f":"-CK$190+CK$216-CK$218*(1+'S&S'!$F111)+CK$232","v":0},{"$f":"-CL$190+CL$216-CL$218*(1+'S&S'!$F111)+CL$232","v":0},{"$f":"-CM$190+CM$216-CM$218*(1+'S&S'!$F111)+CM$232","v":0},{"$f":"-CN$190+CN$216-CN$218*(1+'S&S'!$F111)+CN$232","v":0},{"$f":"-CO$190+CO$216-CO$218*(1+'S&S'!$F111)+CO$232","v":0},{"$f":"-CP$190+CP$216-CP$218*(1+'S&S'!$F111)+CP$232","v":0},{"$f":"-CQ$190+CQ$216-CQ$218*(1+'S&S'!$F111)+CQ$232","v":0},{"$f":"-CR$190+CR$216-CR$218*(1+'S&S'!$F111)+CR$232","v":0},{"$f":"-CS$190+CS$216-CS$218*(1+'S&S'!$F111)+CS$232","v":0}]
[null,null,{"$f":"O.3!C125&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G314+NPV(G.Asm!$F$40,H314:INDEX(H314:CS314,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125*(1+'S&S'!$F112),G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125*(1+'S&S'!$F112),H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125*(1+'S&S'!$F112),I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125*(1+'S&S'!$F112),J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125*(1+'S&S'!$F112),K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125*(1+'S&S'!$F112),L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125*(1+'S&S'!$F112),M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125*(1+'S&S'!$F112),N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125*(1+'S&S'!$F112),O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125*(1+'S&S'!$F112),P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125*(1+'S&S'!$F112),Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125*(1+'S&S'!$F112),R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125*(1+'S&S'!$F112),S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125*(1+'S&S'!$F112),T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125*(1+'S&S'!$F112),U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125*(1+'S&S'!$F112),V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125*(1+'S&S'!$F112),W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125*(1+'S&S'!$F112),X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125*(1+'S&S'!$F112),Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125*(1+'S&S'!$F112),Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125*(1+'S&S'!$F112),AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125*(1+'S&S'!$F112),AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125*(1+'S&S'!$F112),AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125*(1+'S&S'!$F112),AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125*(1+'S&S'!$F112),AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125*(1+'S&S'!$F112),AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125*(1+'S&S'!$F112),AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125*(1+'S&S'!$F112),AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125*(1+'S&S'!$F112),AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125*(1+'S&S'!$F112),AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125*(1+'S&S'!$F112),AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125*(1+'S&S'!$F112),AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125*(1+'S&S'!$F112),AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125*(1+'S&S'!$F112),AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125*(1+'S&S'!$F112),AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125*(1+'S&S'!$F112),AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125*(1+'S&S'!$F112),AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125*(1+'S&S'!$F112),AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125*(1+'S&S'!$F112),AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125*(1+'S&S'!$F112),AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125*(1+'S&S'!$F112),AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125*(1+'S&S'!$F112),AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125*(1+'S&S'!$F112),AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125*(1+'S&S'!$F112),AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125*(1+'S&S'!$F112),AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125*(1+'S&S'!$F112),AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125*(1+'S&S'!$F112),BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125*(1+'S&S'!$F112),BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125*(1+'S&S'!$F112),BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125*(1+'S&S'!$F112),BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125*(1+'S&S'!$F112),BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125*(1+'S&S'!$F112),BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125*(1+'S&S'!$F112),BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125*(1+'S&S'!$F112),BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125*(1+'S&S'!$F112),BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125*(1+'S&S'!$F112),BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125*(1+'S&S'!$F112),BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125*(1+'S&S'!$F112),BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125*(1+'S&S'!$F112),BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125*(1+'S&S'!$F112),BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125*(1+'S&S'!$F112),BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125*(1+'S&S'!$F112),BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125*(1+'S&S'!$F112),BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125*(1+'S&S'!$F112),BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125*(1+'S&S'!$F112),BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125*(1+'S&S'!$F112),BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125*(1+'S&S'!$F112),BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125*(1+'S&S'!$F112),BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125*(1+'S&S'!$F112),BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125*(1+'S&S'!$F112),BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125*(1+'S&S'!$F112),BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125*(1+'S&S'!$F112),BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125*(1+'S&S'!$F112),CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125*(1+'S&S'!$F112),CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125*(1+'S&S'!$F112),CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125*(1+'S&S'!$F112),CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125*(1+'S&S'!$F112),CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125*(1+'S&S'!$F112),CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125*(1+'S&S'!$F112),CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125*(1+'S&S'!$F112),CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125*(1+'S&S'!$F112),CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125*(1+'S&S'!$F112),CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125*(1+'S&S'!$F112),CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125*(1+'S&S'!$F112),CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125*(1+'S&S'!$F112),CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125*(1+'S&S'!$F112),CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125*(1+'S&S'!$F112),CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125*(1+'S&S'!$F112),CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125*(1+'S&S'!$F112),CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125*(1+'S&S'!$F112),CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125*(1+'S&S'!$F112),CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C125&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G315+NPV(G.Asm!$F$40,H315:INDEX(H315:CS315,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125*(1+'S&S'!$F113),G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125*(1+'S&S'!$F113),H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125*(1+'S&S'!$F113),I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125*(1+'S&S'!$F113),J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125*(1+'S&S'!$F113),K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125*(1+'S&S'!$F113),L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125*(1+'S&S'!$F113),M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125*(1+'S&S'!$F113),N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125*(1+'S&S'!$F113),O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125*(1+'S&S'!$F113),P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125*(1+'S&S'!$F113),Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125*(1+'S&S'!$F113),R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125*(1+'S&S'!$F113),S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125*(1+'S&S'!$F113),T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125*(1+'S&S'!$F113),U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125*(1+'S&S'!$F113),V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125*(1+'S&S'!$F113),W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125*(1+'S&S'!$F113),X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125*(1+'S&S'!$F113),Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125*(1+'S&S'!$F113),Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125*(1+'S&S'!$F113),AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125*(1+'S&S'!$F113),AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125*(1+'S&S'!$F113),AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125*(1+'S&S'!$F113),AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125*(1+'S&S'!$F113),AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125*(1+'S&S'!$F113),AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125*(1+'S&S'!$F113),AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125*(1+'S&S'!$F113),AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125*(1+'S&S'!$F113),AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125*(1+'S&S'!$F113),AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125*(1+'S&S'!$F113),AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125*(1+'S&S'!$F113),AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125*(1+'S&S'!$F113),AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125*(1+'S&S'!$F113),AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125*(1+'S&S'!$F113),AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125*(1+'S&S'!$F113),AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125*(1+'S&S'!$F113),AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125*(1+'S&S'!$F113),AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125*(1+'S&S'!$F113),AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125*(1+'S&S'!$F113),AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125*(1+'S&S'!$F113),AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125*(1+'S&S'!$F113),AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125*(1+'S&S'!$F113),AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125*(1+'S&S'!$F113),AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125*(1+'S&S'!$F113),AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125*(1+'S&S'!$F113),AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125*(1+'S&S'!$F113),BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125*(1+'S&S'!$F113),BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125*(1+'S&S'!$F113),BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125*(1+'S&S'!$F113),BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125*(1+'S&S'!$F113),BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125*(1+'S&S'!$F113),BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125*(1+'S&S'!$F113),BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125*(1+'S&S'!$F113),BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125*(1+'S&S'!$F113),BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125*(1+'S&S'!$F113),BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125*(1+'S&S'!$F113),BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125*(1+'S&S'!$F113),BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125*(1+'S&S'!$F113),BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125*(1+'S&S'!$F113),BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125*(1+'S&S'!$F113),BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125*(1+'S&S'!$F113),BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125*(1+'S&S'!$F113),BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125*(1+'S&S'!$F113),BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125*(1+'S&S'!$F113),BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125*(1+'S&S'!$F113),BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125*(1+'S&S'!$F113),BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125*(1+'S&S'!$F113),BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125*(1+'S&S'!$F113),BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125*(1+'S&S'!$F113),BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125*(1+'S&S'!$F113),BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125*(1+'S&S'!$F113),BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125*(1+'S&S'!$F113),CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125*(1+'S&S'!$F113),CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125*(1+'S&S'!$F113),CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125*(1+'S&S'!$F113),CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125*(1+'S&S'!$F113),CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125*(1+'S&S'!$F113),CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125*(1+'S&S'!$F113),CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125*(1+'S&S'!$F113),CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125*(1+'S&S'!$F113),CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125*(1+'S&S'!$F113),CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125*(1+'S&S'!$F113),CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125*(1+'S&S'!$F113),CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125*(1+'S&S'!$F113),CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125*(1+'S&S'!$F113),CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125*(1+'S&S'!$F113),CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125*(1+'S&S'!$F113),CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125*(1+'S&S'!$F113),CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125*(1+'S&S'!$F113),CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125*(1+'S&S'!$F113),CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C126&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G316+NPV(G.Asm!$F$40,H316:INDEX(H316:CS316,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126*(1+'S&S'!$F114),G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126*(1+'S&S'!$F114),H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126*(1+'S&S'!$F114),I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126*(1+'S&S'!$F114),J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126*(1+'S&S'!$F114),K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126*(1+'S&S'!$F114),L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126*(1+'S&S'!$F114),M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126*(1+'S&S'!$F114),N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126*(1+'S&S'!$F114),O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126*(1+'S&S'!$F114),P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126*(1+'S&S'!$F114),Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126*(1+'S&S'!$F114),R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126*(1+'S&S'!$F114),S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126*(1+'S&S'!$F114),T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126*(1+'S&S'!$F114),U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126*(1+'S&S'!$F114),V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126*(1+'S&S'!$F114),W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126*(1+'S&S'!$F114),X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126*(1+'S&S'!$F114),Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126*(1+'S&S'!$F114),Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126*(1+'S&S'!$F114),AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126*(1+'S&S'!$F114),AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126*(1+'S&S'!$F114),AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126*(1+'S&S'!$F114),AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126*(1+'S&S'!$F114),AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126*(1+'S&S'!$F114),AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126*(1+'S&S'!$F114),AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126*(1+'S&S'!$F114),AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126*(1+'S&S'!$F114),AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126*(1+'S&S'!$F114),AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126*(1+'S&S'!$F114),AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126*(1+'S&S'!$F114),AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126*(1+'S&S'!$F114),AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126*(1+'S&S'!$F114),AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126*(1+'S&S'!$F114),AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126*(1+'S&S'!$F114),AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126*(1+'S&S'!$F114),AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126*(1+'S&S'!$F114),AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126*(1+'S&S'!$F114),AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126*(1+'S&S'!$F114),AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126*(1+'S&S'!$F114),AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126*(1+'S&S'!$F114),AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126*(1+'S&S'!$F114),AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126*(1+'S&S'!$F114),AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126*(1+'S&S'!$F114),AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126*(1+'S&S'!$F114),AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126*(1+'S&S'!$F114),BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126*(1+'S&S'!$F114),BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126*(1+'S&S'!$F114),BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126*(1+'S&S'!$F114),BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126*(1+'S&S'!$F114),BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126*(1+'S&S'!$F114),BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126*(1+'S&S'!$F114),BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126*(1+'S&S'!$F114),BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126*(1+'S&S'!$F114),BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126*(1+'S&S'!$F114),BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126*(1+'S&S'!$F114),BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126*(1+'S&S'!$F114),BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126*(1+'S&S'!$F114),BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126*(1+'S&S'!$F114),BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126*(1+'S&S'!$F114),BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126*(1+'S&S'!$F114),BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126*(1+'S&S'!$F114),BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126*(1+'S&S'!$F114),BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126*(1+'S&S'!$F114),BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126*(1+'S&S'!$F114),BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126*(1+'S&S'!$F114),BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126*(1+'S&S'!$F114),BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126*(1+'S&S'!$F114),BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126*(1+'S&S'!$F114),BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126*(1+'S&S'!$F114),BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126*(1+'S&S'!$F114),BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126*(1+'S&S'!$F114),CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126*(1+'S&S'!$F114),CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126*(1+'S&S'!$F114),CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126*(1+'S&S'!$F114),CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126*(1+'S&S'!$F114),CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126*(1+'S&S'!$F114),CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126*(1+'S&S'!$F114),CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126*(1+'S&S'!$F114),CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126*(1+'S&S'!$F114),CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126*(1+'S&S'!$F114),CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126*(1+'S&S'!$F114),CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126*(1+'S&S'!$F114),CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126*(1+'S&S'!$F114),CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126*(1+'S&S'!$F114),CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126*(1+'S&S'!$F114),CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126*(1+'S&S'!$F114),CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126*(1+'S&S'!$F114),CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126*(1+'S&S'!$F114),CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126*(1+'S&S'!$F114),CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C126&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G317+NPV(G.Asm!$F$40,H317:INDEX(H317:CS317,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126*(1+'S&S'!$F115),G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126*(1+'S&S'!$F115),H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126*(1+'S&S'!$F115),I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126*(1+'S&S'!$F115),J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126*(1+'S&S'!$F115),K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126*(1+'S&S'!$F115),L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126*(1+'S&S'!$F115),M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126*(1+'S&S'!$F115),N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126*(1+'S&S'!$F115),O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126*(1+'S&S'!$F115),P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126*(1+'S&S'!$F115),Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126*(1+'S&S'!$F115),R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126*(1+'S&S'!$F115),S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126*(1+'S&S'!$F115),T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126*(1+'S&S'!$F115),U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126*(1+'S&S'!$F115),V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126*(1+'S&S'!$F115),W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126*(1+'S&S'!$F115),X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126*(1+'S&S'!$F115),Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126*(1+'S&S'!$F115),Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126*(1+'S&S'!$F115),AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126*(1+'S&S'!$F115),AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126*(1+'S&S'!$F115),AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126*(1+'S&S'!$F115),AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126*(1+'S&S'!$F115),AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126*(1+'S&S'!$F115),AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126*(1+'S&S'!$F115),AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126*(1+'S&S'!$F115),AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126*(1+'S&S'!$F115),AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126*(1+'S&S'!$F115),AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126*(1+'S&S'!$F115),AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126*(1+'S&S'!$F115),AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126*(1+'S&S'!$F115),AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126*(1+'S&S'!$F115),AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126*(1+'S&S'!$F115),AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126*(1+'S&S'!$F115),AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126*(1+'S&S'!$F115),AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126*(1+'S&S'!$F115),AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126*(1+'S&S'!$F115),AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126*(1+'S&S'!$F115),AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126*(1+'S&S'!$F115),AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126*(1+'S&S'!$F115),AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126*(1+'S&S'!$F115),AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126*(1+'S&S'!$F115),AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126*(1+'S&S'!$F115),AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126*(1+'S&S'!$F115),AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126*(1+'S&S'!$F115),BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126*(1+'S&S'!$F115),BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126*(1+'S&S'!$F115),BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126*(1+'S&S'!$F115),BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126*(1+'S&S'!$F115),BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126*(1+'S&S'!$F115),BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126*(1+'S&S'!$F115),BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126*(1+'S&S'!$F115),BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126*(1+'S&S'!$F115),BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126*(1+'S&S'!$F115),BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126*(1+'S&S'!$F115),BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126*(1+'S&S'!$F115),BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126*(1+'S&S'!$F115),BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126*(1+'S&S'!$F115),BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126*(1+'S&S'!$F115),BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126*(1+'S&S'!$F115),BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126*(1+'S&S'!$F115),BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126*(1+'S&S'!$F115),BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126*(1+'S&S'!$F115),BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126*(1+'S&S'!$F115),BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126*(1+'S&S'!$F115),BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126*(1+'S&S'!$F115),BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126*(1+'S&S'!$F115),BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126*(1+'S&S'!$F115),BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126*(1+'S&S'!$F115),BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126*(1+'S&S'!$F115),BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126*(1+'S&S'!$F115),CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126*(1+'S&S'!$F115),CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126*(1+'S&S'!$F115),CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126*(1+'S&S'!$F115),CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126*(1+'S&S'!$F115),CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126*(1+'S&S'!$F115),CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126*(1+'S&S'!$F115),CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126*(1+'S&S'!$F115),CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126*(1+'S&S'!$F115),CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126*(1+'S&S'!$F115),CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126*(1+'S&S'!$F115),CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126*(1+'S&S'!$F115),CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126*(1+'S&S'!$F115),CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126*(1+'S&S'!$F115),CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126*(1+'S&S'!$F115),CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126*(1+'S&S'!$F115),CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126*(1+'S&S'!$F115),CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126*(1+'S&S'!$F115),CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126*(1+'S&S'!$F115),CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C127&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G318+NPV(G.Asm!$F$40,H318:INDEX(H318:CS318,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127*(1+'S&S'!$F116),G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127*(1+'S&S'!$F116),H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127*(1+'S&S'!$F116),I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127*(1+'S&S'!$F116),J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127*(1+'S&S'!$F116),K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127*(1+'S&S'!$F116),L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127*(1+'S&S'!$F116),M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127*(1+'S&S'!$F116),N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127*(1+'S&S'!$F116),O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127*(1+'S&S'!$F116),P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127*(1+'S&S'!$F116),Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127*(1+'S&S'!$F116),R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127*(1+'S&S'!$F116),S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127*(1+'S&S'!$F116),T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127*(1+'S&S'!$F116),U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127*(1+'S&S'!$F116),V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127*(1+'S&S'!$F116),W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127*(1+'S&S'!$F116),X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127*(1+'S&S'!$F116),Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127*(1+'S&S'!$F116),Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127*(1+'S&S'!$F116),AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127*(1+'S&S'!$F116),AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127*(1+'S&S'!$F116),AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127*(1+'S&S'!$F116),AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127*(1+'S&S'!$F116),AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127*(1+'S&S'!$F116),AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127*(1+'S&S'!$F116),AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127*(1+'S&S'!$F116),AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127*(1+'S&S'!$F116),AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127*(1+'S&S'!$F116),AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127*(1+'S&S'!$F116),AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127*(1+'S&S'!$F116),AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127*(1+'S&S'!$F116),AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127*(1+'S&S'!$F116),AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127*(1+'S&S'!$F116),AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127*(1+'S&S'!$F116),AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127*(1+'S&S'!$F116),AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127*(1+'S&S'!$F116),AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127*(1+'S&S'!$F116),AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127*(1+'S&S'!$F116),AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127*(1+'S&S'!$F116),AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127*(1+'S&S'!$F116),AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127*(1+'S&S'!$F116),AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127*(1+'S&S'!$F116),AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127*(1+'S&S'!$F116),AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127*(1+'S&S'!$F116),AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127*(1+'S&S'!$F116),BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127*(1+'S&S'!$F116),BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127*(1+'S&S'!$F116),BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127*(1+'S&S'!$F116),BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127*(1+'S&S'!$F116),BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127*(1+'S&S'!$F116),BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127*(1+'S&S'!$F116),BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127*(1+'S&S'!$F116),BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127*(1+'S&S'!$F116),BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127*(1+'S&S'!$F116),BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127*(1+'S&S'!$F116),BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127*(1+'S&S'!$F116),BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127*(1+'S&S'!$F116),BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127*(1+'S&S'!$F116),BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127*(1+'S&S'!$F116),BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127*(1+'S&S'!$F116),BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127*(1+'S&S'!$F116),BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127*(1+'S&S'!$F116),BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127*(1+'S&S'!$F116),BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127*(1+'S&S'!$F116),BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127*(1+'S&S'!$F116),BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127*(1+'S&S'!$F116),BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127*(1+'S&S'!$F116),BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127*(1+'S&S'!$F116),BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127*(1+'S&S'!$F116),BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127*(1+'S&S'!$F116),BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127*(1+'S&S'!$F116),CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127*(1+'S&S'!$F116),CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127*(1+'S&S'!$F116),CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127*(1+'S&S'!$F116),CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127*(1+'S&S'!$F116),CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127*(1+'S&S'!$F116),CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127*(1+'S&S'!$F116),CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127*(1+'S&S'!$F116),CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127*(1+'S&S'!$F116),CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127*(1+'S&S'!$F116),CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127*(1+'S&S'!$F116),CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127*(1+'S&S'!$F116),CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127*(1+'S&S'!$F116),CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127*(1+'S&S'!$F116),CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127*(1+'S&S'!$F116),CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127*(1+'S&S'!$F116),CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127*(1+'S&S'!$F116),CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127*(1+'S&S'!$F116),CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127*(1+'S&S'!$F116),CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C127&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G319+NPV(G.Asm!$F$40,H319:INDEX(H319:CS319,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127*(1+'S&S'!$F117),G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127*(1+'S&S'!$F117),H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127*(1+'S&S'!$F117),I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127*(1+'S&S'!$F117),J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127*(1+'S&S'!$F117),K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127*(1+'S&S'!$F117),L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127*(1+'S&S'!$F117),M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127*(1+'S&S'!$F117),N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127*(1+'S&S'!$F117),O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127*(1+'S&S'!$F117),P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127*(1+'S&S'!$F117),Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127*(1+'S&S'!$F117),R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127*(1+'S&S'!$F117),S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127*(1+'S&S'!$F117),T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127*(1+'S&S'!$F117),U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127*(1+'S&S'!$F117),V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127*(1+'S&S'!$F117),W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127*(1+'S&S'!$F117),X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127*(1+'S&S'!$F117),Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127*(1+'S&S'!$F117),Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127*(1+'S&S'!$F117),AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127*(1+'S&S'!$F117),AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127*(1+'S&S'!$F117),AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127*(1+'S&S'!$F117),AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127*(1+'S&S'!$F117),AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127*(1+'S&S'!$F117),AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127*(1+'S&S'!$F117),AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127*(1+'S&S'!$F117),AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127*(1+'S&S'!$F117),AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127*(1+'S&S'!$F117),AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127*(1+'S&S'!$F117),AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127*(1+'S&S'!$F117),AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127*(1+'S&S'!$F117),AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127*(1+'S&S'!$F117),AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127*(1+'S&S'!$F117),AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127*(1+'S&S'!$F117),AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127*(1+'S&S'!$F117),AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127*(1+'S&S'!$F117),AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127*(1+'S&S'!$F117),AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127*(1+'S&S'!$F117),AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127*(1+'S&S'!$F117),AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127*(1+'S&S'!$F117),AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127*(1+'S&S'!$F117),AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127*(1+'S&S'!$F117),AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127*(1+'S&S'!$F117),AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127*(1+'S&S'!$F117),AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127*(1+'S&S'!$F117),BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127*(1+'S&S'!$F117),BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127*(1+'S&S'!$F117),BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127*(1+'S&S'!$F117),BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127*(1+'S&S'!$F117),BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127*(1+'S&S'!$F117),BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127*(1+'S&S'!$F117),BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127*(1+'S&S'!$F117),BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127*(1+'S&S'!$F117),BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127*(1+'S&S'!$F117),BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127*(1+'S&S'!$F117),BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127*(1+'S&S'!$F117),BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127*(1+'S&S'!$F117),BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127*(1+'S&S'!$F117),BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127*(1+'S&S'!$F117),BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127*(1+'S&S'!$F117),BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127*(1+'S&S'!$F117),BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127*(1+'S&S'!$F117),BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127*(1+'S&S'!$F117),BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127*(1+'S&S'!$F117),BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127*(1+'S&S'!$F117),BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127*(1+'S&S'!$F117),BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127*(1+'S&S'!$F117),BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127*(1+'S&S'!$F117),BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127*(1+'S&S'!$F117),BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127*(1+'S&S'!$F117),BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127*(1+'S&S'!$F117),CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127*(1+'S&S'!$F117),CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127*(1+'S&S'!$F117),CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127*(1+'S&S'!$F117),CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127*(1+'S&S'!$F117),CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127*(1+'S&S'!$F117),CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127*(1+'S&S'!$F117),CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127*(1+'S&S'!$F117),CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127*(1+'S&S'!$F117),CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127*(1+'S&S'!$F117),CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127*(1+'S&S'!$F117),CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127*(1+'S&S'!$F117),CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127*(1+'S&S'!$F117),CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127*(1+'S&S'!$F117),CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127*(1+'S&S'!$F117),CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127*(1+'S&S'!$F117),CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127*(1+'S&S'!$F117),CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127*(1+'S&S'!$F117),CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127*(1+'S&S'!$F117),CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C128&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G320+NPV(G.Asm!$F$40,H320:INDEX(H320:CS320,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128*(1+'S&S'!$F118),G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128*(1+'S&S'!$F118),H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128*(1+'S&S'!$F118),I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128*(1+'S&S'!$F118),J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128*(1+'S&S'!$F118),K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128*(1+'S&S'!$F118),L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128*(1+'S&S'!$F118),M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128*(1+'S&S'!$F118),N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128*(1+'S&S'!$F118),O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128*(1+'S&S'!$F118),P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128*(1+'S&S'!$F118),Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128*(1+'S&S'!$F118),R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128*(1+'S&S'!$F118),S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128*(1+'S&S'!$F118),T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128*(1+'S&S'!$F118),U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128*(1+'S&S'!$F118),V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128*(1+'S&S'!$F118),W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128*(1+'S&S'!$F118),X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128*(1+'S&S'!$F118),Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128*(1+'S&S'!$F118),Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128*(1+'S&S'!$F118),AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128*(1+'S&S'!$F118),AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128*(1+'S&S'!$F118),AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128*(1+'S&S'!$F118),AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128*(1+'S&S'!$F118),AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128*(1+'S&S'!$F118),AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128*(1+'S&S'!$F118),AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128*(1+'S&S'!$F118),AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128*(1+'S&S'!$F118),AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128*(1+'S&S'!$F118),AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128*(1+'S&S'!$F118),AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128*(1+'S&S'!$F118),AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128*(1+'S&S'!$F118),AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128*(1+'S&S'!$F118),AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128*(1+'S&S'!$F118),AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128*(1+'S&S'!$F118),AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128*(1+'S&S'!$F118),AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128*(1+'S&S'!$F118),AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128*(1+'S&S'!$F118),AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128*(1+'S&S'!$F118),AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128*(1+'S&S'!$F118),AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128*(1+'S&S'!$F118),AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128*(1+'S&S'!$F118),AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128*(1+'S&S'!$F118),AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128*(1+'S&S'!$F118),AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128*(1+'S&S'!$F118),AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128*(1+'S&S'!$F118),BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128*(1+'S&S'!$F118),BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128*(1+'S&S'!$F118),BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128*(1+'S&S'!$F118),BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128*(1+'S&S'!$F118),BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128*(1+'S&S'!$F118),BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128*(1+'S&S'!$F118),BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128*(1+'S&S'!$F118),BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128*(1+'S&S'!$F118),BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128*(1+'S&S'!$F118),BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128*(1+'S&S'!$F118),BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128*(1+'S&S'!$F118),BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128*(1+'S&S'!$F118),BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128*(1+'S&S'!$F118),BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128*(1+'S&S'!$F118),BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128*(1+'S&S'!$F118),BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128*(1+'S&S'!$F118),BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128*(1+'S&S'!$F118),BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128*(1+'S&S'!$F118),BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128*(1+'S&S'!$F118),BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128*(1+'S&S'!$F118),BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128*(1+'S&S'!$F118),BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128*(1+'S&S'!$F118),BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128*(1+'S&S'!$F118),BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128*(1+'S&S'!$F118),BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128*(1+'S&S'!$F118),BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128*(1+'S&S'!$F118),CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128*(1+'S&S'!$F118),CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128*(1+'S&S'!$F118),CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128*(1+'S&S'!$F118),CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128*(1+'S&S'!$F118),CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128*(1+'S&S'!$F118),CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128*(1+'S&S'!$F118),CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128*(1+'S&S'!$F118),CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128*(1+'S&S'!$F118),CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128*(1+'S&S'!$F118),CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128*(1+'S&S'!$F118),CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128*(1+'S&S'!$F118),CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128*(1+'S&S'!$F118),CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128*(1+'S&S'!$F118),CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128*(1+'S&S'!$F118),CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128*(1+'S&S'!$F118),CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128*(1+'S&S'!$F118),CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128*(1+'S&S'!$F118),CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128*(1+'S&S'!$F118),CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C128&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G321+NPV(G.Asm!$F$40,H321:INDEX(H321:CS321,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128*(1+'S&S'!$F119),G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128*(1+'S&S'!$F119),H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128*(1+'S&S'!$F119),I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128*(1+'S&S'!$F119),J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128*(1+'S&S'!$F119),K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128*(1+'S&S'!$F119),L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128*(1+'S&S'!$F119),M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128*(1+'S&S'!$F119),N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128*(1+'S&S'!$F119),O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128*(1+'S&S'!$F119),P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128*(1+'S&S'!$F119),Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128*(1+'S&S'!$F119),R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128*(1+'S&S'!$F119),S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128*(1+'S&S'!$F119),T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128*(1+'S&S'!$F119),U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128*(1+'S&S'!$F119),V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128*(1+'S&S'!$F119),W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128*(1+'S&S'!$F119),X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128*(1+'S&S'!$F119),Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128*(1+'S&S'!$F119),Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128*(1+'S&S'!$F119),AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128*(1+'S&S'!$F119),AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128*(1+'S&S'!$F119),AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128*(1+'S&S'!$F119),AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128*(1+'S&S'!$F119),AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128*(1+'S&S'!$F119),AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128*(1+'S&S'!$F119),AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128*(1+'S&S'!$F119),AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128*(1+'S&S'!$F119),AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128*(1+'S&S'!$F119),AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128*(1+'S&S'!$F119),AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128*(1+'S&S'!$F119),AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128*(1+'S&S'!$F119),AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128*(1+'S&S'!$F119),AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128*(1+'S&S'!$F119),AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128*(1+'S&S'!$F119),AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128*(1+'S&S'!$F119),AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128*(1+'S&S'!$F119),AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128*(1+'S&S'!$F119),AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128*(1+'S&S'!$F119),AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128*(1+'S&S'!$F119),AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128*(1+'S&S'!$F119),AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128*(1+'S&S'!$F119),AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128*(1+'S&S'!$F119),AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128*(1+'S&S'!$F119),AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128*(1+'S&S'!$F119),AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128*(1+'S&S'!$F119),BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128*(1+'S&S'!$F119),BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128*(1+'S&S'!$F119),BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128*(1+'S&S'!$F119),BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128*(1+'S&S'!$F119),BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128*(1+'S&S'!$F119),BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128*(1+'S&S'!$F119),BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128*(1+'S&S'!$F119),BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128*(1+'S&S'!$F119),BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128*(1+'S&S'!$F119),BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128*(1+'S&S'!$F119),BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128*(1+'S&S'!$F119),BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128*(1+'S&S'!$F119),BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128*(1+'S&S'!$F119),BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128*(1+'S&S'!$F119),BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128*(1+'S&S'!$F119),BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128*(1+'S&S'!$F119),BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128*(1+'S&S'!$F119),BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128*(1+'S&S'!$F119),BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128*(1+'S&S'!$F119),BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128*(1+'S&S'!$F119),BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128*(1+'S&S'!$F119),BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128*(1+'S&S'!$F119),BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128*(1+'S&S'!$F119),BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128*(1+'S&S'!$F119),BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128*(1+'S&S'!$F119),BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128*(1+'S&S'!$F119),CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128*(1+'S&S'!$F119),CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128*(1+'S&S'!$F119),CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128*(1+'S&S'!$F119),CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128*(1+'S&S'!$F119),CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128*(1+'S&S'!$F119),CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128*(1+'S&S'!$F119),CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128*(1+'S&S'!$F119),CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128*(1+'S&S'!$F119),CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128*(1+'S&S'!$F119),CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128*(1+'S&S'!$F119),CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128*(1+'S&S'!$F119),CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128*(1+'S&S'!$F119),CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128*(1+'S&S'!$F119),CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128*(1+'S&S'!$F119),CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128*(1+'S&S'!$F119),CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128*(1+'S&S'!$F119),CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128*(1+'S&S'!$F119),CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128*(1+'S&S'!$F119),CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C129&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G322+NPV(G.Asm!$F$40,H322:INDEX(H322:CS322,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129*(1+'S&S'!$F120),G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129*(1+'S&S'!$F120),H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129*(1+'S&S'!$F120),I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129*(1+'S&S'!$F120),J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129*(1+'S&S'!$F120),K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129*(1+'S&S'!$F120),L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129*(1+'S&S'!$F120),M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129*(1+'S&S'!$F120),N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129*(1+'S&S'!$F120),O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129*(1+'S&S'!$F120),P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129*(1+'S&S'!$F120),Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129*(1+'S&S'!$F120),R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129*(1+'S&S'!$F120),S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129*(1+'S&S'!$F120),T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129*(1+'S&S'!$F120),U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129*(1+'S&S'!$F120),V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129*(1+'S&S'!$F120),W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129*(1+'S&S'!$F120),X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129*(1+'S&S'!$F120),Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129*(1+'S&S'!$F120),Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129*(1+'S&S'!$F120),AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129*(1+'S&S'!$F120),AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129*(1+'S&S'!$F120),AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129*(1+'S&S'!$F120),AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129*(1+'S&S'!$F120),AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129*(1+'S&S'!$F120),AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129*(1+'S&S'!$F120),AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129*(1+'S&S'!$F120),AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129*(1+'S&S'!$F120),AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129*(1+'S&S'!$F120),AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129*(1+'S&S'!$F120),AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129*(1+'S&S'!$F120),AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129*(1+'S&S'!$F120),AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129*(1+'S&S'!$F120),AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129*(1+'S&S'!$F120),AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129*(1+'S&S'!$F120),AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129*(1+'S&S'!$F120),AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129*(1+'S&S'!$F120),AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129*(1+'S&S'!$F120),AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129*(1+'S&S'!$F120),AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129*(1+'S&S'!$F120),AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129*(1+'S&S'!$F120),AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129*(1+'S&S'!$F120),AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129*(1+'S&S'!$F120),AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129*(1+'S&S'!$F120),AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129*(1+'S&S'!$F120),AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129*(1+'S&S'!$F120),BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129*(1+'S&S'!$F120),BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129*(1+'S&S'!$F120),BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129*(1+'S&S'!$F120),BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129*(1+'S&S'!$F120),BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129*(1+'S&S'!$F120),BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129*(1+'S&S'!$F120),BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129*(1+'S&S'!$F120),BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129*(1+'S&S'!$F120),BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129*(1+'S&S'!$F120),BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129*(1+'S&S'!$F120),BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129*(1+'S&S'!$F120),BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129*(1+'S&S'!$F120),BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129*(1+'S&S'!$F120),BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129*(1+'S&S'!$F120),BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129*(1+'S&S'!$F120),BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129*(1+'S&S'!$F120),BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129*(1+'S&S'!$F120),BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129*(1+'S&S'!$F120),BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129*(1+'S&S'!$F120),BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129*(1+'S&S'!$F120),BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129*(1+'S&S'!$F120),BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129*(1+'S&S'!$F120),BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129*(1+'S&S'!$F120),BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129*(1+'S&S'!$F120),BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129*(1+'S&S'!$F120),BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129*(1+'S&S'!$F120),CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129*(1+'S&S'!$F120),CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129*(1+'S&S'!$F120),CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129*(1+'S&S'!$F120),CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129*(1+'S&S'!$F120),CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129*(1+'S&S'!$F120),CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129*(1+'S&S'!$F120),CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129*(1+'S&S'!$F120),CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129*(1+'S&S'!$F120),CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129*(1+'S&S'!$F120),CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129*(1+'S&S'!$F120),CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129*(1+'S&S'!$F120),CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129*(1+'S&S'!$F120),CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129*(1+'S&S'!$F120),CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129*(1+'S&S'!$F120),CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129*(1+'S&S'!$F120),CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129*(1+'S&S'!$F120),CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129*(1+'S&S'!$F120),CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129*(1+'S&S'!$F120),CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C129&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G323+NPV(G.Asm!$F$40,H323:INDEX(H323:CS323,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129*(1+'S&S'!$F121),G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129*(1+'S&S'!$F121),H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129*(1+'S&S'!$F121),I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129*(1+'S&S'!$F121),J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129*(1+'S&S'!$F121),K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129*(1+'S&S'!$F121),L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129*(1+'S&S'!$F121),M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129*(1+'S&S'!$F121),N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129*(1+'S&S'!$F121),O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129*(1+'S&S'!$F121),P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129*(1+'S&S'!$F121),Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129*(1+'S&S'!$F121),R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129*(1+'S&S'!$F121),S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129*(1+'S&S'!$F121),T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129*(1+'S&S'!$F121),U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129*(1+'S&S'!$F121),V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129*(1+'S&S'!$F121),W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129*(1+'S&S'!$F121),X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129*(1+'S&S'!$F121),Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129*(1+'S&S'!$F121),Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129*(1+'S&S'!$F121),AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129*(1+'S&S'!$F121),AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129*(1+'S&S'!$F121),AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129*(1+'S&S'!$F121),AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129*(1+'S&S'!$F121),AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129*(1+'S&S'!$F121),AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129*(1+'S&S'!$F121),AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129*(1+'S&S'!$F121),AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129*(1+'S&S'!$F121),AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129*(1+'S&S'!$F121),AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129*(1+'S&S'!$F121),AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129*(1+'S&S'!$F121),AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129*(1+'S&S'!$F121),AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129*(1+'S&S'!$F121),AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129*(1+'S&S'!$F121),AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129*(1+'S&S'!$F121),AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129*(1+'S&S'!$F121),AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129*(1+'S&S'!$F121),AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129*(1+'S&S'!$F121),AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129*(1+'S&S'!$F121),AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129*(1+'S&S'!$F121),AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129*(1+'S&S'!$F121),AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129*(1+'S&S'!$F121),AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129*(1+'S&S'!$F121),AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129*(1+'S&S'!$F121),AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129*(1+'S&S'!$F121),AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129*(1+'S&S'!$F121),BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129*(1+'S&S'!$F121),BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129*(1+'S&S'!$F121),BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129*(1+'S&S'!$F121),BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129*(1+'S&S'!$F121),BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129*(1+'S&S'!$F121),BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129*(1+'S&S'!$F121),BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129*(1+'S&S'!$F121),BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129*(1+'S&S'!$F121),BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129*(1+'S&S'!$F121),BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129*(1+'S&S'!$F121),BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129*(1+'S&S'!$F121),BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129*(1+'S&S'!$F121),BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129*(1+'S&S'!$F121),BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129*(1+'S&S'!$F121),BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129*(1+'S&S'!$F121),BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129*(1+'S&S'!$F121),BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129*(1+'S&S'!$F121),BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129*(1+'S&S'!$F121),BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129*(1+'S&S'!$F121),BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129*(1+'S&S'!$F121),BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129*(1+'S&S'!$F121),BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129*(1+'S&S'!$F121),BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129*(1+'S&S'!$F121),BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129*(1+'S&S'!$F121),BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129*(1+'S&S'!$F121),BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129*(1+'S&S'!$F121),CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129*(1+'S&S'!$F121),CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129*(1+'S&S'!$F121),CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129*(1+'S&S'!$F121),CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129*(1+'S&S'!$F121),CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129*(1+'S&S'!$F121),CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129*(1+'S&S'!$F121),CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129*(1+'S&S'!$F121),CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129*(1+'S&S'!$F121),CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129*(1+'S&S'!$F121),CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129*(1+'S&S'!$F121),CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129*(1+'S&S'!$F121),CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129*(1+'S&S'!$F121),CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129*(1+'S&S'!$F121),CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129*(1+'S&S'!$F121),CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129*(1+'S&S'!$F121),CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129*(1+'S&S'!$F121),CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129*(1+'S&S'!$F121),CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129*(1+'S&S'!$F121),CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C130&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G324+NPV(G.Asm!$F$40,H324:INDEX(H324:CS324,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130*(1+'S&S'!$F122),G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130*(1+'S&S'!$F122),H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130*(1+'S&S'!$F122),I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130*(1+'S&S'!$F122),J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130*(1+'S&S'!$F122),K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130*(1+'S&S'!$F122),L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130*(1+'S&S'!$F122),M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130*(1+'S&S'!$F122),N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130*(1+'S&S'!$F122),O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130*(1+'S&S'!$F122),P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130*(1+'S&S'!$F122),Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130*(1+'S&S'!$F122),R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130*(1+'S&S'!$F122),S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130*(1+'S&S'!$F122),T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130*(1+'S&S'!$F122),U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130*(1+'S&S'!$F122),V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130*(1+'S&S'!$F122),W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130*(1+'S&S'!$F122),X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130*(1+'S&S'!$F122),Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130*(1+'S&S'!$F122),Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130*(1+'S&S'!$F122),AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130*(1+'S&S'!$F122),AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130*(1+'S&S'!$F122),AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130*(1+'S&S'!$F122),AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130*(1+'S&S'!$F122),AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130*(1+'S&S'!$F122),AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130*(1+'S&S'!$F122),AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130*(1+'S&S'!$F122),AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130*(1+'S&S'!$F122),AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130*(1+'S&S'!$F122),AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130*(1+'S&S'!$F122),AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130*(1+'S&S'!$F122),AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130*(1+'S&S'!$F122),AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130*(1+'S&S'!$F122),AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130*(1+'S&S'!$F122),AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130*(1+'S&S'!$F122),AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130*(1+'S&S'!$F122),AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130*(1+'S&S'!$F122),AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130*(1+'S&S'!$F122),AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130*(1+'S&S'!$F122),AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130*(1+'S&S'!$F122),AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130*(1+'S&S'!$F122),AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130*(1+'S&S'!$F122),AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130*(1+'S&S'!$F122),AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130*(1+'S&S'!$F122),AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130*(1+'S&S'!$F122),AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130*(1+'S&S'!$F122),BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130*(1+'S&S'!$F122),BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130*(1+'S&S'!$F122),BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130*(1+'S&S'!$F122),BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130*(1+'S&S'!$F122),BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130*(1+'S&S'!$F122),BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130*(1+'S&S'!$F122),BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130*(1+'S&S'!$F122),BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130*(1+'S&S'!$F122),BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130*(1+'S&S'!$F122),BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130*(1+'S&S'!$F122),BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130*(1+'S&S'!$F122),BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130*(1+'S&S'!$F122),BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130*(1+'S&S'!$F122),BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130*(1+'S&S'!$F122),BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130*(1+'S&S'!$F122),BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130*(1+'S&S'!$F122),BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130*(1+'S&S'!$F122),BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130*(1+'S&S'!$F122),BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130*(1+'S&S'!$F122),BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130*(1+'S&S'!$F122),BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130*(1+'S&S'!$F122),BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130*(1+'S&S'!$F122),BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130*(1+'S&S'!$F122),BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130*(1+'S&S'!$F122),BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130*(1+'S&S'!$F122),BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130*(1+'S&S'!$F122),CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130*(1+'S&S'!$F122),CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130*(1+'S&S'!$F122),CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130*(1+'S&S'!$F122),CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130*(1+'S&S'!$F122),CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130*(1+'S&S'!$F122),CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130*(1+'S&S'!$F122),CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130*(1+'S&S'!$F122),CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130*(1+'S&S'!$F122),CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130*(1+'S&S'!$F122),CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130*(1+'S&S'!$F122),CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130*(1+'S&S'!$F122),CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130*(1+'S&S'!$F122),CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130*(1+'S&S'!$F122),CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130*(1+'S&S'!$F122),CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130*(1+'S&S'!$F122),CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130*(1+'S&S'!$F122),CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130*(1+'S&S'!$F122),CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130*(1+'S&S'!$F122),CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C130&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G325+NPV(G.Asm!$F$40,H325:INDEX(H325:CS325,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130*(1+'S&S'!$F123),G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130*(1+'S&S'!$F123),H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130*(1+'S&S'!$F123),I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130*(1+'S&S'!$F123),J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130*(1+'S&S'!$F123),K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130*(1+'S&S'!$F123),L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130*(1+'S&S'!$F123),M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130*(1+'S&S'!$F123),N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130*(1+'S&S'!$F123),O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130*(1+'S&S'!$F123),P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130*(1+'S&S'!$F123),Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130*(1+'S&S'!$F123),R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130*(1+'S&S'!$F123),S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130*(1+'S&S'!$F123),T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130*(1+'S&S'!$F123),U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130*(1+'S&S'!$F123),V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130*(1+'S&S'!$F123),W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130*(1+'S&S'!$F123),X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130*(1+'S&S'!$F123),Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130*(1+'S&S'!$F123),Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130*(1+'S&S'!$F123),AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130*(1+'S&S'!$F123),AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130*(1+'S&S'!$F123),AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130*(1+'S&S'!$F123),AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130*(1+'S&S'!$F123),AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130*(1+'S&S'!$F123),AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130*(1+'S&S'!$F123),AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130*(1+'S&S'!$F123),AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130*(1+'S&S'!$F123),AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130*(1+'S&S'!$F123),AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130*(1+'S&S'!$F123),AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130*(1+'S&S'!$F123),AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130*(1+'S&S'!$F123),AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130*(1+'S&S'!$F123),AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130*(1+'S&S'!$F123),AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130*(1+'S&S'!$F123),AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130*(1+'S&S'!$F123),AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130*(1+'S&S'!$F123),AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130*(1+'S&S'!$F123),AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130*(1+'S&S'!$F123),AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130*(1+'S&S'!$F123),AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130*(1+'S&S'!$F123),AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130*(1+'S&S'!$F123),AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130*(1+'S&S'!$F123),AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130*(1+'S&S'!$F123),AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130*(1+'S&S'!$F123),AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130*(1+'S&S'!$F123),BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130*(1+'S&S'!$F123),BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130*(1+'S&S'!$F123),BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130*(1+'S&S'!$F123),BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130*(1+'S&S'!$F123),BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130*(1+'S&S'!$F123),BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130*(1+'S&S'!$F123),BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130*(1+'S&S'!$F123),BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130*(1+'S&S'!$F123),BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130*(1+'S&S'!$F123),BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130*(1+'S&S'!$F123),BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130*(1+'S&S'!$F123),BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130*(1+'S&S'!$F123),BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130*(1+'S&S'!$F123),BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130*(1+'S&S'!$F123),BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130*(1+'S&S'!$F123),BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130*(1+'S&S'!$F123),BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130*(1+'S&S'!$F123),BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130*(1+'S&S'!$F123),BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130*(1+'S&S'!$F123),BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130*(1+'S&S'!$F123),BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130*(1+'S&S'!$F123),BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130*(1+'S&S'!$F123),BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130*(1+'S&S'!$F123),BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130*(1+'S&S'!$F123),BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130*(1+'S&S'!$F123),BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130*(1+'S&S'!$F123),CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130*(1+'S&S'!$F123),CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130*(1+'S&S'!$F123),CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130*(1+'S&S'!$F123),CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130*(1+'S&S'!$F123),CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130*(1+'S&S'!$F123),CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130*(1+'S&S'!$F123),CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130*(1+'S&S'!$F123),CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130*(1+'S&S'!$F123),CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130*(1+'S&S'!$F123),CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130*(1+'S&S'!$F123),CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130*(1+'S&S'!$F123),CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130*(1+'S&S'!$F123),CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130*(1+'S&S'!$F123),CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130*(1+'S&S'!$F123),CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130*(1+'S&S'!$F123),CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130*(1+'S&S'!$F123),CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130*(1+'S&S'!$F123),CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130*(1+'S&S'!$F123),CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C131&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G326+NPV(G.Asm!$F$40,H326:INDEX(H326:CS326,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131*(1+'S&S'!$F124),G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131*(1+'S&S'!$F124),H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131*(1+'S&S'!$F124),I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131*(1+'S&S'!$F124),J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131*(1+'S&S'!$F124),K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131*(1+'S&S'!$F124),L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131*(1+'S&S'!$F124),M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131*(1+'S&S'!$F124),N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131*(1+'S&S'!$F124),O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131*(1+'S&S'!$F124),P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131*(1+'S&S'!$F124),Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131*(1+'S&S'!$F124),R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131*(1+'S&S'!$F124),S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131*(1+'S&S'!$F124),T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131*(1+'S&S'!$F124),U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131*(1+'S&S'!$F124),V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131*(1+'S&S'!$F124),W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131*(1+'S&S'!$F124),X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131*(1+'S&S'!$F124),Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131*(1+'S&S'!$F124),Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131*(1+'S&S'!$F124),AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131*(1+'S&S'!$F124),AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131*(1+'S&S'!$F124),AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131*(1+'S&S'!$F124),AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131*(1+'S&S'!$F124),AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131*(1+'S&S'!$F124),AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131*(1+'S&S'!$F124),AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131*(1+'S&S'!$F124),AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131*(1+'S&S'!$F124),AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131*(1+'S&S'!$F124),AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131*(1+'S&S'!$F124),AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131*(1+'S&S'!$F124),AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131*(1+'S&S'!$F124),AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131*(1+'S&S'!$F124),AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131*(1+'S&S'!$F124),AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131*(1+'S&S'!$F124),AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131*(1+'S&S'!$F124),AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131*(1+'S&S'!$F124),AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131*(1+'S&S'!$F124),AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131*(1+'S&S'!$F124),AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131*(1+'S&S'!$F124),AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131*(1+'S&S'!$F124),AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131*(1+'S&S'!$F124),AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131*(1+'S&S'!$F124),AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131*(1+'S&S'!$F124),AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131*(1+'S&S'!$F124),AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131*(1+'S&S'!$F124),BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131*(1+'S&S'!$F124),BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131*(1+'S&S'!$F124),BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131*(1+'S&S'!$F124),BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131*(1+'S&S'!$F124),BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131*(1+'S&S'!$F124),BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131*(1+'S&S'!$F124),BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131*(1+'S&S'!$F124),BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131*(1+'S&S'!$F124),BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131*(1+'S&S'!$F124),BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131*(1+'S&S'!$F124),BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131*(1+'S&S'!$F124),BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131*(1+'S&S'!$F124),BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131*(1+'S&S'!$F124),BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131*(1+'S&S'!$F124),BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131*(1+'S&S'!$F124),BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131*(1+'S&S'!$F124),BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131*(1+'S&S'!$F124),BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131*(1+'S&S'!$F124),BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131*(1+'S&S'!$F124),BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131*(1+'S&S'!$F124),BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131*(1+'S&S'!$F124),BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131*(1+'S&S'!$F124),BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131*(1+'S&S'!$F124),BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131*(1+'S&S'!$F124),BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131*(1+'S&S'!$F124),BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131*(1+'S&S'!$F124),CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131*(1+'S&S'!$F124),CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131*(1+'S&S'!$F124),CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131*(1+'S&S'!$F124),CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131*(1+'S&S'!$F124),CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131*(1+'S&S'!$F124),CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131*(1+'S&S'!$F124),CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131*(1+'S&S'!$F124),CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131*(1+'S&S'!$F124),CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131*(1+'S&S'!$F124),CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131*(1+'S&S'!$F124),CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131*(1+'S&S'!$F124),CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131*(1+'S&S'!$F124),CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131*(1+'S&S'!$F124),CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131*(1+'S&S'!$F124),CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131*(1+'S&S'!$F124),CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131*(1+'S&S'!$F124),CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131*(1+'S&S'!$F124),CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131*(1+'S&S'!$F124),CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C131&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G327+NPV(G.Asm!$F$40,H327:INDEX(H327:CS327,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131*(1+'S&S'!$F125),G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131*(1+'S&S'!$F125),H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131*(1+'S&S'!$F125),I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131*(1+'S&S'!$F125),J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131*(1+'S&S'!$F125),K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131*(1+'S&S'!$F125),L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131*(1+'S&S'!$F125),M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131*(1+'S&S'!$F125),N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131*(1+'S&S'!$F125),O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131*(1+'S&S'!$F125),P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131*(1+'S&S'!$F125),Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131*(1+'S&S'!$F125),R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131*(1+'S&S'!$F125),S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131*(1+'S&S'!$F125),T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131*(1+'S&S'!$F125),U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131*(1+'S&S'!$F125),V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131*(1+'S&S'!$F125),W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131*(1+'S&S'!$F125),X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131*(1+'S&S'!$F125),Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131*(1+'S&S'!$F125),Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131*(1+'S&S'!$F125),AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131*(1+'S&S'!$F125),AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131*(1+'S&S'!$F125),AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131*(1+'S&S'!$F125),AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131*(1+'S&S'!$F125),AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131*(1+'S&S'!$F125),AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131*(1+'S&S'!$F125),AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131*(1+'S&S'!$F125),AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131*(1+'S&S'!$F125),AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131*(1+'S&S'!$F125),AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131*(1+'S&S'!$F125),AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131*(1+'S&S'!$F125),AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131*(1+'S&S'!$F125),AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131*(1+'S&S'!$F125),AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131*(1+'S&S'!$F125),AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131*(1+'S&S'!$F125),AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131*(1+'S&S'!$F125),AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131*(1+'S&S'!$F125),AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131*(1+'S&S'!$F125),AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131*(1+'S&S'!$F125),AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131*(1+'S&S'!$F125),AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131*(1+'S&S'!$F125),AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131*(1+'S&S'!$F125),AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131*(1+'S&S'!$F125),AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131*(1+'S&S'!$F125),AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131*(1+'S&S'!$F125),AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131*(1+'S&S'!$F125),BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131*(1+'S&S'!$F125),BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131*(1+'S&S'!$F125),BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131*(1+'S&S'!$F125),BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131*(1+'S&S'!$F125),BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131*(1+'S&S'!$F125),BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131*(1+'S&S'!$F125),BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131*(1+'S&S'!$F125),BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131*(1+'S&S'!$F125),BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131*(1+'S&S'!$F125),BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131*(1+'S&S'!$F125),BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131*(1+'S&S'!$F125),BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131*(1+'S&S'!$F125),BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131*(1+'S&S'!$F125),BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131*(1+'S&S'!$F125),BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131*(1+'S&S'!$F125),BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131*(1+'S&S'!$F125),BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131*(1+'S&S'!$F125),BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131*(1+'S&S'!$F125),BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131*(1+'S&S'!$F125),BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131*(1+'S&S'!$F125),BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131*(1+'S&S'!$F125),BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131*(1+'S&S'!$F125),BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131*(1+'S&S'!$F125),BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131*(1+'S&S'!$F125),BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131*(1+'S&S'!$F125),BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131*(1+'S&S'!$F125),CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131*(1+'S&S'!$F125),CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131*(1+'S&S'!$F125),CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131*(1+'S&S'!$F125),CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131*(1+'S&S'!$F125),CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131*(1+'S&S'!$F125),CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131*(1+'S&S'!$F125),CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131*(1+'S&S'!$F125),CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131*(1+'S&S'!$F125),CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131*(1+'S&S'!$F125),CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131*(1+'S&S'!$F125),CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131*(1+'S&S'!$F125),CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131*(1+'S&S'!$F125),CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131*(1+'S&S'!$F125),CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131*(1+'S&S'!$F125),CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131*(1+'S&S'!$F125),CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131*(1+'S&S'!$F125),CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131*(1+'S&S'!$F125),CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131*(1+'S&S'!$F125),CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C132&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G328+NPV(G.Asm!$F$40,H328:INDEX(H328:CS328,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132*(1+'S&S'!$F126),G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132*(1+'S&S'!$F126),H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132*(1+'S&S'!$F126),I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132*(1+'S&S'!$F126),J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132*(1+'S&S'!$F126),K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132*(1+'S&S'!$F126),L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132*(1+'S&S'!$F126),M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132*(1+'S&S'!$F126),N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132*(1+'S&S'!$F126),O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132*(1+'S&S'!$F126),P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132*(1+'S&S'!$F126),Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132*(1+'S&S'!$F126),R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132*(1+'S&S'!$F126),S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132*(1+'S&S'!$F126),T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132*(1+'S&S'!$F126),U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132*(1+'S&S'!$F126),V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132*(1+'S&S'!$F126),W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132*(1+'S&S'!$F126),X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132*(1+'S&S'!$F126),Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132*(1+'S&S'!$F126),Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132*(1+'S&S'!$F126),AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132*(1+'S&S'!$F126),AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132*(1+'S&S'!$F126),AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132*(1+'S&S'!$F126),AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132*(1+'S&S'!$F126),AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132*(1+'S&S'!$F126),AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132*(1+'S&S'!$F126),AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132*(1+'S&S'!$F126),AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132*(1+'S&S'!$F126),AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132*(1+'S&S'!$F126),AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132*(1+'S&S'!$F126),AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132*(1+'S&S'!$F126),AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132*(1+'S&S'!$F126),AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132*(1+'S&S'!$F126),AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132*(1+'S&S'!$F126),AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132*(1+'S&S'!$F126),AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132*(1+'S&S'!$F126),AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132*(1+'S&S'!$F126),AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132*(1+'S&S'!$F126),AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132*(1+'S&S'!$F126),AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132*(1+'S&S'!$F126),AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132*(1+'S&S'!$F126),AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132*(1+'S&S'!$F126),AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132*(1+'S&S'!$F126),AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132*(1+'S&S'!$F126),AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132*(1+'S&S'!$F126),AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132*(1+'S&S'!$F126),BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132*(1+'S&S'!$F126),BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132*(1+'S&S'!$F126),BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132*(1+'S&S'!$F126),BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132*(1+'S&S'!$F126),BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132*(1+'S&S'!$F126),BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132*(1+'S&S'!$F126),BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132*(1+'S&S'!$F126),BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132*(1+'S&S'!$F126),BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132*(1+'S&S'!$F126),BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132*(1+'S&S'!$F126),BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132*(1+'S&S'!$F126),BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132*(1+'S&S'!$F126),BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132*(1+'S&S'!$F126),BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132*(1+'S&S'!$F126),BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132*(1+'S&S'!$F126),BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132*(1+'S&S'!$F126),BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132*(1+'S&S'!$F126),BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132*(1+'S&S'!$F126),BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132*(1+'S&S'!$F126),BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132*(1+'S&S'!$F126),BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132*(1+'S&S'!$F126),BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132*(1+'S&S'!$F126),BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132*(1+'S&S'!$F126),BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132*(1+'S&S'!$F126),BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132*(1+'S&S'!$F126),BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132*(1+'S&S'!$F126),CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132*(1+'S&S'!$F126),CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132*(1+'S&S'!$F126),CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132*(1+'S&S'!$F126),CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132*(1+'S&S'!$F126),CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132*(1+'S&S'!$F126),CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132*(1+'S&S'!$F126),CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132*(1+'S&S'!$F126),CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132*(1+'S&S'!$F126),CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132*(1+'S&S'!$F126),CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132*(1+'S&S'!$F126),CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132*(1+'S&S'!$F126),CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132*(1+'S&S'!$F126),CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132*(1+'S&S'!$F126),CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132*(1+'S&S'!$F126),CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132*(1+'S&S'!$F126),CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132*(1+'S&S'!$F126),CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132*(1+'S&S'!$F126),CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132*(1+'S&S'!$F126),CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C132&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G329+NPV(G.Asm!$F$40,H329:INDEX(H329:CS329,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132*(1+'S&S'!$F127),G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132*(1+'S&S'!$F127),H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132*(1+'S&S'!$F127),I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132*(1+'S&S'!$F127),J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132*(1+'S&S'!$F127),K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132*(1+'S&S'!$F127),L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132*(1+'S&S'!$F127),M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132*(1+'S&S'!$F127),N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132*(1+'S&S'!$F127),O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132*(1+'S&S'!$F127),P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132*(1+'S&S'!$F127),Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132*(1+'S&S'!$F127),R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132*(1+'S&S'!$F127),S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132*(1+'S&S'!$F127),T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132*(1+'S&S'!$F127),U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132*(1+'S&S'!$F127),V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132*(1+'S&S'!$F127),W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132*(1+'S&S'!$F127),X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132*(1+'S&S'!$F127),Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132*(1+'S&S'!$F127),Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132*(1+'S&S'!$F127),AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132*(1+'S&S'!$F127),AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132*(1+'S&S'!$F127),AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132*(1+'S&S'!$F127),AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132*(1+'S&S'!$F127),AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132*(1+'S&S'!$F127),AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132*(1+'S&S'!$F127),AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132*(1+'S&S'!$F127),AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132*(1+'S&S'!$F127),AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132*(1+'S&S'!$F127),AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132*(1+'S&S'!$F127),AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132*(1+'S&S'!$F127),AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132*(1+'S&S'!$F127),AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132*(1+'S&S'!$F127),AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132*(1+'S&S'!$F127),AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132*(1+'S&S'!$F127),AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132*(1+'S&S'!$F127),AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132*(1+'S&S'!$F127),AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132*(1+'S&S'!$F127),AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132*(1+'S&S'!$F127),AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132*(1+'S&S'!$F127),AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132*(1+'S&S'!$F127),AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132*(1+'S&S'!$F127),AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132*(1+'S&S'!$F127),AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132*(1+'S&S'!$F127),AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132*(1+'S&S'!$F127),AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132*(1+'S&S'!$F127),BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132*(1+'S&S'!$F127),BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132*(1+'S&S'!$F127),BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132*(1+'S&S'!$F127),BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132*(1+'S&S'!$F127),BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132*(1+'S&S'!$F127),BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132*(1+'S&S'!$F127),BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132*(1+'S&S'!$F127),BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132*(1+'S&S'!$F127),BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132*(1+'S&S'!$F127),BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132*(1+'S&S'!$F127),BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132*(1+'S&S'!$F127),BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132*(1+'S&S'!$F127),BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132*(1+'S&S'!$F127),BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132*(1+'S&S'!$F127),BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132*(1+'S&S'!$F127),BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132*(1+'S&S'!$F127),BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132*(1+'S&S'!$F127),BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132*(1+'S&S'!$F127),BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132*(1+'S&S'!$F127),BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132*(1+'S&S'!$F127),BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132*(1+'S&S'!$F127),BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132*(1+'S&S'!$F127),BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132*(1+'S&S'!$F127),BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132*(1+'S&S'!$F127),BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132*(1+'S&S'!$F127),BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132*(1+'S&S'!$F127),CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132*(1+'S&S'!$F127),CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132*(1+'S&S'!$F127),CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132*(1+'S&S'!$F127),CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132*(1+'S&S'!$F127),CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132*(1+'S&S'!$F127),CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132*(1+'S&S'!$F127),CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132*(1+'S&S'!$F127),CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132*(1+'S&S'!$F127),CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132*(1+'S&S'!$F127),CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132*(1+'S&S'!$F127),CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132*(1+'S&S'!$F127),CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132*(1+'S&S'!$F127),CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132*(1+'S&S'!$F127),CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132*(1+'S&S'!$F127),CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132*(1+'S&S'!$F127),CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132*(1+'S&S'!$F127),CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132*(1+'S&S'!$F127),CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132*(1+'S&S'!$F127),CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C133&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G330+NPV(G.Asm!$F$40,H330:INDEX(H330:CS330,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133*(1+'S&S'!$F128),G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133*(1+'S&S'!$F128),H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133*(1+'S&S'!$F128),I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133*(1+'S&S'!$F128),J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133*(1+'S&S'!$F128),K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133*(1+'S&S'!$F128),L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133*(1+'S&S'!$F128),M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133*(1+'S&S'!$F128),N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133*(1+'S&S'!$F128),O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133*(1+'S&S'!$F128),P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133*(1+'S&S'!$F128),Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133*(1+'S&S'!$F128),R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133*(1+'S&S'!$F128),S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133*(1+'S&S'!$F128),T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133*(1+'S&S'!$F128),U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133*(1+'S&S'!$F128),V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133*(1+'S&S'!$F128),W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133*(1+'S&S'!$F128),X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133*(1+'S&S'!$F128),Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133*(1+'S&S'!$F128),Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133*(1+'S&S'!$F128),AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133*(1+'S&S'!$F128),AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133*(1+'S&S'!$F128),AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133*(1+'S&S'!$F128),AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133*(1+'S&S'!$F128),AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133*(1+'S&S'!$F128),AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133*(1+'S&S'!$F128),AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133*(1+'S&S'!$F128),AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133*(1+'S&S'!$F128),AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133*(1+'S&S'!$F128),AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133*(1+'S&S'!$F128),AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133*(1+'S&S'!$F128),AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133*(1+'S&S'!$F128),AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133*(1+'S&S'!$F128),AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133*(1+'S&S'!$F128),AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133*(1+'S&S'!$F128),AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133*(1+'S&S'!$F128),AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133*(1+'S&S'!$F128),AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133*(1+'S&S'!$F128),AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133*(1+'S&S'!$F128),AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133*(1+'S&S'!$F128),AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133*(1+'S&S'!$F128),AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133*(1+'S&S'!$F128),AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133*(1+'S&S'!$F128),AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133*(1+'S&S'!$F128),AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133*(1+'S&S'!$F128),AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133*(1+'S&S'!$F128),BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133*(1+'S&S'!$F128),BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133*(1+'S&S'!$F128),BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133*(1+'S&S'!$F128),BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133*(1+'S&S'!$F128),BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133*(1+'S&S'!$F128),BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133*(1+'S&S'!$F128),BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133*(1+'S&S'!$F128),BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133*(1+'S&S'!$F128),BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133*(1+'S&S'!$F128),BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133*(1+'S&S'!$F128),BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133*(1+'S&S'!$F128),BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133*(1+'S&S'!$F128),BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133*(1+'S&S'!$F128),BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133*(1+'S&S'!$F128),BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133*(1+'S&S'!$F128),BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133*(1+'S&S'!$F128),BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133*(1+'S&S'!$F128),BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133*(1+'S&S'!$F128),BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133*(1+'S&S'!$F128),BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133*(1+'S&S'!$F128),BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133*(1+'S&S'!$F128),BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133*(1+'S&S'!$F128),BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133*(1+'S&S'!$F128),BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133*(1+'S&S'!$F128),BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133*(1+'S&S'!$F128),BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133*(1+'S&S'!$F128),CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133*(1+'S&S'!$F128),CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133*(1+'S&S'!$F128),CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133*(1+'S&S'!$F128),CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133*(1+'S&S'!$F128),CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133*(1+'S&S'!$F128),CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133*(1+'S&S'!$F128),CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133*(1+'S&S'!$F128),CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133*(1+'S&S'!$F128),CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133*(1+'S&S'!$F128),CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133*(1+'S&S'!$F128),CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133*(1+'S&S'!$F128),CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133*(1+'S&S'!$F128),CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133*(1+'S&S'!$F128),CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133*(1+'S&S'!$F128),CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133*(1+'S&S'!$F128),CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133*(1+'S&S'!$F128),CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133*(1+'S&S'!$F128),CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133*(1+'S&S'!$F128),CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C133&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G331+NPV(G.Asm!$F$40,H331:INDEX(H331:CS331,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133*(1+'S&S'!$F129),G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133*(1+'S&S'!$F129),H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133*(1+'S&S'!$F129),I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133*(1+'S&S'!$F129),J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133*(1+'S&S'!$F129),K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133*(1+'S&S'!$F129),L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133*(1+'S&S'!$F129),M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133*(1+'S&S'!$F129),N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133*(1+'S&S'!$F129),O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133*(1+'S&S'!$F129),P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133*(1+'S&S'!$F129),Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133*(1+'S&S'!$F129),R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133*(1+'S&S'!$F129),S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133*(1+'S&S'!$F129),T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133*(1+'S&S'!$F129),U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133*(1+'S&S'!$F129),V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133*(1+'S&S'!$F129),W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133*(1+'S&S'!$F129),X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133*(1+'S&S'!$F129),Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133*(1+'S&S'!$F129),Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133*(1+'S&S'!$F129),AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133*(1+'S&S'!$F129),AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133*(1+'S&S'!$F129),AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133*(1+'S&S'!$F129),AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133*(1+'S&S'!$F129),AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133*(1+'S&S'!$F129),AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133*(1+'S&S'!$F129),AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133*(1+'S&S'!$F129),AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133*(1+'S&S'!$F129),AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133*(1+'S&S'!$F129),AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133*(1+'S&S'!$F129),AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133*(1+'S&S'!$F129),AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133*(1+'S&S'!$F129),AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133*(1+'S&S'!$F129),AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133*(1+'S&S'!$F129),AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133*(1+'S&S'!$F129),AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133*(1+'S&S'!$F129),AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133*(1+'S&S'!$F129),AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133*(1+'S&S'!$F129),AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133*(1+'S&S'!$F129),AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133*(1+'S&S'!$F129),AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133*(1+'S&S'!$F129),AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133*(1+'S&S'!$F129),AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133*(1+'S&S'!$F129),AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133*(1+'S&S'!$F129),AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133*(1+'S&S'!$F129),AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133*(1+'S&S'!$F129),BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133*(1+'S&S'!$F129),BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133*(1+'S&S'!$F129),BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133*(1+'S&S'!$F129),BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133*(1+'S&S'!$F129),BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133*(1+'S&S'!$F129),BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133*(1+'S&S'!$F129),BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133*(1+'S&S'!$F129),BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133*(1+'S&S'!$F129),BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133*(1+'S&S'!$F129),BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133*(1+'S&S'!$F129),BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133*(1+'S&S'!$F129),BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133*(1+'S&S'!$F129),BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133*(1+'S&S'!$F129),BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133*(1+'S&S'!$F129),BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133*(1+'S&S'!$F129),BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133*(1+'S&S'!$F129),BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133*(1+'S&S'!$F129),BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133*(1+'S&S'!$F129),BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133*(1+'S&S'!$F129),BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133*(1+'S&S'!$F129),BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133*(1+'S&S'!$F129),BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133*(1+'S&S'!$F129),BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133*(1+'S&S'!$F129),BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133*(1+'S&S'!$F129),BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133*(1+'S&S'!$F129),BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133*(1+'S&S'!$F129),CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133*(1+'S&S'!$F129),CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133*(1+'S&S'!$F129),CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133*(1+'S&S'!$F129),CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133*(1+'S&S'!$F129),CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133*(1+'S&S'!$F129),CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133*(1+'S&S'!$F129),CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133*(1+'S&S'!$F129),CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133*(1+'S&S'!$F129),CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133*(1+'S&S'!$F129),CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133*(1+'S&S'!$F129),CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133*(1+'S&S'!$F129),CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133*(1+'S&S'!$F129),CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133*(1+'S&S'!$F129),CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133*(1+'S&S'!$F129),CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133*(1+'S&S'!$F129),CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133*(1+'S&S'!$F129),CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133*(1+'S&S'!$F129),CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133*(1+'S&S'!$F129),CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C134&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G332+NPV(G.Asm!$F$40,H332:INDEX(H332:CS332,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134*(1+'S&S'!$F130),G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134*(1+'S&S'!$F130),H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134*(1+'S&S'!$F130),I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134*(1+'S&S'!$F130),J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134*(1+'S&S'!$F130),K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134*(1+'S&S'!$F130),L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134*(1+'S&S'!$F130),M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134*(1+'S&S'!$F130),N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134*(1+'S&S'!$F130),O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134*(1+'S&S'!$F130),P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134*(1+'S&S'!$F130),Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134*(1+'S&S'!$F130),R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134*(1+'S&S'!$F130),S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134*(1+'S&S'!$F130),T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134*(1+'S&S'!$F130),U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134*(1+'S&S'!$F130),V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134*(1+'S&S'!$F130),W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134*(1+'S&S'!$F130),X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134*(1+'S&S'!$F130),Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134*(1+'S&S'!$F130),Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134*(1+'S&S'!$F130),AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134*(1+'S&S'!$F130),AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134*(1+'S&S'!$F130),AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134*(1+'S&S'!$F130),AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134*(1+'S&S'!$F130),AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134*(1+'S&S'!$F130),AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134*(1+'S&S'!$F130),AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134*(1+'S&S'!$F130),AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134*(1+'S&S'!$F130),AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134*(1+'S&S'!$F130),AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134*(1+'S&S'!$F130),AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134*(1+'S&S'!$F130),AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134*(1+'S&S'!$F130),AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134*(1+'S&S'!$F130),AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134*(1+'S&S'!$F130),AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134*(1+'S&S'!$F130),AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134*(1+'S&S'!$F130),AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134*(1+'S&S'!$F130),AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134*(1+'S&S'!$F130),AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134*(1+'S&S'!$F130),AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134*(1+'S&S'!$F130),AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134*(1+'S&S'!$F130),AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134*(1+'S&S'!$F130),AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134*(1+'S&S'!$F130),AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134*(1+'S&S'!$F130),AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134*(1+'S&S'!$F130),AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134*(1+'S&S'!$F130),BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134*(1+'S&S'!$F130),BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134*(1+'S&S'!$F130),BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134*(1+'S&S'!$F130),BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134*(1+'S&S'!$F130),BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134*(1+'S&S'!$F130),BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134*(1+'S&S'!$F130),BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134*(1+'S&S'!$F130),BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134*(1+'S&S'!$F130),BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134*(1+'S&S'!$F130),BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134*(1+'S&S'!$F130),BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134*(1+'S&S'!$F130),BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134*(1+'S&S'!$F130),BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134*(1+'S&S'!$F130),BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134*(1+'S&S'!$F130),BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134*(1+'S&S'!$F130),BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134*(1+'S&S'!$F130),BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134*(1+'S&S'!$F130),BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134*(1+'S&S'!$F130),BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134*(1+'S&S'!$F130),BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134*(1+'S&S'!$F130),BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134*(1+'S&S'!$F130),BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134*(1+'S&S'!$F130),BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134*(1+'S&S'!$F130),BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134*(1+'S&S'!$F130),BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134*(1+'S&S'!$F130),BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134*(1+'S&S'!$F130),CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134*(1+'S&S'!$F130),CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134*(1+'S&S'!$F130),CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134*(1+'S&S'!$F130),CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134*(1+'S&S'!$F130),CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134*(1+'S&S'!$F130),CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134*(1+'S&S'!$F130),CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134*(1+'S&S'!$F130),CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134*(1+'S&S'!$F130),CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134*(1+'S&S'!$F130),CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134*(1+'S&S'!$F130),CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134*(1+'S&S'!$F130),CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134*(1+'S&S'!$F130),CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134*(1+'S&S'!$F130),CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134*(1+'S&S'!$F130),CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134*(1+'S&S'!$F130),CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134*(1+'S&S'!$F130),CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134*(1+'S&S'!$F130),CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134*(1+'S&S'!$F130),CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C134&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G333+NPV(G.Asm!$F$40,H333:INDEX(H333:CS333,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134*(1+'S&S'!$F131),G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134*(1+'S&S'!$F131),H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134*(1+'S&S'!$F131),I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134*(1+'S&S'!$F131),J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134*(1+'S&S'!$F131),K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134*(1+'S&S'!$F131),L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134*(1+'S&S'!$F131),M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134*(1+'S&S'!$F131),N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134*(1+'S&S'!$F131),O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134*(1+'S&S'!$F131),P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134*(1+'S&S'!$F131),Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134*(1+'S&S'!$F131),R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134*(1+'S&S'!$F131),S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134*(1+'S&S'!$F131),T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134*(1+'S&S'!$F131),U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134*(1+'S&S'!$F131),V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134*(1+'S&S'!$F131),W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134*(1+'S&S'!$F131),X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134*(1+'S&S'!$F131),Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134*(1+'S&S'!$F131),Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134*(1+'S&S'!$F131),AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134*(1+'S&S'!$F131),AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134*(1+'S&S'!$F131),AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134*(1+'S&S'!$F131),AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134*(1+'S&S'!$F131),AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134*(1+'S&S'!$F131),AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134*(1+'S&S'!$F131),AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134*(1+'S&S'!$F131),AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134*(1+'S&S'!$F131),AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134*(1+'S&S'!$F131),AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134*(1+'S&S'!$F131),AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134*(1+'S&S'!$F131),AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134*(1+'S&S'!$F131),AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134*(1+'S&S'!$F131),AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134*(1+'S&S'!$F131),AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134*(1+'S&S'!$F131),AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134*(1+'S&S'!$F131),AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134*(1+'S&S'!$F131),AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134*(1+'S&S'!$F131),AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134*(1+'S&S'!$F131),AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134*(1+'S&S'!$F131),AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134*(1+'S&S'!$F131),AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134*(1+'S&S'!$F131),AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134*(1+'S&S'!$F131),AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134*(1+'S&S'!$F131),AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134*(1+'S&S'!$F131),AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134*(1+'S&S'!$F131),BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134*(1+'S&S'!$F131),BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134*(1+'S&S'!$F131),BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134*(1+'S&S'!$F131),BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134*(1+'S&S'!$F131),BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134*(1+'S&S'!$F131),BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134*(1+'S&S'!$F131),BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134*(1+'S&S'!$F131),BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134*(1+'S&S'!$F131),BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134*(1+'S&S'!$F131),BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134*(1+'S&S'!$F131),BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134*(1+'S&S'!$F131),BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134*(1+'S&S'!$F131),BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134*(1+'S&S'!$F131),BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134*(1+'S&S'!$F131),BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134*(1+'S&S'!$F131),BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134*(1+'S&S'!$F131),BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134*(1+'S&S'!$F131),BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134*(1+'S&S'!$F131),BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134*(1+'S&S'!$F131),BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134*(1+'S&S'!$F131),BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134*(1+'S&S'!$F131),BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134*(1+'S&S'!$F131),BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134*(1+'S&S'!$F131),BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134*(1+'S&S'!$F131),BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134*(1+'S&S'!$F131),BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134*(1+'S&S'!$F131),CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134*(1+'S&S'!$F131),CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134*(1+'S&S'!$F131),CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134*(1+'S&S'!$F131),CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134*(1+'S&S'!$F131),CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134*(1+'S&S'!$F131),CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134*(1+'S&S'!$F131),CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134*(1+'S&S'!$F131),CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134*(1+'S&S'!$F131),CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134*(1+'S&S'!$F131),CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134*(1+'S&S'!$F131),CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134*(1+'S&S'!$F131),CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134*(1+'S&S'!$F131),CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134*(1+'S&S'!$F131),CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134*(1+'S&S'!$F131),CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134*(1+'S&S'!$F131),CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134*(1+'S&S'!$F131),CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134*(1+'S&S'!$F131),CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134*(1+'S&S'!$F131),CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C135&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G334+NPV(G.Asm!$F$40,H334:INDEX(H334:CS334,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135*(1+'S&S'!$F132),G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135*(1+'S&S'!$F132),H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135*(1+'S&S'!$F132),I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135*(1+'S&S'!$F132),J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135*(1+'S&S'!$F132),K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135*(1+'S&S'!$F132),L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135*(1+'S&S'!$F132),M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135*(1+'S&S'!$F132),N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135*(1+'S&S'!$F132),O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135*(1+'S&S'!$F132),P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135*(1+'S&S'!$F132),Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135*(1+'S&S'!$F132),R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135*(1+'S&S'!$F132),S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135*(1+'S&S'!$F132),T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135*(1+'S&S'!$F132),U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135*(1+'S&S'!$F132),V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135*(1+'S&S'!$F132),W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135*(1+'S&S'!$F132),X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135*(1+'S&S'!$F132),Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135*(1+'S&S'!$F132),Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135*(1+'S&S'!$F132),AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135*(1+'S&S'!$F132),AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135*(1+'S&S'!$F132),AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135*(1+'S&S'!$F132),AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135*(1+'S&S'!$F132),AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135*(1+'S&S'!$F132),AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135*(1+'S&S'!$F132),AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135*(1+'S&S'!$F132),AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135*(1+'S&S'!$F132),AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135*(1+'S&S'!$F132),AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135*(1+'S&S'!$F132),AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135*(1+'S&S'!$F132),AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135*(1+'S&S'!$F132),AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135*(1+'S&S'!$F132),AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135*(1+'S&S'!$F132),AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135*(1+'S&S'!$F132),AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135*(1+'S&S'!$F132),AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135*(1+'S&S'!$F132),AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135*(1+'S&S'!$F132),AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135*(1+'S&S'!$F132),AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135*(1+'S&S'!$F132),AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135*(1+'S&S'!$F132),AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135*(1+'S&S'!$F132),AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135*(1+'S&S'!$F132),AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135*(1+'S&S'!$F132),AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135*(1+'S&S'!$F132),AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135*(1+'S&S'!$F132),BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135*(1+'S&S'!$F132),BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135*(1+'S&S'!$F132),BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135*(1+'S&S'!$F132),BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135*(1+'S&S'!$F132),BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135*(1+'S&S'!$F132),BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135*(1+'S&S'!$F132),BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135*(1+'S&S'!$F132),BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135*(1+'S&S'!$F132),BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135*(1+'S&S'!$F132),BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135*(1+'S&S'!$F132),BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135*(1+'S&S'!$F132),BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135*(1+'S&S'!$F132),BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135*(1+'S&S'!$F132),BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135*(1+'S&S'!$F132),BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135*(1+'S&S'!$F132),BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135*(1+'S&S'!$F132),BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135*(1+'S&S'!$F132),BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135*(1+'S&S'!$F132),BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135*(1+'S&S'!$F132),BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135*(1+'S&S'!$F132),BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135*(1+'S&S'!$F132),BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135*(1+'S&S'!$F132),BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135*(1+'S&S'!$F132),BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135*(1+'S&S'!$F132),BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135*(1+'S&S'!$F132),BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135*(1+'S&S'!$F132),CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135*(1+'S&S'!$F132),CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135*(1+'S&S'!$F132),CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135*(1+'S&S'!$F132),CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135*(1+'S&S'!$F132),CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135*(1+'S&S'!$F132),CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135*(1+'S&S'!$F132),CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135*(1+'S&S'!$F132),CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135*(1+'S&S'!$F132),CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135*(1+'S&S'!$F132),CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135*(1+'S&S'!$F132),CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135*(1+'S&S'!$F132),CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135*(1+'S&S'!$F132),CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135*(1+'S&S'!$F132),CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135*(1+'S&S'!$F132),CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135*(1+'S&S'!$F132),CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135*(1+'S&S'!$F132),CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135*(1+'S&S'!$F132),CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135*(1+'S&S'!$F132),CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C135&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G335+NPV(G.Asm!$F$40,H335:INDEX(H335:CS335,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135*(1+'S&S'!$F133),G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135*(1+'S&S'!$F133),H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135*(1+'S&S'!$F133),I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135*(1+'S&S'!$F133),J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135*(1+'S&S'!$F133),K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135*(1+'S&S'!$F133),L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135*(1+'S&S'!$F133),M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135*(1+'S&S'!$F133),N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135*(1+'S&S'!$F133),O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135*(1+'S&S'!$F133),P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135*(1+'S&S'!$F133),Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135*(1+'S&S'!$F133),R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135*(1+'S&S'!$F133),S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135*(1+'S&S'!$F133),T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135*(1+'S&S'!$F133),U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135*(1+'S&S'!$F133),V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135*(1+'S&S'!$F133),W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135*(1+'S&S'!$F133),X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135*(1+'S&S'!$F133),Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135*(1+'S&S'!$F133),Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135*(1+'S&S'!$F133),AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135*(1+'S&S'!$F133),AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135*(1+'S&S'!$F133),AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135*(1+'S&S'!$F133),AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135*(1+'S&S'!$F133),AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135*(1+'S&S'!$F133),AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135*(1+'S&S'!$F133),AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135*(1+'S&S'!$F133),AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135*(1+'S&S'!$F133),AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135*(1+'S&S'!$F133),AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135*(1+'S&S'!$F133),AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135*(1+'S&S'!$F133),AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135*(1+'S&S'!$F133),AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135*(1+'S&S'!$F133),AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135*(1+'S&S'!$F133),AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135*(1+'S&S'!$F133),AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135*(1+'S&S'!$F133),AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135*(1+'S&S'!$F133),AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135*(1+'S&S'!$F133),AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135*(1+'S&S'!$F133),AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135*(1+'S&S'!$F133),AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135*(1+'S&S'!$F133),AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135*(1+'S&S'!$F133),AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135*(1+'S&S'!$F133),AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135*(1+'S&S'!$F133),AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135*(1+'S&S'!$F133),AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135*(1+'S&S'!$F133),BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135*(1+'S&S'!$F133),BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135*(1+'S&S'!$F133),BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135*(1+'S&S'!$F133),BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135*(1+'S&S'!$F133),BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135*(1+'S&S'!$F133),BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135*(1+'S&S'!$F133),BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135*(1+'S&S'!$F133),BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135*(1+'S&S'!$F133),BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135*(1+'S&S'!$F133),BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135*(1+'S&S'!$F133),BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135*(1+'S&S'!$F133),BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135*(1+'S&S'!$F133),BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135*(1+'S&S'!$F133),BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135*(1+'S&S'!$F133),BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135*(1+'S&S'!$F133),BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135*(1+'S&S'!$F133),BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135*(1+'S&S'!$F133),BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135*(1+'S&S'!$F133),BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135*(1+'S&S'!$F133),BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135*(1+'S&S'!$F133),BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135*(1+'S&S'!$F133),BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135*(1+'S&S'!$F133),BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135*(1+'S&S'!$F133),BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135*(1+'S&S'!$F133),BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135*(1+'S&S'!$F133),BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135*(1+'S&S'!$F133),CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135*(1+'S&S'!$F133),CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135*(1+'S&S'!$F133),CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135*(1+'S&S'!$F133),CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135*(1+'S&S'!$F133),CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135*(1+'S&S'!$F133),CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135*(1+'S&S'!$F133),CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135*(1+'S&S'!$F133),CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135*(1+'S&S'!$F133),CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135*(1+'S&S'!$F133),CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135*(1+'S&S'!$F133),CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135*(1+'S&S'!$F133),CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135*(1+'S&S'!$F133),CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135*(1+'S&S'!$F133),CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135*(1+'S&S'!$F133),CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135*(1+'S&S'!$F133),CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135*(1+'S&S'!$F133),CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135*(1+'S&S'!$F133),CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135*(1+'S&S'!$F133),CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C136&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G336+NPV(G.Asm!$F$40,H336:INDEX(H336:CS336,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136*(1+'S&S'!$F134),G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136*(1+'S&S'!$F134),H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136*(1+'S&S'!$F134),I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136*(1+'S&S'!$F134),J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136*(1+'S&S'!$F134),K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136*(1+'S&S'!$F134),L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136*(1+'S&S'!$F134),M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136*(1+'S&S'!$F134),N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136*(1+'S&S'!$F134),O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136*(1+'S&S'!$F134),P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136*(1+'S&S'!$F134),Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136*(1+'S&S'!$F134),R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136*(1+'S&S'!$F134),S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136*(1+'S&S'!$F134),T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136*(1+'S&S'!$F134),U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136*(1+'S&S'!$F134),V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136*(1+'S&S'!$F134),W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136*(1+'S&S'!$F134),X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136*(1+'S&S'!$F134),Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136*(1+'S&S'!$F134),Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136*(1+'S&S'!$F134),AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136*(1+'S&S'!$F134),AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136*(1+'S&S'!$F134),AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136*(1+'S&S'!$F134),AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136*(1+'S&S'!$F134),AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136*(1+'S&S'!$F134),AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136*(1+'S&S'!$F134),AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136*(1+'S&S'!$F134),AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136*(1+'S&S'!$F134),AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136*(1+'S&S'!$F134),AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136*(1+'S&S'!$F134),AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136*(1+'S&S'!$F134),AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136*(1+'S&S'!$F134),AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136*(1+'S&S'!$F134),AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136*(1+'S&S'!$F134),AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136*(1+'S&S'!$F134),AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136*(1+'S&S'!$F134),AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136*(1+'S&S'!$F134),AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136*(1+'S&S'!$F134),AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136*(1+'S&S'!$F134),AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136*(1+'S&S'!$F134),AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136*(1+'S&S'!$F134),AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136*(1+'S&S'!$F134),AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136*(1+'S&S'!$F134),AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136*(1+'S&S'!$F134),AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136*(1+'S&S'!$F134),AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136*(1+'S&S'!$F134),BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136*(1+'S&S'!$F134),BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136*(1+'S&S'!$F134),BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136*(1+'S&S'!$F134),BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136*(1+'S&S'!$F134),BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136*(1+'S&S'!$F134),BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136*(1+'S&S'!$F134),BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136*(1+'S&S'!$F134),BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136*(1+'S&S'!$F134),BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136*(1+'S&S'!$F134),BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136*(1+'S&S'!$F134),BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136*(1+'S&S'!$F134),BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136*(1+'S&S'!$F134),BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136*(1+'S&S'!$F134),BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136*(1+'S&S'!$F134),BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136*(1+'S&S'!$F134),BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136*(1+'S&S'!$F134),BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136*(1+'S&S'!$F134),BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136*(1+'S&S'!$F134),BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136*(1+'S&S'!$F134),BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136*(1+'S&S'!$F134),BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136*(1+'S&S'!$F134),BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136*(1+'S&S'!$F134),BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136*(1+'S&S'!$F134),BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136*(1+'S&S'!$F134),BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136*(1+'S&S'!$F134),BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136*(1+'S&S'!$F134),CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136*(1+'S&S'!$F134),CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136*(1+'S&S'!$F134),CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136*(1+'S&S'!$F134),CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136*(1+'S&S'!$F134),CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136*(1+'S&S'!$F134),CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136*(1+'S&S'!$F134),CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136*(1+'S&S'!$F134),CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136*(1+'S&S'!$F134),CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136*(1+'S&S'!$F134),CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136*(1+'S&S'!$F134),CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136*(1+'S&S'!$F134),CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136*(1+'S&S'!$F134),CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136*(1+'S&S'!$F134),CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136*(1+'S&S'!$F134),CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136*(1+'S&S'!$F134),CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136*(1+'S&S'!$F134),CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136*(1+'S&S'!$F134),CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136*(1+'S&S'!$F134),CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C136&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G337+NPV(G.Asm!$F$40,H337:INDEX(H337:CS337,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136*(1+'S&S'!$F135),G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136*(1+'S&S'!$F135),H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136*(1+'S&S'!$F135),I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136*(1+'S&S'!$F135),J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136*(1+'S&S'!$F135),K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136*(1+'S&S'!$F135),L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136*(1+'S&S'!$F135),M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136*(1+'S&S'!$F135),N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136*(1+'S&S'!$F135),O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136*(1+'S&S'!$F135),P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136*(1+'S&S'!$F135),Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136*(1+'S&S'!$F135),R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136*(1+'S&S'!$F135),S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136*(1+'S&S'!$F135),T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136*(1+'S&S'!$F135),U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136*(1+'S&S'!$F135),V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136*(1+'S&S'!$F135),W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136*(1+'S&S'!$F135),X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136*(1+'S&S'!$F135),Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136*(1+'S&S'!$F135),Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136*(1+'S&S'!$F135),AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136*(1+'S&S'!$F135),AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136*(1+'S&S'!$F135),AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136*(1+'S&S'!$F135),AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136*(1+'S&S'!$F135),AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136*(1+'S&S'!$F135),AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136*(1+'S&S'!$F135),AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136*(1+'S&S'!$F135),AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136*(1+'S&S'!$F135),AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136*(1+'S&S'!$F135),AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136*(1+'S&S'!$F135),AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136*(1+'S&S'!$F135),AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136*(1+'S&S'!$F135),AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136*(1+'S&S'!$F135),AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136*(1+'S&S'!$F135),AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136*(1+'S&S'!$F135),AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136*(1+'S&S'!$F135),AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136*(1+'S&S'!$F135),AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136*(1+'S&S'!$F135),AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136*(1+'S&S'!$F135),AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136*(1+'S&S'!$F135),AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136*(1+'S&S'!$F135),AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136*(1+'S&S'!$F135),AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136*(1+'S&S'!$F135),AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136*(1+'S&S'!$F135),AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136*(1+'S&S'!$F135),AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136*(1+'S&S'!$F135),BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136*(1+'S&S'!$F135),BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136*(1+'S&S'!$F135),BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136*(1+'S&S'!$F135),BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136*(1+'S&S'!$F135),BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136*(1+'S&S'!$F135),BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136*(1+'S&S'!$F135),BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136*(1+'S&S'!$F135),BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136*(1+'S&S'!$F135),BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136*(1+'S&S'!$F135),BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136*(1+'S&S'!$F135),BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136*(1+'S&S'!$F135),BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136*(1+'S&S'!$F135),BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136*(1+'S&S'!$F135),BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136*(1+'S&S'!$F135),BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136*(1+'S&S'!$F135),BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136*(1+'S&S'!$F135),BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136*(1+'S&S'!$F135),BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136*(1+'S&S'!$F135),BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136*(1+'S&S'!$F135),BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136*(1+'S&S'!$F135),BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136*(1+'S&S'!$F135),BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136*(1+'S&S'!$F135),BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136*(1+'S&S'!$F135),BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136*(1+'S&S'!$F135),BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136*(1+'S&S'!$F135),BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136*(1+'S&S'!$F135),CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136*(1+'S&S'!$F135),CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136*(1+'S&S'!$F135),CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136*(1+'S&S'!$F135),CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136*(1+'S&S'!$F135),CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136*(1+'S&S'!$F135),CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136*(1+'S&S'!$F135),CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136*(1+'S&S'!$F135),CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136*(1+'S&S'!$F135),CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136*(1+'S&S'!$F135),CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136*(1+'S&S'!$F135),CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136*(1+'S&S'!$F135),CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136*(1+'S&S'!$F135),CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136*(1+'S&S'!$F135),CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136*(1+'S&S'!$F135),CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136*(1+'S&S'!$F135),CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136*(1+'S&S'!$F135),CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136*(1+'S&S'!$F135),CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136*(1+'S&S'!$F135),CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C137&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G338+NPV(G.Asm!$F$40,H338:INDEX(H338:CS338,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137*(1+'S&S'!$F136),G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137*(1+'S&S'!$F136),H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137*(1+'S&S'!$F136),I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137*(1+'S&S'!$F136),J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137*(1+'S&S'!$F136),K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137*(1+'S&S'!$F136),L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137*(1+'S&S'!$F136),M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137*(1+'S&S'!$F136),N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137*(1+'S&S'!$F136),O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137*(1+'S&S'!$F136),P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137*(1+'S&S'!$F136),Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137*(1+'S&S'!$F136),R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137*(1+'S&S'!$F136),S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137*(1+'S&S'!$F136),T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137*(1+'S&S'!$F136),U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137*(1+'S&S'!$F136),V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137*(1+'S&S'!$F136),W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137*(1+'S&S'!$F136),X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137*(1+'S&S'!$F136),Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137*(1+'S&S'!$F136),Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137*(1+'S&S'!$F136),AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137*(1+'S&S'!$F136),AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137*(1+'S&S'!$F136),AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137*(1+'S&S'!$F136),AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137*(1+'S&S'!$F136),AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137*(1+'S&S'!$F136),AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137*(1+'S&S'!$F136),AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137*(1+'S&S'!$F136),AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137*(1+'S&S'!$F136),AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137*(1+'S&S'!$F136),AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137*(1+'S&S'!$F136),AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137*(1+'S&S'!$F136),AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137*(1+'S&S'!$F136),AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137*(1+'S&S'!$F136),AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137*(1+'S&S'!$F136),AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137*(1+'S&S'!$F136),AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137*(1+'S&S'!$F136),AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137*(1+'S&S'!$F136),AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137*(1+'S&S'!$F136),AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137*(1+'S&S'!$F136),AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137*(1+'S&S'!$F136),AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137*(1+'S&S'!$F136),AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137*(1+'S&S'!$F136),AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137*(1+'S&S'!$F136),AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137*(1+'S&S'!$F136),AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137*(1+'S&S'!$F136),AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137*(1+'S&S'!$F136),BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137*(1+'S&S'!$F136),BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137*(1+'S&S'!$F136),BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137*(1+'S&S'!$F136),BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137*(1+'S&S'!$F136),BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137*(1+'S&S'!$F136),BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137*(1+'S&S'!$F136),BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137*(1+'S&S'!$F136),BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137*(1+'S&S'!$F136),BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137*(1+'S&S'!$F136),BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137*(1+'S&S'!$F136),BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137*(1+'S&S'!$F136),BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137*(1+'S&S'!$F136),BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137*(1+'S&S'!$F136),BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137*(1+'S&S'!$F136),BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137*(1+'S&S'!$F136),BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137*(1+'S&S'!$F136),BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137*(1+'S&S'!$F136),BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137*(1+'S&S'!$F136),BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137*(1+'S&S'!$F136),BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137*(1+'S&S'!$F136),BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137*(1+'S&S'!$F136),BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137*(1+'S&S'!$F136),BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137*(1+'S&S'!$F136),BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137*(1+'S&S'!$F136),BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137*(1+'S&S'!$F136),BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137*(1+'S&S'!$F136),CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137*(1+'S&S'!$F136),CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137*(1+'S&S'!$F136),CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137*(1+'S&S'!$F136),CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137*(1+'S&S'!$F136),CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137*(1+'S&S'!$F136),CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137*(1+'S&S'!$F136),CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137*(1+'S&S'!$F136),CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137*(1+'S&S'!$F136),CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137*(1+'S&S'!$F136),CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137*(1+'S&S'!$F136),CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137*(1+'S&S'!$F136),CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137*(1+'S&S'!$F136),CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137*(1+'S&S'!$F136),CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137*(1+'S&S'!$F136),CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137*(1+'S&S'!$F136),CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137*(1+'S&S'!$F136),CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137*(1+'S&S'!$F136),CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137*(1+'S&S'!$F136),CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C137&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G339+NPV(G.Asm!$F$40,H339:INDEX(H339:CS339,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137*(1+'S&S'!$F137),G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137*(1+'S&S'!$F137),H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137*(1+'S&S'!$F137),I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137*(1+'S&S'!$F137),J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137*(1+'S&S'!$F137),K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137*(1+'S&S'!$F137),L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137*(1+'S&S'!$F137),M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137*(1+'S&S'!$F137),N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137*(1+'S&S'!$F137),O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137*(1+'S&S'!$F137),P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137*(1+'S&S'!$F137),Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137*(1+'S&S'!$F137),R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137*(1+'S&S'!$F137),S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137*(1+'S&S'!$F137),T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137*(1+'S&S'!$F137),U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137*(1+'S&S'!$F137),V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137*(1+'S&S'!$F137),W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137*(1+'S&S'!$F137),X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137*(1+'S&S'!$F137),Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137*(1+'S&S'!$F137),Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137*(1+'S&S'!$F137),AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137*(1+'S&S'!$F137),AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137*(1+'S&S'!$F137),AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137*(1+'S&S'!$F137),AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137*(1+'S&S'!$F137),AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137*(1+'S&S'!$F137),AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137*(1+'S&S'!$F137),AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137*(1+'S&S'!$F137),AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137*(1+'S&S'!$F137),AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137*(1+'S&S'!$F137),AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137*(1+'S&S'!$F137),AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137*(1+'S&S'!$F137),AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137*(1+'S&S'!$F137),AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137*(1+'S&S'!$F137),AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137*(1+'S&S'!$F137),AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137*(1+'S&S'!$F137),AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137*(1+'S&S'!$F137),AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137*(1+'S&S'!$F137),AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137*(1+'S&S'!$F137),AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137*(1+'S&S'!$F137),AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137*(1+'S&S'!$F137),AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137*(1+'S&S'!$F137),AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137*(1+'S&S'!$F137),AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137*(1+'S&S'!$F137),AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137*(1+'S&S'!$F137),AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137*(1+'S&S'!$F137),AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137*(1+'S&S'!$F137),BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137*(1+'S&S'!$F137),BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137*(1+'S&S'!$F137),BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137*(1+'S&S'!$F137),BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137*(1+'S&S'!$F137),BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137*(1+'S&S'!$F137),BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137*(1+'S&S'!$F137),BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137*(1+'S&S'!$F137),BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137*(1+'S&S'!$F137),BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137*(1+'S&S'!$F137),BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137*(1+'S&S'!$F137),BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137*(1+'S&S'!$F137),BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137*(1+'S&S'!$F137),BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137*(1+'S&S'!$F137),BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137*(1+'S&S'!$F137),BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137*(1+'S&S'!$F137),BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137*(1+'S&S'!$F137),BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137*(1+'S&S'!$F137),BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137*(1+'S&S'!$F137),BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137*(1+'S&S'!$F137),BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137*(1+'S&S'!$F137),BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137*(1+'S&S'!$F137),BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137*(1+'S&S'!$F137),BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137*(1+'S&S'!$F137),BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137*(1+'S&S'!$F137),BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137*(1+'S&S'!$F137),BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137*(1+'S&S'!$F137),CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137*(1+'S&S'!$F137),CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137*(1+'S&S'!$F137),CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137*(1+'S&S'!$F137),CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137*(1+'S&S'!$F137),CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137*(1+'S&S'!$F137),CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137*(1+'S&S'!$F137),CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137*(1+'S&S'!$F137),CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137*(1+'S&S'!$F137),CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137*(1+'S&S'!$F137),CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137*(1+'S&S'!$F137),CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137*(1+'S&S'!$F137),CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137*(1+'S&S'!$F137),CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137*(1+'S&S'!$F137),CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137*(1+'S&S'!$F137),CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137*(1+'S&S'!$F137),CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137*(1+'S&S'!$F137),CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137*(1+'S&S'!$F137),CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137*(1+'S&S'!$F137),CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C138&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G340+NPV(G.Asm!$F$40,H340:INDEX(H340:CS340,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138*(1+'S&S'!$F138),G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138*(1+'S&S'!$F138),H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138*(1+'S&S'!$F138),I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138*(1+'S&S'!$F138),J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138*(1+'S&S'!$F138),K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138*(1+'S&S'!$F138),L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138*(1+'S&S'!$F138),M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138*(1+'S&S'!$F138),N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138*(1+'S&S'!$F138),O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138*(1+'S&S'!$F138),P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138*(1+'S&S'!$F138),Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138*(1+'S&S'!$F138),R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138*(1+'S&S'!$F138),S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138*(1+'S&S'!$F138),T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138*(1+'S&S'!$F138),U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138*(1+'S&S'!$F138),V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138*(1+'S&S'!$F138),W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138*(1+'S&S'!$F138),X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138*(1+'S&S'!$F138),Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138*(1+'S&S'!$F138),Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138*(1+'S&S'!$F138),AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138*(1+'S&S'!$F138),AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138*(1+'S&S'!$F138),AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138*(1+'S&S'!$F138),AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138*(1+'S&S'!$F138),AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138*(1+'S&S'!$F138),AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138*(1+'S&S'!$F138),AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138*(1+'S&S'!$F138),AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138*(1+'S&S'!$F138),AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138*(1+'S&S'!$F138),AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138*(1+'S&S'!$F138),AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138*(1+'S&S'!$F138),AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138*(1+'S&S'!$F138),AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138*(1+'S&S'!$F138),AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138*(1+'S&S'!$F138),AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138*(1+'S&S'!$F138),AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138*(1+'S&S'!$F138),AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138*(1+'S&S'!$F138),AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138*(1+'S&S'!$F138),AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138*(1+'S&S'!$F138),AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138*(1+'S&S'!$F138),AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138*(1+'S&S'!$F138),AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138*(1+'S&S'!$F138),AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138*(1+'S&S'!$F138),AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138*(1+'S&S'!$F138),AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138*(1+'S&S'!$F138),AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138*(1+'S&S'!$F138),BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138*(1+'S&S'!$F138),BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138*(1+'S&S'!$F138),BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138*(1+'S&S'!$F138),BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138*(1+'S&S'!$F138),BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138*(1+'S&S'!$F138),BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138*(1+'S&S'!$F138),BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138*(1+'S&S'!$F138),BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138*(1+'S&S'!$F138),BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138*(1+'S&S'!$F138),BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138*(1+'S&S'!$F138),BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138*(1+'S&S'!$F138),BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138*(1+'S&S'!$F138),BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138*(1+'S&S'!$F138),BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138*(1+'S&S'!$F138),BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138*(1+'S&S'!$F138),BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138*(1+'S&S'!$F138),BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138*(1+'S&S'!$F138),BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138*(1+'S&S'!$F138),BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138*(1+'S&S'!$F138),BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138*(1+'S&S'!$F138),BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138*(1+'S&S'!$F138),BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138*(1+'S&S'!$F138),BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138*(1+'S&S'!$F138),BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138*(1+'S&S'!$F138),BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138*(1+'S&S'!$F138),BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138*(1+'S&S'!$F138),CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138*(1+'S&S'!$F138),CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138*(1+'S&S'!$F138),CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138*(1+'S&S'!$F138),CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138*(1+'S&S'!$F138),CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138*(1+'S&S'!$F138),CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138*(1+'S&S'!$F138),CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138*(1+'S&S'!$F138),CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138*(1+'S&S'!$F138),CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138*(1+'S&S'!$F138),CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138*(1+'S&S'!$F138),CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138*(1+'S&S'!$F138),CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138*(1+'S&S'!$F138),CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138*(1+'S&S'!$F138),CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138*(1+'S&S'!$F138),CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138*(1+'S&S'!$F138),CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138*(1+'S&S'!$F138),CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138*(1+'S&S'!$F138),CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138*(1+'S&S'!$F138),CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C138&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G341+NPV(G.Asm!$F$40,H341:INDEX(H341:CS341,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138*(1+'S&S'!$F139),G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138*(1+'S&S'!$F139),H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138*(1+'S&S'!$F139),I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138*(1+'S&S'!$F139),J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138*(1+'S&S'!$F139),K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138*(1+'S&S'!$F139),L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138*(1+'S&S'!$F139),M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138*(1+'S&S'!$F139),N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138*(1+'S&S'!$F139),O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138*(1+'S&S'!$F139),P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138*(1+'S&S'!$F139),Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138*(1+'S&S'!$F139),R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138*(1+'S&S'!$F139),S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138*(1+'S&S'!$F139),T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138*(1+'S&S'!$F139),U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138*(1+'S&S'!$F139),V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138*(1+'S&S'!$F139),W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138*(1+'S&S'!$F139),X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138*(1+'S&S'!$F139),Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138*(1+'S&S'!$F139),Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138*(1+'S&S'!$F139),AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138*(1+'S&S'!$F139),AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138*(1+'S&S'!$F139),AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138*(1+'S&S'!$F139),AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138*(1+'S&S'!$F139),AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138*(1+'S&S'!$F139),AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138*(1+'S&S'!$F139),AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138*(1+'S&S'!$F139),AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138*(1+'S&S'!$F139),AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138*(1+'S&S'!$F139),AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138*(1+'S&S'!$F139),AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138*(1+'S&S'!$F139),AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138*(1+'S&S'!$F139),AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138*(1+'S&S'!$F139),AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138*(1+'S&S'!$F139),AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138*(1+'S&S'!$F139),AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138*(1+'S&S'!$F139),AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138*(1+'S&S'!$F139),AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138*(1+'S&S'!$F139),AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138*(1+'S&S'!$F139),AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138*(1+'S&S'!$F139),AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138*(1+'S&S'!$F139),AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138*(1+'S&S'!$F139),AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138*(1+'S&S'!$F139),AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138*(1+'S&S'!$F139),AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138*(1+'S&S'!$F139),AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138*(1+'S&S'!$F139),BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138*(1+'S&S'!$F139),BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138*(1+'S&S'!$F139),BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138*(1+'S&S'!$F139),BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138*(1+'S&S'!$F139),BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138*(1+'S&S'!$F139),BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138*(1+'S&S'!$F139),BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138*(1+'S&S'!$F139),BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138*(1+'S&S'!$F139),BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138*(1+'S&S'!$F139),BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138*(1+'S&S'!$F139),BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138*(1+'S&S'!$F139),BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138*(1+'S&S'!$F139),BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138*(1+'S&S'!$F139),BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138*(1+'S&S'!$F139),BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138*(1+'S&S'!$F139),BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138*(1+'S&S'!$F139),BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138*(1+'S&S'!$F139),BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138*(1+'S&S'!$F139),BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138*(1+'S&S'!$F139),BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138*(1+'S&S'!$F139),BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138*(1+'S&S'!$F139),BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138*(1+'S&S'!$F139),BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138*(1+'S&S'!$F139),BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138*(1+'S&S'!$F139),BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138*(1+'S&S'!$F139),BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138*(1+'S&S'!$F139),CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138*(1+'S&S'!$F139),CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138*(1+'S&S'!$F139),CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138*(1+'S&S'!$F139),CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138*(1+'S&S'!$F139),CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138*(1+'S&S'!$F139),CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138*(1+'S&S'!$F139),CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138*(1+'S&S'!$F139),CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138*(1+'S&S'!$F139),CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138*(1+'S&S'!$F139),CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138*(1+'S&S'!$F139),CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138*(1+'S&S'!$F139),CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138*(1+'S&S'!$F139),CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138*(1+'S&S'!$F139),CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138*(1+'S&S'!$F139),CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138*(1+'S&S'!$F139),CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138*(1+'S&S'!$F139),CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138*(1+'S&S'!$F139),CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138*(1+'S&S'!$F139),CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C139&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G342+NPV(G.Asm!$F$40,H342:INDEX(H342:CS342,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139*(1+'S&S'!$F140),G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139*(1+'S&S'!$F140),H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139*(1+'S&S'!$F140),I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139*(1+'S&S'!$F140),J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139*(1+'S&S'!$F140),K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139*(1+'S&S'!$F140),L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139*(1+'S&S'!$F140),M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139*(1+'S&S'!$F140),N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139*(1+'S&S'!$F140),O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139*(1+'S&S'!$F140),P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139*(1+'S&S'!$F140),Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139*(1+'S&S'!$F140),R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139*(1+'S&S'!$F140),S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139*(1+'S&S'!$F140),T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139*(1+'S&S'!$F140),U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139*(1+'S&S'!$F140),V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139*(1+'S&S'!$F140),W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139*(1+'S&S'!$F140),X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139*(1+'S&S'!$F140),Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139*(1+'S&S'!$F140),Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139*(1+'S&S'!$F140),AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139*(1+'S&S'!$F140),AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139*(1+'S&S'!$F140),AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139*(1+'S&S'!$F140),AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139*(1+'S&S'!$F140),AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139*(1+'S&S'!$F140),AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139*(1+'S&S'!$F140),AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139*(1+'S&S'!$F140),AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139*(1+'S&S'!$F140),AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139*(1+'S&S'!$F140),AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139*(1+'S&S'!$F140),AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139*(1+'S&S'!$F140),AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139*(1+'S&S'!$F140),AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139*(1+'S&S'!$F140),AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139*(1+'S&S'!$F140),AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139*(1+'S&S'!$F140),AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139*(1+'S&S'!$F140),AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139*(1+'S&S'!$F140),AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139*(1+'S&S'!$F140),AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139*(1+'S&S'!$F140),AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139*(1+'S&S'!$F140),AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139*(1+'S&S'!$F140),AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139*(1+'S&S'!$F140),AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139*(1+'S&S'!$F140),AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139*(1+'S&S'!$F140),AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139*(1+'S&S'!$F140),AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139*(1+'S&S'!$F140),BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139*(1+'S&S'!$F140),BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139*(1+'S&S'!$F140),BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139*(1+'S&S'!$F140),BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139*(1+'S&S'!$F140),BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139*(1+'S&S'!$F140),BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139*(1+'S&S'!$F140),BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139*(1+'S&S'!$F140),BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139*(1+'S&S'!$F140),BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139*(1+'S&S'!$F140),BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139*(1+'S&S'!$F140),BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139*(1+'S&S'!$F140),BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139*(1+'S&S'!$F140),BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139*(1+'S&S'!$F140),BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139*(1+'S&S'!$F140),BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139*(1+'S&S'!$F140),BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139*(1+'S&S'!$F140),BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139*(1+'S&S'!$F140),BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139*(1+'S&S'!$F140),BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139*(1+'S&S'!$F140),BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139*(1+'S&S'!$F140),BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139*(1+'S&S'!$F140),BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139*(1+'S&S'!$F140),BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139*(1+'S&S'!$F140),BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139*(1+'S&S'!$F140),BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139*(1+'S&S'!$F140),BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139*(1+'S&S'!$F140),CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139*(1+'S&S'!$F140),CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139*(1+'S&S'!$F140),CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139*(1+'S&S'!$F140),CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139*(1+'S&S'!$F140),CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139*(1+'S&S'!$F140),CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139*(1+'S&S'!$F140),CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139*(1+'S&S'!$F140),CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139*(1+'S&S'!$F140),CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139*(1+'S&S'!$F140),CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139*(1+'S&S'!$F140),CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139*(1+'S&S'!$F140),CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139*(1+'S&S'!$F140),CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139*(1+'S&S'!$F140),CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139*(1+'S&S'!$F140),CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139*(1+'S&S'!$F140),CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139*(1+'S&S'!$F140),CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139*(1+'S&S'!$F140),CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139*(1+'S&S'!$F140),CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C139&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G343+NPV(G.Asm!$F$40,H343:INDEX(H343:CS343,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139*(1+'S&S'!$F141),G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139*(1+'S&S'!$F141),H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139*(1+'S&S'!$F141),I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139*(1+'S&S'!$F141),J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139*(1+'S&S'!$F141),K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139*(1+'S&S'!$F141),L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139*(1+'S&S'!$F141),M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139*(1+'S&S'!$F141),N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139*(1+'S&S'!$F141),O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139*(1+'S&S'!$F141),P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139*(1+'S&S'!$F141),Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139*(1+'S&S'!$F141),R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139*(1+'S&S'!$F141),S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139*(1+'S&S'!$F141),T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139*(1+'S&S'!$F141),U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139*(1+'S&S'!$F141),V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139*(1+'S&S'!$F141),W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139*(1+'S&S'!$F141),X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139*(1+'S&S'!$F141),Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139*(1+'S&S'!$F141),Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139*(1+'S&S'!$F141),AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139*(1+'S&S'!$F141),AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139*(1+'S&S'!$F141),AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139*(1+'S&S'!$F141),AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139*(1+'S&S'!$F141),AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139*(1+'S&S'!$F141),AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139*(1+'S&S'!$F141),AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139*(1+'S&S'!$F141),AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139*(1+'S&S'!$F141),AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139*(1+'S&S'!$F141),AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139*(1+'S&S'!$F141),AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139*(1+'S&S'!$F141),AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139*(1+'S&S'!$F141),AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139*(1+'S&S'!$F141),AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139*(1+'S&S'!$F141),AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139*(1+'S&S'!$F141),AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139*(1+'S&S'!$F141),AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139*(1+'S&S'!$F141),AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139*(1+'S&S'!$F141),AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139*(1+'S&S'!$F141),AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139*(1+'S&S'!$F141),AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139*(1+'S&S'!$F141),AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139*(1+'S&S'!$F141),AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139*(1+'S&S'!$F141),AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139*(1+'S&S'!$F141),AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139*(1+'S&S'!$F141),AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139*(1+'S&S'!$F141),BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139*(1+'S&S'!$F141),BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139*(1+'S&S'!$F141),BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139*(1+'S&S'!$F141),BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139*(1+'S&S'!$F141),BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139*(1+'S&S'!$F141),BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139*(1+'S&S'!$F141),BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139*(1+'S&S'!$F141),BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139*(1+'S&S'!$F141),BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139*(1+'S&S'!$F141),BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139*(1+'S&S'!$F141),BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139*(1+'S&S'!$F141),BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139*(1+'S&S'!$F141),BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139*(1+'S&S'!$F141),BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139*(1+'S&S'!$F141),BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139*(1+'S&S'!$F141),BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139*(1+'S&S'!$F141),BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139*(1+'S&S'!$F141),BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139*(1+'S&S'!$F141),BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139*(1+'S&S'!$F141),BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139*(1+'S&S'!$F141),BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139*(1+'S&S'!$F141),BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139*(1+'S&S'!$F141),BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139*(1+'S&S'!$F141),BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139*(1+'S&S'!$F141),BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139*(1+'S&S'!$F141),BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139*(1+'S&S'!$F141),CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139*(1+'S&S'!$F141),CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139*(1+'S&S'!$F141),CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139*(1+'S&S'!$F141),CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139*(1+'S&S'!$F141),CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139*(1+'S&S'!$F141),CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139*(1+'S&S'!$F141),CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139*(1+'S&S'!$F141),CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139*(1+'S&S'!$F141),CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139*(1+'S&S'!$F141),CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139*(1+'S&S'!$F141),CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139*(1+'S&S'!$F141),CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139*(1+'S&S'!$F141),CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139*(1+'S&S'!$F141),CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139*(1+'S&S'!$F141),CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139*(1+'S&S'!$F141),CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139*(1+'S&S'!$F141),CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139*(1+'S&S'!$F141),CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139*(1+'S&S'!$F141),CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C140&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G344+NPV(G.Asm!$F$40,H344:INDEX(H344:CS344,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140*(1+'S&S'!$F142),G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140*(1+'S&S'!$F142),H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140*(1+'S&S'!$F142),I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140*(1+'S&S'!$F142),J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140*(1+'S&S'!$F142),K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140*(1+'S&S'!$F142),L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140*(1+'S&S'!$F142),M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140*(1+'S&S'!$F142),N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140*(1+'S&S'!$F142),O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140*(1+'S&S'!$F142),P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140*(1+'S&S'!$F142),Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140*(1+'S&S'!$F142),R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140*(1+'S&S'!$F142),S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140*(1+'S&S'!$F142),T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140*(1+'S&S'!$F142),U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140*(1+'S&S'!$F142),V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140*(1+'S&S'!$F142),W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140*(1+'S&S'!$F142),X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140*(1+'S&S'!$F142),Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140*(1+'S&S'!$F142),Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140*(1+'S&S'!$F142),AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140*(1+'S&S'!$F142),AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140*(1+'S&S'!$F142),AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140*(1+'S&S'!$F142),AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140*(1+'S&S'!$F142),AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140*(1+'S&S'!$F142),AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140*(1+'S&S'!$F142),AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140*(1+'S&S'!$F142),AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140*(1+'S&S'!$F142),AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140*(1+'S&S'!$F142),AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140*(1+'S&S'!$F142),AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140*(1+'S&S'!$F142),AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140*(1+'S&S'!$F142),AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140*(1+'S&S'!$F142),AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140*(1+'S&S'!$F142),AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140*(1+'S&S'!$F142),AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140*(1+'S&S'!$F142),AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140*(1+'S&S'!$F142),AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140*(1+'S&S'!$F142),AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140*(1+'S&S'!$F142),AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140*(1+'S&S'!$F142),AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140*(1+'S&S'!$F142),AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140*(1+'S&S'!$F142),AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140*(1+'S&S'!$F142),AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140*(1+'S&S'!$F142),AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140*(1+'S&S'!$F142),AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140*(1+'S&S'!$F142),BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140*(1+'S&S'!$F142),BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140*(1+'S&S'!$F142),BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140*(1+'S&S'!$F142),BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140*(1+'S&S'!$F142),BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140*(1+'S&S'!$F142),BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140*(1+'S&S'!$F142),BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140*(1+'S&S'!$F142),BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140*(1+'S&S'!$F142),BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140*(1+'S&S'!$F142),BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140*(1+'S&S'!$F142),BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140*(1+'S&S'!$F142),BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140*(1+'S&S'!$F142),BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140*(1+'S&S'!$F142),BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140*(1+'S&S'!$F142),BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140*(1+'S&S'!$F142),BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140*(1+'S&S'!$F142),BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140*(1+'S&S'!$F142),BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140*(1+'S&S'!$F142),BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140*(1+'S&S'!$F142),BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140*(1+'S&S'!$F142),BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140*(1+'S&S'!$F142),BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140*(1+'S&S'!$F142),BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140*(1+'S&S'!$F142),BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140*(1+'S&S'!$F142),BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140*(1+'S&S'!$F142),BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140*(1+'S&S'!$F142),CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140*(1+'S&S'!$F142),CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140*(1+'S&S'!$F142),CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140*(1+'S&S'!$F142),CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140*(1+'S&S'!$F142),CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140*(1+'S&S'!$F142),CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140*(1+'S&S'!$F142),CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140*(1+'S&S'!$F142),CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140*(1+'S&S'!$F142),CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140*(1+'S&S'!$F142),CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140*(1+'S&S'!$F142),CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140*(1+'S&S'!$F142),CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140*(1+'S&S'!$F142),CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140*(1+'S&S'!$F142),CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140*(1+'S&S'!$F142),CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140*(1+'S&S'!$F142),CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140*(1+'S&S'!$F142),CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140*(1+'S&S'!$F142),CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140*(1+'S&S'!$F142),CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C140&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G345+NPV(G.Asm!$F$40,H345:INDEX(H345:CS345,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140*(1+'S&S'!$F143),G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140*(1+'S&S'!$F143),H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140*(1+'S&S'!$F143),I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140*(1+'S&S'!$F143),J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140*(1+'S&S'!$F143),K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140*(1+'S&S'!$F143),L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140*(1+'S&S'!$F143),M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140*(1+'S&S'!$F143),N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140*(1+'S&S'!$F143),O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140*(1+'S&S'!$F143),P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140*(1+'S&S'!$F143),Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140*(1+'S&S'!$F143),R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140*(1+'S&S'!$F143),S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140*(1+'S&S'!$F143),T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140*(1+'S&S'!$F143),U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140*(1+'S&S'!$F143),V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140*(1+'S&S'!$F143),W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140*(1+'S&S'!$F143),X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140*(1+'S&S'!$F143),Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140*(1+'S&S'!$F143),Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140*(1+'S&S'!$F143),AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140*(1+'S&S'!$F143),AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140*(1+'S&S'!$F143),AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140*(1+'S&S'!$F143),AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140*(1+'S&S'!$F143),AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140*(1+'S&S'!$F143),AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140*(1+'S&S'!$F143),AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140*(1+'S&S'!$F143),AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140*(1+'S&S'!$F143),AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140*(1+'S&S'!$F143),AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140*(1+'S&S'!$F143),AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140*(1+'S&S'!$F143),AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140*(1+'S&S'!$F143),AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140*(1+'S&S'!$F143),AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140*(1+'S&S'!$F143),AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140*(1+'S&S'!$F143),AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140*(1+'S&S'!$F143),AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140*(1+'S&S'!$F143),AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140*(1+'S&S'!$F143),AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140*(1+'S&S'!$F143),AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140*(1+'S&S'!$F143),AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140*(1+'S&S'!$F143),AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140*(1+'S&S'!$F143),AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140*(1+'S&S'!$F143),AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140*(1+'S&S'!$F143),AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140*(1+'S&S'!$F143),AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140*(1+'S&S'!$F143),BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140*(1+'S&S'!$F143),BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140*(1+'S&S'!$F143),BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140*(1+'S&S'!$F143),BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140*(1+'S&S'!$F143),BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140*(1+'S&S'!$F143),BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140*(1+'S&S'!$F143),BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140*(1+'S&S'!$F143),BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140*(1+'S&S'!$F143),BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140*(1+'S&S'!$F143),BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140*(1+'S&S'!$F143),BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140*(1+'S&S'!$F143),BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140*(1+'S&S'!$F143),BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140*(1+'S&S'!$F143),BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140*(1+'S&S'!$F143),BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140*(1+'S&S'!$F143),BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140*(1+'S&S'!$F143),BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140*(1+'S&S'!$F143),BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140*(1+'S&S'!$F143),BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140*(1+'S&S'!$F143),BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140*(1+'S&S'!$F143),BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140*(1+'S&S'!$F143),BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140*(1+'S&S'!$F143),BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140*(1+'S&S'!$F143),BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140*(1+'S&S'!$F143),BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140*(1+'S&S'!$F143),BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140*(1+'S&S'!$F143),CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140*(1+'S&S'!$F143),CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140*(1+'S&S'!$F143),CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140*(1+'S&S'!$F143),CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140*(1+'S&S'!$F143),CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140*(1+'S&S'!$F143),CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140*(1+'S&S'!$F143),CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140*(1+'S&S'!$F143),CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140*(1+'S&S'!$F143),CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140*(1+'S&S'!$F143),CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140*(1+'S&S'!$F143),CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140*(1+'S&S'!$F143),CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140*(1+'S&S'!$F143),CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140*(1+'S&S'!$F143),CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140*(1+'S&S'!$F143),CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140*(1+'S&S'!$F143),CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140*(1+'S&S'!$F143),CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140*(1+'S&S'!$F143),CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140*(1+'S&S'!$F143),CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C141&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G346+NPV(G.Asm!$F$40,H346:INDEX(H346:CS346,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141*(1+'S&S'!$F144),G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141*(1+'S&S'!$F144),H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141*(1+'S&S'!$F144),I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141*(1+'S&S'!$F144),J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141*(1+'S&S'!$F144),K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141*(1+'S&S'!$F144),L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141*(1+'S&S'!$F144),M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141*(1+'S&S'!$F144),N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141*(1+'S&S'!$F144),O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141*(1+'S&S'!$F144),P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141*(1+'S&S'!$F144),Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141*(1+'S&S'!$F144),R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141*(1+'S&S'!$F144),S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141*(1+'S&S'!$F144),T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141*(1+'S&S'!$F144),U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141*(1+'S&S'!$F144),V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141*(1+'S&S'!$F144),W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141*(1+'S&S'!$F144),X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141*(1+'S&S'!$F144),Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141*(1+'S&S'!$F144),Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141*(1+'S&S'!$F144),AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141*(1+'S&S'!$F144),AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141*(1+'S&S'!$F144),AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141*(1+'S&S'!$F144),AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141*(1+'S&S'!$F144),AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141*(1+'S&S'!$F144),AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141*(1+'S&S'!$F144),AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141*(1+'S&S'!$F144),AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141*(1+'S&S'!$F144),AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141*(1+'S&S'!$F144),AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141*(1+'S&S'!$F144),AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141*(1+'S&S'!$F144),AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141*(1+'S&S'!$F144),AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141*(1+'S&S'!$F144),AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141*(1+'S&S'!$F144),AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141*(1+'S&S'!$F144),AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141*(1+'S&S'!$F144),AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141*(1+'S&S'!$F144),AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141*(1+'S&S'!$F144),AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141*(1+'S&S'!$F144),AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141*(1+'S&S'!$F144),AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141*(1+'S&S'!$F144),AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141*(1+'S&S'!$F144),AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141*(1+'S&S'!$F144),AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141*(1+'S&S'!$F144),AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141*(1+'S&S'!$F144),AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141*(1+'S&S'!$F144),BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141*(1+'S&S'!$F144),BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141*(1+'S&S'!$F144),BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141*(1+'S&S'!$F144),BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141*(1+'S&S'!$F144),BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141*(1+'S&S'!$F144),BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141*(1+'S&S'!$F144),BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141*(1+'S&S'!$F144),BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141*(1+'S&S'!$F144),BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141*(1+'S&S'!$F144),BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141*(1+'S&S'!$F144),BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141*(1+'S&S'!$F144),BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141*(1+'S&S'!$F144),BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141*(1+'S&S'!$F144),BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141*(1+'S&S'!$F144),BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141*(1+'S&S'!$F144),BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141*(1+'S&S'!$F144),BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141*(1+'S&S'!$F144),BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141*(1+'S&S'!$F144),BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141*(1+'S&S'!$F144),BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141*(1+'S&S'!$F144),BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141*(1+'S&S'!$F144),BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141*(1+'S&S'!$F144),BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141*(1+'S&S'!$F144),BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141*(1+'S&S'!$F144),BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141*(1+'S&S'!$F144),BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141*(1+'S&S'!$F144),CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141*(1+'S&S'!$F144),CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141*(1+'S&S'!$F144),CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141*(1+'S&S'!$F144),CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141*(1+'S&S'!$F144),CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141*(1+'S&S'!$F144),CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141*(1+'S&S'!$F144),CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141*(1+'S&S'!$F144),CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141*(1+'S&S'!$F144),CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141*(1+'S&S'!$F144),CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141*(1+'S&S'!$F144),CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141*(1+'S&S'!$F144),CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141*(1+'S&S'!$F144),CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141*(1+'S&S'!$F144),CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141*(1+'S&S'!$F144),CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141*(1+'S&S'!$F144),CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141*(1+'S&S'!$F144),CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141*(1+'S&S'!$F144),CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141*(1+'S&S'!$F144),CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C141&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G347+NPV(G.Asm!$F$40,H347:INDEX(H347:CS347,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141*(1+'S&S'!$F145),G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141*(1+'S&S'!$F145),H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141*(1+'S&S'!$F145),I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141*(1+'S&S'!$F145),J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141*(1+'S&S'!$F145),K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141*(1+'S&S'!$F145),L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141*(1+'S&S'!$F145),M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141*(1+'S&S'!$F145),N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141*(1+'S&S'!$F145),O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141*(1+'S&S'!$F145),P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141*(1+'S&S'!$F145),Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141*(1+'S&S'!$F145),R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141*(1+'S&S'!$F145),S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141*(1+'S&S'!$F145),T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141*(1+'S&S'!$F145),U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141*(1+'S&S'!$F145),V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141*(1+'S&S'!$F145),W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141*(1+'S&S'!$F145),X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141*(1+'S&S'!$F145),Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141*(1+'S&S'!$F145),Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141*(1+'S&S'!$F145),AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141*(1+'S&S'!$F145),AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141*(1+'S&S'!$F145),AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141*(1+'S&S'!$F145),AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141*(1+'S&S'!$F145),AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141*(1+'S&S'!$F145),AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141*(1+'S&S'!$F145),AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141*(1+'S&S'!$F145),AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141*(1+'S&S'!$F145),AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141*(1+'S&S'!$F145),AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141*(1+'S&S'!$F145),AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141*(1+'S&S'!$F145),AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141*(1+'S&S'!$F145),AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141*(1+'S&S'!$F145),AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141*(1+'S&S'!$F145),AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141*(1+'S&S'!$F145),AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141*(1+'S&S'!$F145),AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141*(1+'S&S'!$F145),AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141*(1+'S&S'!$F145),AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141*(1+'S&S'!$F145),AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141*(1+'S&S'!$F145),AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141*(1+'S&S'!$F145),AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141*(1+'S&S'!$F145),AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141*(1+'S&S'!$F145),AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141*(1+'S&S'!$F145),AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141*(1+'S&S'!$F145),AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141*(1+'S&S'!$F145),BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141*(1+'S&S'!$F145),BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141*(1+'S&S'!$F145),BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141*(1+'S&S'!$F145),BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141*(1+'S&S'!$F145),BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141*(1+'S&S'!$F145),BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141*(1+'S&S'!$F145),BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141*(1+'S&S'!$F145),BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141*(1+'S&S'!$F145),BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141*(1+'S&S'!$F145),BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141*(1+'S&S'!$F145),BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141*(1+'S&S'!$F145),BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141*(1+'S&S'!$F145),BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141*(1+'S&S'!$F145),BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141*(1+'S&S'!$F145),BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141*(1+'S&S'!$F145),BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141*(1+'S&S'!$F145),BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141*(1+'S&S'!$F145),BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141*(1+'S&S'!$F145),BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141*(1+'S&S'!$F145),BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141*(1+'S&S'!$F145),BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141*(1+'S&S'!$F145),BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141*(1+'S&S'!$F145),BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141*(1+'S&S'!$F145),BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141*(1+'S&S'!$F145),BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141*(1+'S&S'!$F145),BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141*(1+'S&S'!$F145),CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141*(1+'S&S'!$F145),CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141*(1+'S&S'!$F145),CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141*(1+'S&S'!$F145),CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141*(1+'S&S'!$F145),CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141*(1+'S&S'!$F145),CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141*(1+'S&S'!$F145),CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141*(1+'S&S'!$F145),CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141*(1+'S&S'!$F145),CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141*(1+'S&S'!$F145),CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141*(1+'S&S'!$F145),CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141*(1+'S&S'!$F145),CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141*(1+'S&S'!$F145),CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141*(1+'S&S'!$F145),CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141*(1+'S&S'!$F145),CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141*(1+'S&S'!$F145),CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141*(1+'S&S'!$F145),CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141*(1+'S&S'!$F145),CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141*(1+'S&S'!$F145),CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C142&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G348+NPV(G.Asm!$F$40,H348:INDEX(H348:CS348,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142*(1+'S&S'!$F146),G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142*(1+'S&S'!$F146),H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142*(1+'S&S'!$F146),I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142*(1+'S&S'!$F146),J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142*(1+'S&S'!$F146),K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142*(1+'S&S'!$F146),L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142*(1+'S&S'!$F146),M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142*(1+'S&S'!$F146),N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142*(1+'S&S'!$F146),O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142*(1+'S&S'!$F146),P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142*(1+'S&S'!$F146),Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142*(1+'S&S'!$F146),R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142*(1+'S&S'!$F146),S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142*(1+'S&S'!$F146),T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142*(1+'S&S'!$F146),U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142*(1+'S&S'!$F146),V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142*(1+'S&S'!$F146),W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142*(1+'S&S'!$F146),X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142*(1+'S&S'!$F146),Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142*(1+'S&S'!$F146),Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142*(1+'S&S'!$F146),AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142*(1+'S&S'!$F146),AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142*(1+'S&S'!$F146),AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142*(1+'S&S'!$F146),AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142*(1+'S&S'!$F146),AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142*(1+'S&S'!$F146),AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142*(1+'S&S'!$F146),AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142*(1+'S&S'!$F146),AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142*(1+'S&S'!$F146),AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142*(1+'S&S'!$F146),AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142*(1+'S&S'!$F146),AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142*(1+'S&S'!$F146),AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142*(1+'S&S'!$F146),AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142*(1+'S&S'!$F146),AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142*(1+'S&S'!$F146),AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142*(1+'S&S'!$F146),AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142*(1+'S&S'!$F146),AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142*(1+'S&S'!$F146),AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142*(1+'S&S'!$F146),AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142*(1+'S&S'!$F146),AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142*(1+'S&S'!$F146),AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142*(1+'S&S'!$F146),AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142*(1+'S&S'!$F146),AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142*(1+'S&S'!$F146),AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142*(1+'S&S'!$F146),AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142*(1+'S&S'!$F146),AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142*(1+'S&S'!$F146),BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142*(1+'S&S'!$F146),BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142*(1+'S&S'!$F146),BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142*(1+'S&S'!$F146),BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142*(1+'S&S'!$F146),BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142*(1+'S&S'!$F146),BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142*(1+'S&S'!$F146),BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142*(1+'S&S'!$F146),BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142*(1+'S&S'!$F146),BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142*(1+'S&S'!$F146),BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142*(1+'S&S'!$F146),BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142*(1+'S&S'!$F146),BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142*(1+'S&S'!$F146),BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142*(1+'S&S'!$F146),BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142*(1+'S&S'!$F146),BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142*(1+'S&S'!$F146),BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142*(1+'S&S'!$F146),BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142*(1+'S&S'!$F146),BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142*(1+'S&S'!$F146),BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142*(1+'S&S'!$F146),BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142*(1+'S&S'!$F146),BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142*(1+'S&S'!$F146),BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142*(1+'S&S'!$F146),BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142*(1+'S&S'!$F146),BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142*(1+'S&S'!$F146),BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142*(1+'S&S'!$F146),BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142*(1+'S&S'!$F146),CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142*(1+'S&S'!$F146),CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142*(1+'S&S'!$F146),CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142*(1+'S&S'!$F146),CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142*(1+'S&S'!$F146),CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142*(1+'S&S'!$F146),CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142*(1+'S&S'!$F146),CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142*(1+'S&S'!$F146),CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142*(1+'S&S'!$F146),CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142*(1+'S&S'!$F146),CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142*(1+'S&S'!$F146),CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142*(1+'S&S'!$F146),CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142*(1+'S&S'!$F146),CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142*(1+'S&S'!$F146),CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142*(1+'S&S'!$F146),CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142*(1+'S&S'!$F146),CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142*(1+'S&S'!$F146),CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142*(1+'S&S'!$F146),CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142*(1+'S&S'!$F146),CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C142&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G349+NPV(G.Asm!$F$40,H349:INDEX(H349:CS349,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142*(1+'S&S'!$F147),G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142*(1+'S&S'!$F147),H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142*(1+'S&S'!$F147),I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142*(1+'S&S'!$F147),J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142*(1+'S&S'!$F147),K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142*(1+'S&S'!$F147),L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142*(1+'S&S'!$F147),M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142*(1+'S&S'!$F147),N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142*(1+'S&S'!$F147),O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142*(1+'S&S'!$F147),P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142*(1+'S&S'!$F147),Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142*(1+'S&S'!$F147),R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142*(1+'S&S'!$F147),S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142*(1+'S&S'!$F147),T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142*(1+'S&S'!$F147),U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142*(1+'S&S'!$F147),V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142*(1+'S&S'!$F147),W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142*(1+'S&S'!$F147),X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142*(1+'S&S'!$F147),Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142*(1+'S&S'!$F147),Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142*(1+'S&S'!$F147),AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142*(1+'S&S'!$F147),AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142*(1+'S&S'!$F147),AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142*(1+'S&S'!$F147),AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142*(1+'S&S'!$F147),AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142*(1+'S&S'!$F147),AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142*(1+'S&S'!$F147),AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142*(1+'S&S'!$F147),AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142*(1+'S&S'!$F147),AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142*(1+'S&S'!$F147),AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142*(1+'S&S'!$F147),AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142*(1+'S&S'!$F147),AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142*(1+'S&S'!$F147),AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142*(1+'S&S'!$F147),AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142*(1+'S&S'!$F147),AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142*(1+'S&S'!$F147),AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142*(1+'S&S'!$F147),AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142*(1+'S&S'!$F147),AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142*(1+'S&S'!$F147),AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142*(1+'S&S'!$F147),AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142*(1+'S&S'!$F147),AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142*(1+'S&S'!$F147),AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142*(1+'S&S'!$F147),AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142*(1+'S&S'!$F147),AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142*(1+'S&S'!$F147),AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142*(1+'S&S'!$F147),AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142*(1+'S&S'!$F147),BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142*(1+'S&S'!$F147),BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142*(1+'S&S'!$F147),BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142*(1+'S&S'!$F147),BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142*(1+'S&S'!$F147),BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142*(1+'S&S'!$F147),BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142*(1+'S&S'!$F147),BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142*(1+'S&S'!$F147),BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142*(1+'S&S'!$F147),BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142*(1+'S&S'!$F147),BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142*(1+'S&S'!$F147),BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142*(1+'S&S'!$F147),BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142*(1+'S&S'!$F147),BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142*(1+'S&S'!$F147),BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142*(1+'S&S'!$F147),BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142*(1+'S&S'!$F147),BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142*(1+'S&S'!$F147),BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142*(1+'S&S'!$F147),BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142*(1+'S&S'!$F147),BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142*(1+'S&S'!$F147),BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142*(1+'S&S'!$F147),BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142*(1+'S&S'!$F147),BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142*(1+'S&S'!$F147),BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142*(1+'S&S'!$F147),BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142*(1+'S&S'!$F147),BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142*(1+'S&S'!$F147),BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142*(1+'S&S'!$F147),CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142*(1+'S&S'!$F147),CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142*(1+'S&S'!$F147),CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142*(1+'S&S'!$F147),CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142*(1+'S&S'!$F147),CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142*(1+'S&S'!$F147),CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142*(1+'S&S'!$F147),CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142*(1+'S&S'!$F147),CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142*(1+'S&S'!$F147),CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142*(1+'S&S'!$F147),CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142*(1+'S&S'!$F147),CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142*(1+'S&S'!$F147),CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142*(1+'S&S'!$F147),CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142*(1+'S&S'!$F147),CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142*(1+'S&S'!$F147),CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142*(1+'S&S'!$F147),CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142*(1+'S&S'!$F147),CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142*(1+'S&S'!$F147),CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142*(1+'S&S'!$F147),CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.3!C143&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G350+NPV(G.Asm!$F$40,H350:INDEX(H350:CS350,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143*(1+'S&S'!$F148),G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143*(1+'S&S'!$F148),H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143*(1+'S&S'!$F148),I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143*(1+'S&S'!$F148),J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143*(1+'S&S'!$F148),K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143*(1+'S&S'!$F148),L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143*(1+'S&S'!$F148),M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143*(1+'S&S'!$F148),N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143*(1+'S&S'!$F148),O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143*(1+'S&S'!$F148),P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143*(1+'S&S'!$F148),Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143*(1+'S&S'!$F148),R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143*(1+'S&S'!$F148),S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143*(1+'S&S'!$F148),T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143*(1+'S&S'!$F148),U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143*(1+'S&S'!$F148),V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143*(1+'S&S'!$F148),W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143*(1+'S&S'!$F148),X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143*(1+'S&S'!$F148),Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143*(1+'S&S'!$F148),Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143*(1+'S&S'!$F148),AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143*(1+'S&S'!$F148),AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143*(1+'S&S'!$F148),AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143*(1+'S&S'!$F148),AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143*(1+'S&S'!$F148),AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143*(1+'S&S'!$F148),AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143*(1+'S&S'!$F148),AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143*(1+'S&S'!$F148),AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143*(1+'S&S'!$F148),AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143*(1+'S&S'!$F148),AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143*(1+'S&S'!$F148),AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143*(1+'S&S'!$F148),AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143*(1+'S&S'!$F148),AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143*(1+'S&S'!$F148),AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143*(1+'S&S'!$F148),AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143*(1+'S&S'!$F148),AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143*(1+'S&S'!$F148),AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143*(1+'S&S'!$F148),AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143*(1+'S&S'!$F148),AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143*(1+'S&S'!$F148),AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143*(1+'S&S'!$F148),AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143*(1+'S&S'!$F148),AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143*(1+'S&S'!$F148),AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143*(1+'S&S'!$F148),AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143*(1+'S&S'!$F148),AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143*(1+'S&S'!$F148),AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143*(1+'S&S'!$F148),BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143*(1+'S&S'!$F148),BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143*(1+'S&S'!$F148),BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143*(1+'S&S'!$F148),BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143*(1+'S&S'!$F148),BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143*(1+'S&S'!$F148),BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143*(1+'S&S'!$F148),BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143*(1+'S&S'!$F148),BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143*(1+'S&S'!$F148),BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143*(1+'S&S'!$F148),BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143*(1+'S&S'!$F148),BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143*(1+'S&S'!$F148),BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143*(1+'S&S'!$F148),BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143*(1+'S&S'!$F148),BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143*(1+'S&S'!$F148),BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143*(1+'S&S'!$F148),BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143*(1+'S&S'!$F148),BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143*(1+'S&S'!$F148),BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143*(1+'S&S'!$F148),BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143*(1+'S&S'!$F148),BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143*(1+'S&S'!$F148),BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143*(1+'S&S'!$F148),BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143*(1+'S&S'!$F148),BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143*(1+'S&S'!$F148),BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143*(1+'S&S'!$F148),BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143*(1+'S&S'!$F148),BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143*(1+'S&S'!$F148),CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143*(1+'S&S'!$F148),CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143*(1+'S&S'!$F148),CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143*(1+'S&S'!$F148),CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143*(1+'S&S'!$F148),CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143*(1+'S&S'!$F148),CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143*(1+'S&S'!$F148),CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143*(1+'S&S'!$F148),CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143*(1+'S&S'!$F148),CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143*(1+'S&S'!$F148),CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143*(1+'S&S'!$F148),CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143*(1+'S&S'!$F148),CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143*(1+'S&S'!$F148),CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143*(1+'S&S'!$F148),CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143*(1+'S&S'!$F148),CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143*(1+'S&S'!$F148),CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143*(1+'S&S'!$F148),CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143*(1+'S&S'!$F148),CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143*(1+'S&S'!$F148),CS$144)","v":0}]
[null,null,{"$f":"O.3!C143&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G351+NPV(G.Asm!$F$40,H351:INDEX(H351:CS351,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143*(1+'S&S'!$F149),G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143*(1+'S&S'!$F149),H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143*(1+'S&S'!$F149),I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143*(1+'S&S'!$F149),J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143*(1+'S&S'!$F149),K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143*(1+'S&S'!$F149),L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143*(1+'S&S'!$F149),M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143*(1+'S&S'!$F149),N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143*(1+'S&S'!$F149),O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143*(1+'S&S'!$F149),P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143*(1+'S&S'!$F149),Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143*(1+'S&S'!$F149),R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143*(1+'S&S'!$F149),S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143*(1+'S&S'!$F149),T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143*(1+'S&S'!$F149),U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143*(1+'S&S'!$F149),V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143*(1+'S&S'!$F149),W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143*(1+'S&S'!$F149),X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143*(1+'S&S'!$F149),Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143*(1+'S&S'!$F149),Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143*(1+'S&S'!$F149),AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143*(1+'S&S'!$F149),AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143*(1+'S&S'!$F149),AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143*(1+'S&S'!$F149),AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143*(1+'S&S'!$F149),AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143*(1+'S&S'!$F149),AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143*(1+'S&S'!$F149),AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143*(1+'S&S'!$F149),AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143*(1+'S&S'!$F149),AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143*(1+'S&S'!$F149),AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143*(1+'S&S'!$F149),AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143*(1+'S&S'!$F149),AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143*(1+'S&S'!$F149),AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143*(1+'S&S'!$F149),AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143*(1+'S&S'!$F149),AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143*(1+'S&S'!$F149),AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143*(1+'S&S'!$F149),AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143*(1+'S&S'!$F149),AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143*(1+'S&S'!$F149),AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143*(1+'S&S'!$F149),AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143*(1+'S&S'!$F149),AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143*(1+'S&S'!$F149),AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143*(1+'S&S'!$F149),AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143*(1+'S&S'!$F149),AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143*(1+'S&S'!$F149),AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143*(1+'S&S'!$F149),AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143*(1+'S&S'!$F149),BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143*(1+'S&S'!$F149),BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143*(1+'S&S'!$F149),BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143*(1+'S&S'!$F149),BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143*(1+'S&S'!$F149),BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143*(1+'S&S'!$F149),BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143*(1+'S&S'!$F149),BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143*(1+'S&S'!$F149),BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143*(1+'S&S'!$F149),BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143*(1+'S&S'!$F149),BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143*(1+'S&S'!$F149),BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143*(1+'S&S'!$F149),BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143*(1+'S&S'!$F149),BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143*(1+'S&S'!$F149),BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143*(1+'S&S'!$F149),BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143*(1+'S&S'!$F149),BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143*(1+'S&S'!$F149),BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143*(1+'S&S'!$F149),BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143*(1+'S&S'!$F149),BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143*(1+'S&S'!$F149),BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143*(1+'S&S'!$F149),BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143*(1+'S&S'!$F149),BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143*(1+'S&S'!$F149),BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143*(1+'S&S'!$F149),BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143*(1+'S&S'!$F149),BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143*(1+'S&S'!$F149),BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143*(1+'S&S'!$F149),CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143*(1+'S&S'!$F149),CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143*(1+'S&S'!$F149),CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143*(1+'S&S'!$F149),CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143*(1+'S&S'!$F149),CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143*(1+'S&S'!$F149),CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143*(1+'S&S'!$F149),CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143*(1+'S&S'!$F149),CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143*(1+'S&S'!$F149),CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143*(1+'S&S'!$F149),CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143*(1+'S&S'!$F149),CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143*(1+'S&S'!$F149),CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143*(1+'S&S'!$F149),CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143*(1+'S&S'!$F149),CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143*(1+'S&S'!$F149),CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143*(1+'S&S'!$F149),CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143*(1+'S&S'!$F149),CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143*(1+'S&S'!$F149),CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143*(1+'S&S'!$F149),CS$144)","v":0}]
[null,null,{"$f":"O.3!C144&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G352+NPV(G.Asm!$F$40,H352:INDEX(H352:CS352,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144*(1+'S&S'!$F150))","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144*(1+'S&S'!$F150))","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144*(1+'S&S'!$F150))","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144*(1+'S&S'!$F150))","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144*(1+'S&S'!$F150))","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144*(1+'S&S'!$F150))","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144*(1+'S&S'!$F150))","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144*(1+'S&S'!$F150))","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144*(1+'S&S'!$F150))","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144*(1+'S&S'!$F150))","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144*(1+'S&S'!$F150))","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144*(1+'S&S'!$F150))","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144*(1+'S&S'!$F150))","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144*(1+'S&S'!$F150))","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144*(1+'S&S'!$F150))","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144*(1+'S&S'!$F150))","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144*(1+'S&S'!$F150))","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144*(1+'S&S'!$F150))","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144*(1+'S&S'!$F150))","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144*(1+'S&S'!$F150))","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144*(1+'S&S'!$F150))","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144*(1+'S&S'!$F150))","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144*(1+'S&S'!$F150))","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144*(1+'S&S'!$F150))","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144*(1+'S&S'!$F150))","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144*(1+'S&S'!$F150))","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144*(1+'S&S'!$F150))","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144*(1+'S&S'!$F150))","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144*(1+'S&S'!$F150))","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144*(1+'S&S'!$F150))","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144*(1+'S&S'!$F150))","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144*(1+'S&S'!$F150))","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144*(1+'S&S'!$F150))","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144*(1+'S&S'!$F150))","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144*(1+'S&S'!$F150))","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144*(1+'S&S'!$F150))","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144*(1+'S&S'!$F150))","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144*(1+'S&S'!$F150))","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144*(1+'S&S'!$F150))","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144*(1+'S&S'!$F150))","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144*(1+'S&S'!$F150))","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144*(1+'S&S'!$F150))","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144*(1+'S&S'!$F150))","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144*(1+'S&S'!$F150))","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144*(1+'S&S'!$F150))","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144*(1+'S&S'!$F150))","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144*(1+'S&S'!$F150))","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144*(1+'S&S'!$F150))","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144*(1+'S&S'!$F150))","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144*(1+'S&S'!$F150))","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144*(1+'S&S'!$F150))","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144*(1+'S&S'!$F150))","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144*(1+'S&S'!$F150))","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144*(1+'S&S'!$F150))","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144*(1+'S&S'!$F150))","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144*(1+'S&S'!$F150))","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144*(1+'S&S'!$F150))","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144*(1+'S&S'!$F150))","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144*(1+'S&S'!$F150))","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144*(1+'S&S'!$F150))","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144*(1+'S&S'!$F150))","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144*(1+'S&S'!$F150))","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144*(1+'S&S'!$F150))","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144*(1+'S&S'!$F150))","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144*(1+'S&S'!$F150))","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144*(1+'S&S'!$F150))","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144*(1+'S&S'!$F150))","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144*(1+'S&S'!$F150))","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144*(1+'S&S'!$F150))","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144*(1+'S&S'!$F150))","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144*(1+'S&S'!$F150))","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144*(1+'S&S'!$F150))","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144*(1+'S&S'!$F150))","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144*(1+'S&S'!$F150))","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144*(1+'S&S'!$F150))","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144*(1+'S&S'!$F150))","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144*(1+'S&S'!$F150))","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144*(1+'S&S'!$F150))","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144*(1+'S&S'!$F150))","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144*(1+'S&S'!$F150))","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144*(1+'S&S'!$F150))","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144*(1+'S&S'!$F150))","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144*(1+'S&S'!$F150))","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144*(1+'S&S'!$F150))","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144*(1+'S&S'!$F150))","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144*(1+'S&S'!$F150))","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144*(1+'S&S'!$F150))","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144*(1+'S&S'!$F150))","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144*(1+'S&S'!$F150))","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144*(1+'S&S'!$F150))","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144*(1+'S&S'!$F150))","v":0}]
[null,null,{"$f":"O.3!C144&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G353+NPV(G.Asm!$F$40,H353:INDEX(H353:CS353,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144*(1+'S&S'!$F151))","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144*(1+'S&S'!$F151))","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144*(1+'S&S'!$F151))","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144*(1+'S&S'!$F151))","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144*(1+'S&S'!$F151))","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144*(1+'S&S'!$F151))","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144*(1+'S&S'!$F151))","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144*(1+'S&S'!$F151))","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144*(1+'S&S'!$F151))","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144*(1+'S&S'!$F151))","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144*(1+'S&S'!$F151))","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144*(1+'S&S'!$F151))","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144*(1+'S&S'!$F151))","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144*(1+'S&S'!$F151))","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144*(1+'S&S'!$F151))","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144*(1+'S&S'!$F151))","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144*(1+'S&S'!$F151))","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144*(1+'S&S'!$F151))","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144*(1+'S&S'!$F151))","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144*(1+'S&S'!$F151))","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144*(1+'S&S'!$F151))","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144*(1+'S&S'!$F151))","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144*(1+'S&S'!$F151))","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144*(1+'S&S'!$F151))","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144*(1+'S&S'!$F151))","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144*(1+'S&S'!$F151))","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144*(1+'S&S'!$F151))","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144*(1+'S&S'!$F151))","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144*(1+'S&S'!$F151))","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144*(1+'S&S'!$F151))","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144*(1+'S&S'!$F151))","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144*(1+'S&S'!$F151))","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144*(1+'S&S'!$F151))","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144*(1+'S&S'!$F151))","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144*(1+'S&S'!$F151))","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144*(1+'S&S'!$F151))","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144*(1+'S&S'!$F151))","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144*(1+'S&S'!$F151))","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144*(1+'S&S'!$F151))","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144*(1+'S&S'!$F151))","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144*(1+'S&S'!$F151))","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144*(1+'S&S'!$F151))","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144*(1+'S&S'!$F151))","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144*(1+'S&S'!$F151))","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144*(1+'S&S'!$F151))","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144*(1+'S&S'!$F151))","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144*(1+'S&S'!$F151))","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144*(1+'S&S'!$F151))","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144*(1+'S&S'!$F151))","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144*(1+'S&S'!$F151))","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144*(1+'S&S'!$F151))","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144*(1+'S&S'!$F151))","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144*(1+'S&S'!$F151))","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144*(1+'S&S'!$F151))","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144*(1+'S&S'!$F151))","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144*(1+'S&S'!$F151))","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144*(1+'S&S'!$F151))","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144*(1+'S&S'!$F151))","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144*(1+'S&S'!$F151))","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144*(1+'S&S'!$F151))","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144*(1+'S&S'!$F151))","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144*(1+'S&S'!$F151))","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144*(1+'S&S'!$F151))","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144*(1+'S&S'!$F151))","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144*(1+'S&S'!$F151))","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144*(1+'S&S'!$F151))","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144*(1+'S&S'!$F151))","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144*(1+'S&S'!$F151))","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144*(1+'S&S'!$F151))","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144*(1+'S&S'!$F151))","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144*(1+'S&S'!$F151))","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144*(1+'S&S'!$F151))","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144*(1+'S&S'!$F151))","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144*(1+'S&S'!$F151))","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144*(1+'S&S'!$F151))","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144*(1+'S&S'!$F151))","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144*(1+'S&S'!$F151))","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144*(1+'S&S'!$F151))","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144*(1+'S&S'!$F151))","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144*(1+'S&S'!$F151))","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144*(1+'S&S'!$F151))","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144*(1+'S&S'!$F151))","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144*(1+'S&S'!$F151))","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144*(1+'S&S'!$F151))","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144*(1+'S&S'!$F151))","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144*(1+'S&S'!$F151))","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144*(1+'S&S'!$F151))","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144*(1+'S&S'!$F151))","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144*(1+'S&S'!$F151))","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144*(1+'S&S'!$F151))","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144*(1+'S&S'!$F151))","v":0}]
[null,null,{"$f":"O.3!C95&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"G. Total net value of externalities with 1% increase"},null,{"$f":"G354+NPV(G.Asm!$F$40,H354:INDEX(H354:CS354,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233*(1+'S&S'!$F152)+G$234+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233*(1+'S&S'!$F152)+H$234+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233*(1+'S&S'!$F152)+I$234+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233*(1+'S&S'!$F152)+J$234+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233*(1+'S&S'!$F152)+K$234+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233*(1+'S&S'!$F152)+L$234+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233*(1+'S&S'!$F152)+M$234+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233*(1+'S&S'!$F152)+N$234+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233*(1+'S&S'!$F152)+O$234+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233*(1+'S&S'!$F152)+P$234+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233*(1+'S&S'!$F152)+Q$234+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233*(1+'S&S'!$F152)+R$234+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233*(1+'S&S'!$F152)+S$234+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233*(1+'S&S'!$F152)+T$234+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233*(1+'S&S'!$F152)+U$234+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233*(1+'S&S'!$F152)+V$234+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233*(1+'S&S'!$F152)+W$234+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233*(1+'S&S'!$F152)+X$234+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233*(1+'S&S'!$F152)+Y$234+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233*(1+'S&S'!$F152)+Z$234+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233*(1+'S&S'!$F152)+AA$234+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233*(1+'S&S'!$F152)+AB$234+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233*(1+'S&S'!$F152)+AC$234+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233*(1+'S&S'!$F152)+AD$234+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233*(1+'S&S'!$F152)+AE$234+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233*(1+'S&S'!$F152)+AF$234+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233*(1+'S&S'!$F152)+AG$234+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233*(1+'S&S'!$F152)+AH$234+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233*(1+'S&S'!$F152)+AI$234+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233*(1+'S&S'!$F152)+AJ$234+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233*(1+'S&S'!$F152)+AK$234+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233*(1+'S&S'!$F152)+AL$234+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233*(1+'S&S'!$F152)+AM$234+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233*(1+'S&S'!$F152)+AN$234+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233*(1+'S&S'!$F152)+AO$234+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233*(1+'S&S'!$F152)+AP$234+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233*(1+'S&S'!$F152)+AQ$234+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233*(1+'S&S'!$F152)+AR$234+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233*(1+'S&S'!$F152)+AS$234+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233*(1+'S&S'!$F152)+AT$234+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233*(1+'S&S'!$F152)+AU$234+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233*(1+'S&S'!$F152)+AV$234+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233*(1+'S&S'!$F152)+AW$234+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233*(1+'S&S'!$F152)+AX$234+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233*(1+'S&S'!$F152)+AY$234+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233*(1+'S&S'!$F152)+AZ$234+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233*(1+'S&S'!$F152)+BA$234+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233*(1+'S&S'!$F152)+BB$234+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233*(1+'S&S'!$F152)+BC$234+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233*(1+'S&S'!$F152)+BD$234+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233*(1+'S&S'!$F152)+BE$234+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233*(1+'S&S'!$F152)+BF$234+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233*(1+'S&S'!$F152)+BG$234+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233*(1+'S&S'!$F152)+BH$234+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233*(1+'S&S'!$F152)+BI$234+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233*(1+'S&S'!$F152)+BJ$234+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233*(1+'S&S'!$F152)+BK$234+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233*(1+'S&S'!$F152)+BL$234+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233*(1+'S&S'!$F152)+BM$234+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233*(1+'S&S'!$F152)+BN$234+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233*(1+'S&S'!$F152)+BO$234+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233*(1+'S&S'!$F152)+BP$234+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233*(1+'S&S'!$F152)+BQ$234+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233*(1+'S&S'!$F152)+BR$234+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233*(1+'S&S'!$F152)+BS$234+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233*(1+'S&S'!$F152)+BT$234+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233*(1+'S&S'!$F152)+BU$234+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233*(1+'S&S'!$F152)+BV$234+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233*(1+'S&S'!$F152)+BW$234+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233*(1+'S&S'!$F152)+BX$234+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233*(1+'S&S'!$F152)+BY$234+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233*(1+'S&S'!$F152)+BZ$234+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233*(1+'S&S'!$F152)+CA$234+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233*(1+'S&S'!$F152)+CB$234+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233*(1+'S&S'!$F152)+CC$234+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233*(1+'S&S'!$F152)+CD$234+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233*(1+'S&S'!$F152)+CE$234+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233*(1+'S&S'!$F152)+CF$234+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233*(1+'S&S'!$F152)+CG$234+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233*(1+'S&S'!$F152)+CH$234+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233*(1+'S&S'!$F152)+CI$234+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233*(1+'S&S'!$F152)+CJ$234+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233*(1+'S&S'!$F152)+CK$234+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233*(1+'S&S'!$F152)+CL$234+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233*(1+'S&S'!$F152)+CM$234+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233*(1+'S&S'!$F152)+CN$234+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233*(1+'S&S'!$F152)+CO$234+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233*(1+'S&S'!$F152)+CP$234+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233*(1+'S&S'!$F152)+CQ$234+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233*(1+'S&S'!$F152)+CR$234+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233*(1+'S&S'!$F152)+CS$234+CS$235","v":0}]
[null,null,{"$f":"O.3!C95&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"G. Total net value of externalities with 1% decrease"},null,{"$f":"G355+NPV(G.Asm!$F$40,H355:INDEX(H355:CS355,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233*(1+'S&S'!$F153)+G$234+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233*(1+'S&S'!$F153)+H$234+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233*(1+'S&S'!$F153)+I$234+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233*(1+'S&S'!$F153)+J$234+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233*(1+'S&S'!$F153)+K$234+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233*(1+'S&S'!$F153)+L$234+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233*(1+'S&S'!$F153)+M$234+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233*(1+'S&S'!$F153)+N$234+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233*(1+'S&S'!$F153)+O$234+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233*(1+'S&S'!$F153)+P$234+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233*(1+'S&S'!$F153)+Q$234+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233*(1+'S&S'!$F153)+R$234+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233*(1+'S&S'!$F153)+S$234+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233*(1+'S&S'!$F153)+T$234+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233*(1+'S&S'!$F153)+U$234+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233*(1+'S&S'!$F153)+V$234+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233*(1+'S&S'!$F153)+W$234+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233*(1+'S&S'!$F153)+X$234+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233*(1+'S&S'!$F153)+Y$234+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233*(1+'S&S'!$F153)+Z$234+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233*(1+'S&S'!$F153)+AA$234+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233*(1+'S&S'!$F153)+AB$234+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233*(1+'S&S'!$F153)+AC$234+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233*(1+'S&S'!$F153)+AD$234+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233*(1+'S&S'!$F153)+AE$234+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233*(1+'S&S'!$F153)+AF$234+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233*(1+'S&S'!$F153)+AG$234+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233*(1+'S&S'!$F153)+AH$234+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233*(1+'S&S'!$F153)+AI$234+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233*(1+'S&S'!$F153)+AJ$234+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233*(1+'S&S'!$F153)+AK$234+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233*(1+'S&S'!$F153)+AL$234+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233*(1+'S&S'!$F153)+AM$234+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233*(1+'S&S'!$F153)+AN$234+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233*(1+'S&S'!$F153)+AO$234+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233*(1+'S&S'!$F153)+AP$234+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233*(1+'S&S'!$F153)+AQ$234+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233*(1+'S&S'!$F153)+AR$234+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233*(1+'S&S'!$F153)+AS$234+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233*(1+'S&S'!$F153)+AT$234+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233*(1+'S&S'!$F153)+AU$234+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233*(1+'S&S'!$F153)+AV$234+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233*(1+'S&S'!$F153)+AW$234+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233*(1+'S&S'!$F153)+AX$234+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233*(1+'S&S'!$F153)+AY$234+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233*(1+'S&S'!$F153)+AZ$234+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233*(1+'S&S'!$F153)+BA$234+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233*(1+'S&S'!$F153)+BB$234+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233*(1+'S&S'!$F153)+BC$234+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233*(1+'S&S'!$F153)+BD$234+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233*(1+'S&S'!$F153)+BE$234+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233*(1+'S&S'!$F153)+BF$234+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233*(1+'S&S'!$F153)+BG$234+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233*(1+'S&S'!$F153)+BH$234+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233*(1+'S&S'!$F153)+BI$234+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233*(1+'S&S'!$F153)+BJ$234+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233*(1+'S&S'!$F153)+BK$234+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233*(1+'S&S'!$F153)+BL$234+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233*(1+'S&S'!$F153)+BM$234+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233*(1+'S&S'!$F153)+BN$234+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233*(1+'S&S'!$F153)+BO$234+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233*(1+'S&S'!$F153)+BP$234+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233*(1+'S&S'!$F153)+BQ$234+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233*(1+'S&S'!$F153)+BR$234+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233*(1+'S&S'!$F153)+BS$234+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233*(1+'S&S'!$F153)+BT$234+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233*(1+'S&S'!$F153)+BU$234+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233*(1+'S&S'!$F153)+BV$234+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233*(1+'S&S'!$F153)+BW$234+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233*(1+'S&S'!$F153)+BX$234+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233*(1+'S&S'!$F153)+BY$234+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233*(1+'S&S'!$F153)+BZ$234+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233*(1+'S&S'!$F153)+CA$234+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233*(1+'S&S'!$F153)+CB$234+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233*(1+'S&S'!$F153)+CC$234+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233*(1+'S&S'!$F153)+CD$234+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233*(1+'S&S'!$F153)+CE$234+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233*(1+'S&S'!$F153)+CF$234+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233*(1+'S&S'!$F153)+CG$234+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233*(1+'S&S'!$F153)+CH$234+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233*(1+'S&S'!$F153)+CI$234+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233*(1+'S&S'!$F153)+CJ$234+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233*(1+'S&S'!$F153)+CK$234+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233*(1+'S&S'!$F153)+CL$234+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233*(1+'S&S'!$F153)+CM$234+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233*(1+'S&S'!$F153)+CN$234+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233*(1+'S&S'!$F153)+CO$234+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233*(1+'S&S'!$F153)+CP$234+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233*(1+'S&S'!$F153)+CQ$234+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233*(1+'S&S'!$F153)+CR$234+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233*(1+'S&S'!$F153)+CS$234+CS$235","v":0}]
[null,null,{"$f":"O.3!C119&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"H. Total net value of climate change mitigation with 1% increase"},null,{"$f":"G356+NPV(G.Asm!$F$40,H356:INDEX(H356:CS356,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234*(1+'S&S'!$F154)+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234*(1+'S&S'!$F154)+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234*(1+'S&S'!$F154)+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234*(1+'S&S'!$F154)+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234*(1+'S&S'!$F154)+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234*(1+'S&S'!$F154)+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234*(1+'S&S'!$F154)+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234*(1+'S&S'!$F154)+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234*(1+'S&S'!$F154)+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234*(1+'S&S'!$F154)+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234*(1+'S&S'!$F154)+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234*(1+'S&S'!$F154)+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234*(1+'S&S'!$F154)+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234*(1+'S&S'!$F154)+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234*(1+'S&S'!$F154)+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234*(1+'S&S'!$F154)+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234*(1+'S&S'!$F154)+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234*(1+'S&S'!$F154)+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234*(1+'S&S'!$F154)+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234*(1+'S&S'!$F154)+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234*(1+'S&S'!$F154)+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234*(1+'S&S'!$F154)+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234*(1+'S&S'!$F154)+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234*(1+'S&S'!$F154)+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234*(1+'S&S'!$F154)+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234*(1+'S&S'!$F154)+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234*(1+'S&S'!$F154)+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234*(1+'S&S'!$F154)+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234*(1+'S&S'!$F154)+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234*(1+'S&S'!$F154)+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234*(1+'S&S'!$F154)+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234*(1+'S&S'!$F154)+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234*(1+'S&S'!$F154)+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234*(1+'S&S'!$F154)+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234*(1+'S&S'!$F154)+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234*(1+'S&S'!$F154)+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234*(1+'S&S'!$F154)+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234*(1+'S&S'!$F154)+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234*(1+'S&S'!$F154)+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234*(1+'S&S'!$F154)+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234*(1+'S&S'!$F154)+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234*(1+'S&S'!$F154)+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234*(1+'S&S'!$F154)+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234*(1+'S&S'!$F154)+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234*(1+'S&S'!$F154)+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234*(1+'S&S'!$F154)+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234*(1+'S&S'!$F154)+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234*(1+'S&S'!$F154)+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234*(1+'S&S'!$F154)+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234*(1+'S&S'!$F154)+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234*(1+'S&S'!$F154)+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234*(1+'S&S'!$F154)+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234*(1+'S&S'!$F154)+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234*(1+'S&S'!$F154)+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234*(1+'S&S'!$F154)+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234*(1+'S&S'!$F154)+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234*(1+'S&S'!$F154)+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234*(1+'S&S'!$F154)+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234*(1+'S&S'!$F154)+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234*(1+'S&S'!$F154)+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234*(1+'S&S'!$F154)+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234*(1+'S&S'!$F154)+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234*(1+'S&S'!$F154)+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234*(1+'S&S'!$F154)+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234*(1+'S&S'!$F154)+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234*(1+'S&S'!$F154)+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234*(1+'S&S'!$F154)+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234*(1+'S&S'!$F154)+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234*(1+'S&S'!$F154)+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234*(1+'S&S'!$F154)+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234*(1+'S&S'!$F154)+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234*(1+'S&S'!$F154)+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234*(1+'S&S'!$F154)+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234*(1+'S&S'!$F154)+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234*(1+'S&S'!$F154)+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234*(1+'S&S'!$F154)+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234*(1+'S&S'!$F154)+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234*(1+'S&S'!$F154)+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234*(1+'S&S'!$F154)+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234*(1+'S&S'!$F154)+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234*(1+'S&S'!$F154)+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234*(1+'S&S'!$F154)+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234*(1+'S&S'!$F154)+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234*(1+'S&S'!$F154)+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234*(1+'S&S'!$F154)+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234*(1+'S&S'!$F154)+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234*(1+'S&S'!$F154)+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234*(1+'S&S'!$F154)+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234*(1+'S&S'!$F154)+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234*(1+'S&S'!$F154)+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234*(1+'S&S'!$F154)+CS$235","v":0}]
[null,null,{"$f":"O.3!C119&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"H. Total net value of climate change mitigation with 1% decrease"},null,{"$f":"G357+NPV(G.Asm!$F$40,H357:INDEX(H357:CS357,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234*(1+'S&S'!$F155)+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234*(1+'S&S'!$F155)+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234*(1+'S&S'!$F155)+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234*(1+'S&S'!$F155)+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234*(1+'S&S'!$F155)+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234*(1+'S&S'!$F155)+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234*(1+'S&S'!$F155)+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234*(1+'S&S'!$F155)+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234*(1+'S&S'!$F155)+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234*(1+'S&S'!$F155)+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234*(1+'S&S'!$F155)+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234*(1+'S&S'!$F155)+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234*(1+'S&S'!$F155)+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234*(1+'S&S'!$F155)+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234*(1+'S&S'!$F155)+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234*(1+'S&S'!$F155)+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234*(1+'S&S'!$F155)+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234*(1+'S&S'!$F155)+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234*(1+'S&S'!$F155)+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234*(1+'S&S'!$F155)+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234*(1+'S&S'!$F155)+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234*(1+'S&S'!$F155)+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234*(1+'S&S'!$F155)+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234*(1+'S&S'!$F155)+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234*(1+'S&S'!$F155)+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234*(1+'S&S'!$F155)+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234*(1+'S&S'!$F155)+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234*(1+'S&S'!$F155)+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234*(1+'S&S'!$F155)+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234*(1+'S&S'!$F155)+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234*(1+'S&S'!$F155)+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234*(1+'S&S'!$F155)+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234*(1+'S&S'!$F155)+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234*(1+'S&S'!$F155)+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234*(1+'S&S'!$F155)+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234*(1+'S&S'!$F155)+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234*(1+'S&S'!$F155)+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234*(1+'S&S'!$F155)+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234*(1+'S&S'!$F155)+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234*(1+'S&S'!$F155)+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234*(1+'S&S'!$F155)+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234*(1+'S&S'!$F155)+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234*(1+'S&S'!$F155)+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234*(1+'S&S'!$F155)+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234*(1+'S&S'!$F155)+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234*(1+'S&S'!$F155)+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234*(1+'S&S'!$F155)+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234*(1+'S&S'!$F155)+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234*(1+'S&S'!$F155)+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234*(1+'S&S'!$F155)+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234*(1+'S&S'!$F155)+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234*(1+'S&S'!$F155)+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234*(1+'S&S'!$F155)+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234*(1+'S&S'!$F155)+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234*(1+'S&S'!$F155)+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234*(1+'S&S'!$F155)+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234*(1+'S&S'!$F155)+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234*(1+'S&S'!$F155)+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234*(1+'S&S'!$F155)+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234*(1+'S&S'!$F155)+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234*(1+'S&S'!$F155)+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234*(1+'S&S'!$F155)+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234*(1+'S&S'!$F155)+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234*(1+'S&S'!$F155)+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234*(1+'S&S'!$F155)+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234*(1+'S&S'!$F155)+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234*(1+'S&S'!$F155)+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234*(1+'S&S'!$F155)+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234*(1+'S&S'!$F155)+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234*(1+'S&S'!$F155)+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234*(1+'S&S'!$F155)+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234*(1+'S&S'!$F155)+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234*(1+'S&S'!$F155)+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234*(1+'S&S'!$F155)+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234*(1+'S&S'!$F155)+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234*(1+'S&S'!$F155)+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234*(1+'S&S'!$F155)+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234*(1+'S&S'!$F155)+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234*(1+'S&S'!$F155)+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234*(1+'S&S'!$F155)+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234*(1+'S&S'!$F155)+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234*(1+'S&S'!$F155)+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234*(1+'S&S'!$F155)+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234*(1+'S&S'!$F155)+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234*(1+'S&S'!$F155)+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234*(1+'S&S'!$F155)+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234*(1+'S&S'!$F155)+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234*(1+'S&S'!$F155)+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234*(1+'S&S'!$F155)+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234*(1+'S&S'!$F155)+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234*(1+'S&S'!$F155)+CS$235","v":0}]
[]
[null,null,"NET CASH FLOW FOR SCENARIO ANALYSIS OF ERR"]
[]
[null,null,"Pesimistic scenario",null,{"$f":"G361+NPV(G.Asm!$F$40,H361:INDEX(H361:CS361,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G361:CS361)","v":0},{"$f":"-G$190*(1+'S&S'!$E$164)+G$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-G$218*(1+'S&S'!$E$166)+G233*(1+'S&S'!$E$208)+G234*(1+'S&S'!$E$210)+SUM(G125*(1+'S&S'!$E$168),G126*(1+'S&S'!$E$170),G127*(1+'S&S'!$E$172),G128*(1+'S&S'!$E$174),G129*(1+'S&S'!$E$176),G130*(1+'S&S'!$E$178),G131*(1+'S&S'!$E$180),G132*(1+'S&S'!$E$182),G133*(1+'S&S'!$E$184),G134*(1+'S&S'!$E$186),G135*(1+'S&S'!$E$188),G136*(1+'S&S'!$E$190),G137*(1+'S&S'!$E$192),G138*(1+'S&S'!$E$194),G139*(1+'S&S'!$E$196),G140*(1+'S&S'!$E$198),G141*(1+'S&S'!$E$200),G142*(1+'S&S'!$E$202),G143*(1+'S&S'!$E$204),G144*(1+'S&S'!$E$206))","v":0},{"$f":"-H$190*(1+'S&S'!$E$164)+H$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-H$218*(1+'S&S'!$E$166)+H233*(1+'S&S'!$E$208)+H234*(1+'S&S'!$E$210)+SUM(H125*(1+'S&S'!$E$168),H126*(1+'S&S'!$E$170),H127*(1+'S&S'!$E$172),H128*(1+'S&S'!$E$174),H129*(1+'S&S'!$E$176),H130*(1+'S&S'!$E$178),H131*(1+'S&S'!$E$180),H132*(1+'S&S'!$E$182),H133*(1+'S&S'!$E$184),H134*(1+'S&S'!$E$186),H135*(1+'S&S'!$E$188),H136*(1+'S&S'!$E$190),H137*(1+'S&S'!$E$192),H138*(1+'S&S'!$E$194),H139*(1+'S&S'!$E$196),H140*(1+'S&S'!$E$198),H141*(1+'S&S'!$E$200),H142*(1+'S&S'!$E$202),H143*(1+'S&S'!$E$204),H144*(1+'S&S'!$E$206))","v":0},{"$f":"-I$190*(1+'S&S'!$E$164)+I$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-I$218*(1+'S&S'!$E$166)+I233*(1+'S&S'!$E$208)+I234*(1+'S&S'!$E$210)+SUM(I125*(1+'S&S'!$E$168),I126*(1+'S&S'!$E$170),I127*(1+'S&S'!$E$172),I128*(1+'S&S'!$E$174),I129*(1+'S&S'!$E$176),I130*(1+'S&S'!$E$178),I131*(1+'S&S'!$E$180),I132*(1+'S&S'!$E$182),I133*(1+'S&S'!$E$184),I134*(1+'S&S'!$E$186),I135*(1+'S&S'!$E$188),I136*(1+'S&S'!$E$190),I137*(1+'S&S'!$E$192),I138*(1+'S&S'!$E$194),I139*(1+'S&S'!$E$196),I140*(1+'S&S'!$E$198),I141*(1+'S&S'!$E$200),I142*(1+'S&S'!$E$202),I143*(1+'S&S'!$E$204),I144*(1+'S&S'!$E$206))","v":0},{"$f":"-J$190*(1+'S&S'!$E$164)+J$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-J$218*(1+'S&S'!$E$166)+J233*(1+'S&S'!$E$208)+J234*(1+'S&S'!$E$210)+SUM(J125*(1+'S&S'!$E$168),J126*(1+'S&S'!$E$170),J127*(1+'S&S'!$E$172),J128*(1+'S&S'!$E$174),J129*(1+'S&S'!$E$176),J130*(1+'S&S'!$E$178),J131*(1+'S&S'!$E$180),J132*(1+'S&S'!$E$182),J133*(1+'S&S'!$E$184),J134*(1+'S&S'!$E$186),J135*(1+'S&S'!$E$188),J136*(1+'S&S'!$E$190),J137*(1+'S&S'!$E$192),J138*(1+'S&S'!$E$194),J139*(1+'S&S'!$E$196),J140*(1+'S&S'!$E$198),J141*(1+'S&S'!$E$200),J142*(1+'S&S'!$E$202),J143*(1+'S&S'!$E$204),J144*(1+'S&S'!$E$206))","v":0},{"$f":"-K$190*(1+'S&S'!$E$164)+K$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-K$218*(1+'S&S'!$E$166)+K233*(1+'S&S'!$E$208)+K234*(1+'S&S'!$E$210)+SUM(K125*(1+'S&S'!$E$168),K126*(1+'S&S'!$E$170),K127*(1+'S&S'!$E$172),K128*(1+'S&S'!$E$174),K129*(1+'S&S'!$E$176),K130*(1+'S&S'!$E$178),K131*(1+'S&S'!$E$180),K132*(1+'S&S'!$E$182),K133*(1+'S&S'!$E$184),K134*(1+'S&S'!$E$186),K135*(1+'S&S'!$E$188),K136*(1+'S&S'!$E$190),K137*(1+'S&S'!$E$192),K138*(1+'S&S'!$E$194),K139*(1+'S&S'!$E$196),K140*(1+'S&S'!$E$198),K141*(1+'S&S'!$E$200),K142*(1+'S&S'!$E$202),K143*(1+'S&S'!$E$204),K144*(1+'S&S'!$E$206))","v":0},{"$f":"-L$190*(1+'S&S'!$E$164)+L$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-L$218*(1+'S&S'!$E$166)+L233*(1+'S&S'!$E$208)+L234*(1+'S&S'!$E$210)+SUM(L125*(1+'S&S'!$E$168),L126*(1+'S&S'!$E$170),L127*(1+'S&S'!$E$172),L128*(1+'S&S'!$E$174),L129*(1+'S&S'!$E$176),L130*(1+'S&S'!$E$178),L131*(1+'S&S'!$E$180),L132*(1+'S&S'!$E$182),L133*(1+'S&S'!$E$184),L134*(1+'S&S'!$E$186),L135*(1+'S&S'!$E$188),L136*(1+'S&S'!$E$190),L137*(1+'S&S'!$E$192),L138*(1+'S&S'!$E$194),L139*(1+'S&S'!$E$196),L140*(1+'S&S'!$E$198),L141*(1+'S&S'!$E$200),L142*(1+'S&S'!$E$202),L143*(1+'S&S'!$E$204),L144*(1+'S&S'!$E$206))","v":0},{"$f":"-M$190*(1+'S&S'!$E$164)+M$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-M$218*(1+'S&S'!$E$166)+M233*(1+'S&S'!$E$208)+M234*(1+'S&S'!$E$210)+SUM(M125*(1+'S&S'!$E$168),M126*(1+'S&S'!$E$170),M127*(1+'S&S'!$E$172),M128*(1+'S&S'!$E$174),M129*(1+'S&S'!$E$176),M130*(1+'S&S'!$E$178),M131*(1+'S&S'!$E$180),M132*(1+'S&S'!$E$182),M133*(1+'S&S'!$E$184),M134*(1+'S&S'!$E$186),M135*(1+'S&S'!$E$188),M136*(1+'S&S'!$E$190),M137*(1+'S&S'!$E$192),M138*(1+'S&S'!$E$194),M139*(1+'S&S'!$E$196),M140*(1+'S&S'!$E$198),M141*(1+'S&S'!$E$200),M142*(1+'S&S'!$E$202),M143*(1+'S&S'!$E$204),M144*(1+'S&S'!$E$206))","v":0},{"$f":"-N$190*(1+'S&S'!$E$164)+N$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-N$218*(1+'S&S'!$E$166)+N233*(1+'S&S'!$E$208)+N234*(1+'S&S'!$E$210)+SUM(N125*(1+'S&S'!$E$168),N126*(1+'S&S'!$E$170),N127*(1+'S&S'!$E$172),N128*(1+'S&S'!$E$174),N129*(1+'S&S'!$E$176),N130*(1+'S&S'!$E$178),N131*(1+'S&S'!$E$180),N132*(1+'S&S'!$E$182),N133*(1+'S&S'!$E$184),N134*(1+'S&S'!$E$186),N135*(1+'S&S'!$E$188),N136*(1+'S&S'!$E$190),N137*(1+'S&S'!$E$192),N138*(1+'S&S'!$E$194),N139*(1+'S&S'!$E$196),N140*(1+'S&S'!$E$198),N141*(1+'S&S'!$E$200),N142*(1+'S&S'!$E$202),N143*(1+'S&S'!$E$204),N144*(1+'S&S'!$E$206))","v":0},{"$f":"-O$190*(1+'S&S'!$E$164)+O$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-O$218*(1+'S&S'!$E$166)+O233*(1+'S&S'!$E$208)+O234*(1+'S&S'!$E$210)+SUM(O125*(1+'S&S'!$E$168),O126*(1+'S&S'!$E$170),O127*(1+'S&S'!$E$172),O128*(1+'S&S'!$E$174),O129*(1+'S&S'!$E$176),O130*(1+'S&S'!$E$178),O131*(1+'S&S'!$E$180),O132*(1+'S&S'!$E$182),O133*(1+'S&S'!$E$184),O134*(1+'S&S'!$E$186),O135*(1+'S&S'!$E$188),O136*(1+'S&S'!$E$190),O137*(1+'S&S'!$E$192),O138*(1+'S&S'!$E$194),O139*(1+'S&S'!$E$196),O140*(1+'S&S'!$E$198),O141*(1+'S&S'!$E$200),O142*(1+'S&S'!$E$202),O143*(1+'S&S'!$E$204),O144*(1+'S&S'!$E$206))","v":0},{"$f":"-P$190*(1+'S&S'!$E$164)+P$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-P$218*(1+'S&S'!$E$166)+P233*(1+'S&S'!$E$208)+P234*(1+'S&S'!$E$210)+SUM(P125*(1+'S&S'!$E$168),P126*(1+'S&S'!$E$170),P127*(1+'S&S'!$E$172),P128*(1+'S&S'!$E$174),P129*(1+'S&S'!$E$176),P130*(1+'S&S'!$E$178),P131*(1+'S&S'!$E$180),P132*(1+'S&S'!$E$182),P133*(1+'S&S'!$E$184),P134*(1+'S&S'!$E$186),P135*(1+'S&S'!$E$188),P136*(1+'S&S'!$E$190),P137*(1+'S&S'!$E$192),P138*(1+'S&S'!$E$194),P139*(1+'S&S'!$E$196),P140*(1+'S&S'!$E$198),P141*(1+'S&S'!$E$200),P142*(1+'S&S'!$E$202),P143*(1+'S&S'!$E$204),P144*(1+'S&S'!$E$206))","v":0},{"$f":"-Q$190*(1+'S&S'!$E$164)+Q$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-Q$218*(1+'S&S'!$E$166)+Q233*(1+'S&S'!$E$208)+Q234*(1+'S&S'!$E$210)+SUM(Q125*(1+'S&S'!$E$168),Q126*(1+'S&S'!$E$170),Q127*(1+'S&S'!$E$172),Q128*(1+'S&S'!$E$174),Q129*(1+'S&S'!$E$176),Q130*(1+'S&S'!$E$178),Q131*(1+'S&S'!$E$180),Q132*(1+'S&S'!$E$182),Q133*(1+'S&S'!$E$184),Q134*(1+'S&S'!$E$186),Q135*(1+'S&S'!$E$188),Q136*(1+'S&S'!$E$190),Q137*(1+'S&S'!$E$192),Q138*(1+'S&S'!$E$194),Q139*(1+'S&S'!$E$196),Q140*(1+'S&S'!$E$198),Q141*(1+'S&S'!$E$200),Q142*(1+'S&S'!$E$202),Q143*(1+'S&S'!$E$204),Q144*(1+'S&S'!$E$206))","v":0},{"$f":"-R$190*(1+'S&S'!$E$164)+R$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-R$218*(1+'S&S'!$E$166)+R233*(1+'S&S'!$E$208)+R234*(1+'S&S'!$E$210)+SUM(R125*(1+'S&S'!$E$168),R126*(1+'S&S'!$E$170),R127*(1+'S&S'!$E$172),R128*(1+'S&S'!$E$174),R129*(1+'S&S'!$E$176),R130*(1+'S&S'!$E$178),R131*(1+'S&S'!$E$180),R132*(1+'S&S'!$E$182),R133*(1+'S&S'!$E$184),R134*(1+'S&S'!$E$186),R135*(1+'S&S'!$E$188),R136*(1+'S&S'!$E$190),R137*(1+'S&S'!$E$192),R138*(1+'S&S'!$E$194),R139*(1+'S&S'!$E$196),R140*(1+'S&S'!$E$198),R141*(1+'S&S'!$E$200),R142*(1+'S&S'!$E$202),R143*(1+'S&S'!$E$204),R144*(1+'S&S'!$E$206))","v":0},{"$f":"-S$190*(1+'S&S'!$E$164)+S$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-S$218*(1+'S&S'!$E$166)+S233*(1+'S&S'!$E$208)+S234*(1+'S&S'!$E$210)+SUM(S125*(1+'S&S'!$E$168),S126*(1+'S&S'!$E$170),S127*(1+'S&S'!$E$172),S128*(1+'S&S'!$E$174),S129*(1+'S&S'!$E$176),S130*(1+'S&S'!$E$178),S131*(1+'S&S'!$E$180),S132*(1+'S&S'!$E$182),S133*(1+'S&S'!$E$184),S134*(1+'S&S'!$E$186),S135*(1+'S&S'!$E$188),S136*(1+'S&S'!$E$190),S137*(1+'S&S'!$E$192),S138*(1+'S&S'!$E$194),S139*(1+'S&S'!$E$196),S140*(1+'S&S'!$E$198),S141*(1+'S&S'!$E$200),S142*(1+'S&S'!$E$202),S143*(1+'S&S'!$E$204),S144*(1+'S&S'!$E$206))","v":0},{"$f":"-T$190*(1+'S&S'!$E$164)+T$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-T$218*(1+'S&S'!$E$166)+T233*(1+'S&S'!$E$208)+T234*(1+'S&S'!$E$210)+SUM(T125*(1+'S&S'!$E$168),T126*(1+'S&S'!$E$170),T127*(1+'S&S'!$E$172),T128*(1+'S&S'!$E$174),T129*(1+'S&S'!$E$176),T130*(1+'S&S'!$E$178),T131*(1+'S&S'!$E$180),T132*(1+'S&S'!$E$182),T133*(1+'S&S'!$E$184),T134*(1+'S&S'!$E$186),T135*(1+'S&S'!$E$188),T136*(1+'S&S'!$E$190),T137*(1+'S&S'!$E$192),T138*(1+'S&S'!$E$194),T139*(1+'S&S'!$E$196),T140*(1+'S&S'!$E$198),T141*(1+'S&S'!$E$200),T142*(1+'S&S'!$E$202),T143*(1+'S&S'!$E$204),T144*(1+'S&S'!$E$206))","v":0},{"$f":"-U$190*(1+'S&S'!$E$164)+U$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-U$218*(1+'S&S'!$E$166)+U233*(1+'S&S'!$E$208)+U234*(1+'S&S'!$E$210)+SUM(U125*(1+'S&S'!$E$168),U126*(1+'S&S'!$E$170),U127*(1+'S&S'!$E$172),U128*(1+'S&S'!$E$174),U129*(1+'S&S'!$E$176),U130*(1+'S&S'!$E$178),U131*(1+'S&S'!$E$180),U132*(1+'S&S'!$E$182),U133*(1+'S&S'!$E$184),U134*(1+'S&S'!$E$186),U135*(1+'S&S'!$E$188),U136*(1+'S&S'!$E$190),U137*(1+'S&S'!$E$192),U138*(1+'S&S'!$E$194),U139*(1+'S&S'!$E$196),U140*(1+'S&S'!$E$198),U141*(1+'S&S'!$E$200),U142*(1+'S&S'!$E$202),U143*(1+'S&S'!$E$204),U144*(1+'S&S'!$E$206))","v":0},{"$f":"-V$190*(1+'S&S'!$E$164)+V$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-V$218*(1+'S&S'!$E$166)+V233*(1+'S&S'!$E$208)+V234*(1+'S&S'!$E$210)+SUM(V125*(1+'S&S'!$E$168),V126*(1+'S&S'!$E$170),V127*(1+'S&S'!$E$172),V128*(1+'S&S'!$E$174),V129*(1+'S&S'!$E$176),V130*(1+'S&S'!$E$178),V131*(1+'S&S'!$E$180),V132*(1+'S&S'!$E$182),V133*(1+'S&S'!$E$184),V134*(1+'S&S'!$E$186),V135*(1+'S&S'!$E$188),V136*(1+'S&S'!$E$190),V137*(1+'S&S'!$E$192),V138*(1+'S&S'!$E$194),V139*(1+'S&S'!$E$196),V140*(1+'S&S'!$E$198),V141*(1+'S&S'!$E$200),V142*(1+'S&S'!$E$202),V143*(1+'S&S'!$E$204),V144*(1+'S&S'!$E$206))","v":0},{"$f":"-W$190*(1+'S&S'!$E$164)+W$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-W$218*(1+'S&S'!$E$166)+W233*(1+'S&S'!$E$208)+W234*(1+'S&S'!$E$210)+SUM(W125*(1+'S&S'!$E$168),W126*(1+'S&S'!$E$170),W127*(1+'S&S'!$E$172),W128*(1+'S&S'!$E$174),W129*(1+'S&S'!$E$176),W130*(1+'S&S'!$E$178),W131*(1+'S&S'!$E$180),W132*(1+'S&S'!$E$182),W133*(1+'S&S'!$E$184),W134*(1+'S&S'!$E$186),W135*(1+'S&S'!$E$188),W136*(1+'S&S'!$E$190),W137*(1+'S&S'!$E$192),W138*(1+'S&S'!$E$194),W139*(1+'S&S'!$E$196),W140*(1+'S&S'!$E$198),W141*(1+'S&S'!$E$200),W142*(1+'S&S'!$E$202),W143*(1+'S&S'!$E$204),W144*(1+'S&S'!$E$206))","v":0},{"$f":"-X$190*(1+'S&S'!$E$164)+X$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-X$218*(1+'S&S'!$E$166)+X233*(1+'S&S'!$E$208)+X234*(1+'S&S'!$E$210)+SUM(X125*(1+'S&S'!$E$168),X126*(1+'S&S'!$E$170),X127*(1+'S&S'!$E$172),X128*(1+'S&S'!$E$174),X129*(1+'S&S'!$E$176),X130*(1+'S&S'!$E$178),X131*(1+'S&S'!$E$180),X132*(1+'S&S'!$E$182),X133*(1+'S&S'!$E$184),X134*(1+'S&S'!$E$186),X135*(1+'S&S'!$E$188),X136*(1+'S&S'!$E$190),X137*(1+'S&S'!$E$192),X138*(1+'S&S'!$E$194),X139*(1+'S&S'!$E$196),X140*(1+'S&S'!$E$198),X141*(1+'S&S'!$E$200),X142*(1+'S&S'!$E$202),X143*(1+'S&S'!$E$204),X144*(1+'S&S'!$E$206))","v":0},{"$f":"-Y$190*(1+'S&S'!$E$164)+Y$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-Y$218*(1+'S&S'!$E$166)+Y233*(1+'S&S'!$E$208)+Y234*(1+'S&S'!$E$210)+SUM(Y125*(1+'S&S'!$E$168),Y126*(1+'S&S'!$E$170),Y127*(1+'S&S'!$E$172),Y128*(1+'S&S'!$E$174),Y129*(1+'S&S'!$E$176),Y130*(1+'S&S'!$E$178),Y131*(1+'S&S'!$E$180),Y132*(1+'S&S'!$E$182),Y133*(1+'S&S'!$E$184),Y134*(1+'S&S'!$E$186),Y135*(1+'S&S'!$E$188),Y136*(1+'S&S'!$E$190),Y137*(1+'S&S'!$E$192),Y138*(1+'S&S'!$E$194),Y139*(1+'S&S'!$E$196),Y140*(1+'S&S'!$E$198),Y141*(1+'S&S'!$E$200),Y142*(1+'S&S'!$E$202),Y143*(1+'S&S'!$E$204),Y144*(1+'S&S'!$E$206))","v":0},{"$f":"-Z$190*(1+'S&S'!$E$164)+Z$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-Z$218*(1+'S&S'!$E$166)+Z233*(1+'S&S'!$E$208)+Z234*(1+'S&S'!$E$210)+SUM(Z125*(1+'S&S'!$E$168),Z126*(1+'S&S'!$E$170),Z127*(1+'S&S'!$E$172),Z128*(1+'S&S'!$E$174),Z129*(1+'S&S'!$E$176),Z130*(1+'S&S'!$E$178),Z131*(1+'S&S'!$E$180),Z132*(1+'S&S'!$E$182),Z133*(1+'S&S'!$E$184),Z134*(1+'S&S'!$E$186),Z135*(1+'S&S'!$E$188),Z136*(1+'S&S'!$E$190),Z137*(1+'S&S'!$E$192),Z138*(1+'S&S'!$E$194),Z139*(1+'S&S'!$E$196),Z140*(1+'S&S'!$E$198),Z141*(1+'S&S'!$E$200),Z142*(1+'S&S'!$E$202),Z143*(1+'S&S'!$E$204),Z144*(1+'S&S'!$E$206))","v":0},{"$f":"-AA$190*(1+'S&S'!$E$164)+AA$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AA$218*(1+'S&S'!$E$166)+AA233*(1+'S&S'!$E$208)+AA234*(1+'S&S'!$E$210)+SUM(AA125*(1+'S&S'!$E$168),AA126*(1+'S&S'!$E$170),AA127*(1+'S&S'!$E$172),AA128*(1+'S&S'!$E$174),AA129*(1+'S&S'!$E$176),AA130*(1+'S&S'!$E$178),AA131*(1+'S&S'!$E$180),AA132*(1+'S&S'!$E$182),AA133*(1+'S&S'!$E$184),AA134*(1+'S&S'!$E$186),AA135*(1+'S&S'!$E$188),AA136*(1+'S&S'!$E$190),AA137*(1+'S&S'!$E$192),AA138*(1+'S&S'!$E$194),AA139*(1+'S&S'!$E$196),AA140*(1+'S&S'!$E$198),AA141*(1+'S&S'!$E$200),AA142*(1+'S&S'!$E$202),AA143*(1+'S&S'!$E$204),AA144*(1+'S&S'!$E$206))","v":0},{"$f":"-AB$190*(1+'S&S'!$E$164)+AB$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AB$218*(1+'S&S'!$E$166)+AB233*(1+'S&S'!$E$208)+AB234*(1+'S&S'!$E$210)+SUM(AB125*(1+'S&S'!$E$168),AB126*(1+'S&S'!$E$170),AB127*(1+'S&S'!$E$172),AB128*(1+'S&S'!$E$174),AB129*(1+'S&S'!$E$176),AB130*(1+'S&S'!$E$178),AB131*(1+'S&S'!$E$180),AB132*(1+'S&S'!$E$182),AB133*(1+'S&S'!$E$184),AB134*(1+'S&S'!$E$186),AB135*(1+'S&S'!$E$188),AB136*(1+'S&S'!$E$190),AB137*(1+'S&S'!$E$192),AB138*(1+'S&S'!$E$194),AB139*(1+'S&S'!$E$196),AB140*(1+'S&S'!$E$198),AB141*(1+'S&S'!$E$200),AB142*(1+'S&S'!$E$202),AB143*(1+'S&S'!$E$204),AB144*(1+'S&S'!$E$206))","v":0},{"$f":"-AC$190*(1+'S&S'!$E$164)+AC$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AC$218*(1+'S&S'!$E$166)+AC233*(1+'S&S'!$E$208)+AC234*(1+'S&S'!$E$210)+SUM(AC125*(1+'S&S'!$E$168),AC126*(1+'S&S'!$E$170),AC127*(1+'S&S'!$E$172),AC128*(1+'S&S'!$E$174),AC129*(1+'S&S'!$E$176),AC130*(1+'S&S'!$E$178),AC131*(1+'S&S'!$E$180),AC132*(1+'S&S'!$E$182),AC133*(1+'S&S'!$E$184),AC134*(1+'S&S'!$E$186),AC135*(1+'S&S'!$E$188),AC136*(1+'S&S'!$E$190),AC137*(1+'S&S'!$E$192),AC138*(1+'S&S'!$E$194),AC139*(1+'S&S'!$E$196),AC140*(1+'S&S'!$E$198),AC141*(1+'S&S'!$E$200),AC142*(1+'S&S'!$E$202),AC143*(1+'S&S'!$E$204),AC144*(1+'S&S'!$E$206))","v":0},{"$f":"-AD$190*(1+'S&S'!$E$164)+AD$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AD$218*(1+'S&S'!$E$166)+AD233*(1+'S&S'!$E$208)+AD234*(1+'S&S'!$E$210)+SUM(AD125*(1+'S&S'!$E$168),AD126*(1+'S&S'!$E$170),AD127*(1+'S&S'!$E$172),AD128*(1+'S&S'!$E$174),AD129*(1+'S&S'!$E$176),AD130*(1+'S&S'!$E$178),AD131*(1+'S&S'!$E$180),AD132*(1+'S&S'!$E$182),AD133*(1+'S&S'!$E$184),AD134*(1+'S&S'!$E$186),AD135*(1+'S&S'!$E$188),AD136*(1+'S&S'!$E$190),AD137*(1+'S&S'!$E$192),AD138*(1+'S&S'!$E$194),AD139*(1+'S&S'!$E$196),AD140*(1+'S&S'!$E$198),AD141*(1+'S&S'!$E$200),AD142*(1+'S&S'!$E$202),AD143*(1+'S&S'!$E$204),AD144*(1+'S&S'!$E$206))","v":0},{"$f":"-AE$190*(1+'S&S'!$E$164)+AE$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AE$218*(1+'S&S'!$E$166)+AE233*(1+'S&S'!$E$208)+AE234*(1+'S&S'!$E$210)+SUM(AE125*(1+'S&S'!$E$168),AE126*(1+'S&S'!$E$170),AE127*(1+'S&S'!$E$172),AE128*(1+'S&S'!$E$174),AE129*(1+'S&S'!$E$176),AE130*(1+'S&S'!$E$178),AE131*(1+'S&S'!$E$180),AE132*(1+'S&S'!$E$182),AE133*(1+'S&S'!$E$184),AE134*(1+'S&S'!$E$186),AE135*(1+'S&S'!$E$188),AE136*(1+'S&S'!$E$190),AE137*(1+'S&S'!$E$192),AE138*(1+'S&S'!$E$194),AE139*(1+'S&S'!$E$196),AE140*(1+'S&S'!$E$198),AE141*(1+'S&S'!$E$200),AE142*(1+'S&S'!$E$202),AE143*(1+'S&S'!$E$204),AE144*(1+'S&S'!$E$206))","v":0},{"$f":"-AF$190*(1+'S&S'!$E$164)+AF$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AF$218*(1+'S&S'!$E$166)+AF233*(1+'S&S'!$E$208)+AF234*(1+'S&S'!$E$210)+SUM(AF125*(1+'S&S'!$E$168),AF126*(1+'S&S'!$E$170),AF127*(1+'S&S'!$E$172),AF128*(1+'S&S'!$E$174),AF129*(1+'S&S'!$E$176),AF130*(1+'S&S'!$E$178),AF131*(1+'S&S'!$E$180),AF132*(1+'S&S'!$E$182),AF133*(1+'S&S'!$E$184),AF134*(1+'S&S'!$E$186),AF135*(1+'S&S'!$E$188),AF136*(1+'S&S'!$E$190),AF137*(1+'S&S'!$E$192),AF138*(1+'S&S'!$E$194),AF139*(1+'S&S'!$E$196),AF140*(1+'S&S'!$E$198),AF141*(1+'S&S'!$E$200),AF142*(1+'S&S'!$E$202),AF143*(1+'S&S'!$E$204),AF144*(1+'S&S'!$E$206))","v":0},{"$f":"-AG$190*(1+'S&S'!$E$164)+AG$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AG$218*(1+'S&S'!$E$166)+AG233*(1+'S&S'!$E$208)+AG234*(1+'S&S'!$E$210)+SUM(AG125*(1+'S&S'!$E$168),AG126*(1+'S&S'!$E$170),AG127*(1+'S&S'!$E$172),AG128*(1+'S&S'!$E$174),AG129*(1+'S&S'!$E$176),AG130*(1+'S&S'!$E$178),AG131*(1+'S&S'!$E$180),AG132*(1+'S&S'!$E$182),AG133*(1+'S&S'!$E$184),AG134*(1+'S&S'!$E$186),AG135*(1+'S&S'!$E$188),AG136*(1+'S&S'!$E$190),AG137*(1+'S&S'!$E$192),AG138*(1+'S&S'!$E$194),AG139*(1+'S&S'!$E$196),AG140*(1+'S&S'!$E$198),AG141*(1+'S&S'!$E$200),AG142*(1+'S&S'!$E$202),AG143*(1+'S&S'!$E$204),AG144*(1+'S&S'!$E$206))","v":0},{"$f":"-AH$190*(1+'S&S'!$E$164)+AH$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AH$218*(1+'S&S'!$E$166)+AH233*(1+'S&S'!$E$208)+AH234*(1+'S&S'!$E$210)+SUM(AH125*(1+'S&S'!$E$168),AH126*(1+'S&S'!$E$170),AH127*(1+'S&S'!$E$172),AH128*(1+'S&S'!$E$174),AH129*(1+'S&S'!$E$176),AH130*(1+'S&S'!$E$178),AH131*(1+'S&S'!$E$180),AH132*(1+'S&S'!$E$182),AH133*(1+'S&S'!$E$184),AH134*(1+'S&S'!$E$186),AH135*(1+'S&S'!$E$188),AH136*(1+'S&S'!$E$190),AH137*(1+'S&S'!$E$192),AH138*(1+'S&S'!$E$194),AH139*(1+'S&S'!$E$196),AH140*(1+'S&S'!$E$198),AH141*(1+'S&S'!$E$200),AH142*(1+'S&S'!$E$202),AH143*(1+'S&S'!$E$204),AH144*(1+'S&S'!$E$206))","v":0},{"$f":"-AI$190*(1+'S&S'!$E$164)+AI$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AI$218*(1+'S&S'!$E$166)+AI233*(1+'S&S'!$E$208)+AI234*(1+'S&S'!$E$210)+SUM(AI125*(1+'S&S'!$E$168),AI126*(1+'S&S'!$E$170),AI127*(1+'S&S'!$E$172),AI128*(1+'S&S'!$E$174),AI129*(1+'S&S'!$E$176),AI130*(1+'S&S'!$E$178),AI131*(1+'S&S'!$E$180),AI132*(1+'S&S'!$E$182),AI133*(1+'S&S'!$E$184),AI134*(1+'S&S'!$E$186),AI135*(1+'S&S'!$E$188),AI136*(1+'S&S'!$E$190),AI137*(1+'S&S'!$E$192),AI138*(1+'S&S'!$E$194),AI139*(1+'S&S'!$E$196),AI140*(1+'S&S'!$E$198),AI141*(1+'S&S'!$E$200),AI142*(1+'S&S'!$E$202),AI143*(1+'S&S'!$E$204),AI144*(1+'S&S'!$E$206))","v":0},{"$f":"-AJ$190*(1+'S&S'!$E$164)+AJ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AJ$218*(1+'S&S'!$E$166)+AJ233*(1+'S&S'!$E$208)+AJ234*(1+'S&S'!$E$210)+SUM(AJ125*(1+'S&S'!$E$168),AJ126*(1+'S&S'!$E$170),AJ127*(1+'S&S'!$E$172),AJ128*(1+'S&S'!$E$174),AJ129*(1+'S&S'!$E$176),AJ130*(1+'S&S'!$E$178),AJ131*(1+'S&S'!$E$180),AJ132*(1+'S&S'!$E$182),AJ133*(1+'S&S'!$E$184),AJ134*(1+'S&S'!$E$186),AJ135*(1+'S&S'!$E$188),AJ136*(1+'S&S'!$E$190),AJ137*(1+'S&S'!$E$192),AJ138*(1+'S&S'!$E$194),AJ139*(1+'S&S'!$E$196),AJ140*(1+'S&S'!$E$198),AJ141*(1+'S&S'!$E$200),AJ142*(1+'S&S'!$E$202),AJ143*(1+'S&S'!$E$204),AJ144*(1+'S&S'!$E$206))","v":0},{"$f":"-AK$190*(1+'S&S'!$E$164)+AK$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AK$218*(1+'S&S'!$E$166)+AK233*(1+'S&S'!$E$208)+AK234*(1+'S&S'!$E$210)+SUM(AK125*(1+'S&S'!$E$168),AK126*(1+'S&S'!$E$170),AK127*(1+'S&S'!$E$172),AK128*(1+'S&S'!$E$174),AK129*(1+'S&S'!$E$176),AK130*(1+'S&S'!$E$178),AK131*(1+'S&S'!$E$180),AK132*(1+'S&S'!$E$182),AK133*(1+'S&S'!$E$184),AK134*(1+'S&S'!$E$186),AK135*(1+'S&S'!$E$188),AK136*(1+'S&S'!$E$190),AK137*(1+'S&S'!$E$192),AK138*(1+'S&S'!$E$194),AK139*(1+'S&S'!$E$196),AK140*(1+'S&S'!$E$198),AK141*(1+'S&S'!$E$200),AK142*(1+'S&S'!$E$202),AK143*(1+'S&S'!$E$204),AK144*(1+'S&S'!$E$206))","v":0},{"$f":"-AL$190*(1+'S&S'!$E$164)+AL$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AL$218*(1+'S&S'!$E$166)+AL233*(1+'S&S'!$E$208)+AL234*(1+'S&S'!$E$210)+SUM(AL125*(1+'S&S'!$E$168),AL126*(1+'S&S'!$E$170),AL127*(1+'S&S'!$E$172),AL128*(1+'S&S'!$E$174),AL129*(1+'S&S'!$E$176),AL130*(1+'S&S'!$E$178),AL131*(1+'S&S'!$E$180),AL132*(1+'S&S'!$E$182),AL133*(1+'S&S'!$E$184),AL134*(1+'S&S'!$E$186),AL135*(1+'S&S'!$E$188),AL136*(1+'S&S'!$E$190),AL137*(1+'S&S'!$E$192),AL138*(1+'S&S'!$E$194),AL139*(1+'S&S'!$E$196),AL140*(1+'S&S'!$E$198),AL141*(1+'S&S'!$E$200),AL142*(1+'S&S'!$E$202),AL143*(1+'S&S'!$E$204),AL144*(1+'S&S'!$E$206))","v":0},{"$f":"-AM$190*(1+'S&S'!$E$164)+AM$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AM$218*(1+'S&S'!$E$166)+AM233*(1+'S&S'!$E$208)+AM234*(1+'S&S'!$E$210)+SUM(AM125*(1+'S&S'!$E$168),AM126*(1+'S&S'!$E$170),AM127*(1+'S&S'!$E$172),AM128*(1+'S&S'!$E$174),AM129*(1+'S&S'!$E$176),AM130*(1+'S&S'!$E$178),AM131*(1+'S&S'!$E$180),AM132*(1+'S&S'!$E$182),AM133*(1+'S&S'!$E$184),AM134*(1+'S&S'!$E$186),AM135*(1+'S&S'!$E$188),AM136*(1+'S&S'!$E$190),AM137*(1+'S&S'!$E$192),AM138*(1+'S&S'!$E$194),AM139*(1+'S&S'!$E$196),AM140*(1+'S&S'!$E$198),AM141*(1+'S&S'!$E$200),AM142*(1+'S&S'!$E$202),AM143*(1+'S&S'!$E$204),AM144*(1+'S&S'!$E$206))","v":0},{"$f":"-AN$190*(1+'S&S'!$E$164)+AN$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AN$218*(1+'S&S'!$E$166)+AN233*(1+'S&S'!$E$208)+AN234*(1+'S&S'!$E$210)+SUM(AN125*(1+'S&S'!$E$168),AN126*(1+'S&S'!$E$170),AN127*(1+'S&S'!$E$172),AN128*(1+'S&S'!$E$174),AN129*(1+'S&S'!$E$176),AN130*(1+'S&S'!$E$178),AN131*(1+'S&S'!$E$180),AN132*(1+'S&S'!$E$182),AN133*(1+'S&S'!$E$184),AN134*(1+'S&S'!$E$186),AN135*(1+'S&S'!$E$188),AN136*(1+'S&S'!$E$190),AN137*(1+'S&S'!$E$192),AN138*(1+'S&S'!$E$194),AN139*(1+'S&S'!$E$196),AN140*(1+'S&S'!$E$198),AN141*(1+'S&S'!$E$200),AN142*(1+'S&S'!$E$202),AN143*(1+'S&S'!$E$204),AN144*(1+'S&S'!$E$206))","v":0},{"$f":"-AO$190*(1+'S&S'!$E$164)+AO$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AO$218*(1+'S&S'!$E$166)+AO233*(1+'S&S'!$E$208)+AO234*(1+'S&S'!$E$210)+SUM(AO125*(1+'S&S'!$E$168),AO126*(1+'S&S'!$E$170),AO127*(1+'S&S'!$E$172),AO128*(1+'S&S'!$E$174),AO129*(1+'S&S'!$E$176),AO130*(1+'S&S'!$E$178),AO131*(1+'S&S'!$E$180),AO132*(1+'S&S'!$E$182),AO133*(1+'S&S'!$E$184),AO134*(1+'S&S'!$E$186),AO135*(1+'S&S'!$E$188),AO136*(1+'S&S'!$E$190),AO137*(1+'S&S'!$E$192),AO138*(1+'S&S'!$E$194),AO139*(1+'S&S'!$E$196),AO140*(1+'S&S'!$E$198),AO141*(1+'S&S'!$E$200),AO142*(1+'S&S'!$E$202),AO143*(1+'S&S'!$E$204),AO144*(1+'S&S'!$E$206))","v":0},{"$f":"-AP$190*(1+'S&S'!$E$164)+AP$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AP$218*(1+'S&S'!$E$166)+AP233*(1+'S&S'!$E$208)+AP234*(1+'S&S'!$E$210)+SUM(AP125*(1+'S&S'!$E$168),AP126*(1+'S&S'!$E$170),AP127*(1+'S&S'!$E$172),AP128*(1+'S&S'!$E$174),AP129*(1+'S&S'!$E$176),AP130*(1+'S&S'!$E$178),AP131*(1+'S&S'!$E$180),AP132*(1+'S&S'!$E$182),AP133*(1+'S&S'!$E$184),AP134*(1+'S&S'!$E$186),AP135*(1+'S&S'!$E$188),AP136*(1+'S&S'!$E$190),AP137*(1+'S&S'!$E$192),AP138*(1+'S&S'!$E$194),AP139*(1+'S&S'!$E$196),AP140*(1+'S&S'!$E$198),AP141*(1+'S&S'!$E$200),AP142*(1+'S&S'!$E$202),AP143*(1+'S&S'!$E$204),AP144*(1+'S&S'!$E$206))","v":0},{"$f":"-AQ$190*(1+'S&S'!$E$164)+AQ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AQ$218*(1+'S&S'!$E$166)+AQ233*(1+'S&S'!$E$208)+AQ234*(1+'S&S'!$E$210)+SUM(AQ125*(1+'S&S'!$E$168),AQ126*(1+'S&S'!$E$170),AQ127*(1+'S&S'!$E$172),AQ128*(1+'S&S'!$E$174),AQ129*(1+'S&S'!$E$176),AQ130*(1+'S&S'!$E$178),AQ131*(1+'S&S'!$E$180),AQ132*(1+'S&S'!$E$182),AQ133*(1+'S&S'!$E$184),AQ134*(1+'S&S'!$E$186),AQ135*(1+'S&S'!$E$188),AQ136*(1+'S&S'!$E$190),AQ137*(1+'S&S'!$E$192),AQ138*(1+'S&S'!$E$194),AQ139*(1+'S&S'!$E$196),AQ140*(1+'S&S'!$E$198),AQ141*(1+'S&S'!$E$200),AQ142*(1+'S&S'!$E$202),AQ143*(1+'S&S'!$E$204),AQ144*(1+'S&S'!$E$206))","v":0},{"$f":"-AR$190*(1+'S&S'!$E$164)+AR$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AR$218*(1+'S&S'!$E$166)+AR233*(1+'S&S'!$E$208)+AR234*(1+'S&S'!$E$210)+SUM(AR125*(1+'S&S'!$E$168),AR126*(1+'S&S'!$E$170),AR127*(1+'S&S'!$E$172),AR128*(1+'S&S'!$E$174),AR129*(1+'S&S'!$E$176),AR130*(1+'S&S'!$E$178),AR131*(1+'S&S'!$E$180),AR132*(1+'S&S'!$E$182),AR133*(1+'S&S'!$E$184),AR134*(1+'S&S'!$E$186),AR135*(1+'S&S'!$E$188),AR136*(1+'S&S'!$E$190),AR137*(1+'S&S'!$E$192),AR138*(1+'S&S'!$E$194),AR139*(1+'S&S'!$E$196),AR140*(1+'S&S'!$E$198),AR141*(1+'S&S'!$E$200),AR142*(1+'S&S'!$E$202),AR143*(1+'S&S'!$E$204),AR144*(1+'S&S'!$E$206))","v":0},{"$f":"-AS$190*(1+'S&S'!$E$164)+AS$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AS$218*(1+'S&S'!$E$166)+AS233*(1+'S&S'!$E$208)+AS234*(1+'S&S'!$E$210)+SUM(AS125*(1+'S&S'!$E$168),AS126*(1+'S&S'!$E$170),AS127*(1+'S&S'!$E$172),AS128*(1+'S&S'!$E$174),AS129*(1+'S&S'!$E$176),AS130*(1+'S&S'!$E$178),AS131*(1+'S&S'!$E$180),AS132*(1+'S&S'!$E$182),AS133*(1+'S&S'!$E$184),AS134*(1+'S&S'!$E$186),AS135*(1+'S&S'!$E$188),AS136*(1+'S&S'!$E$190),AS137*(1+'S&S'!$E$192),AS138*(1+'S&S'!$E$194),AS139*(1+'S&S'!$E$196),AS140*(1+'S&S'!$E$198),AS141*(1+'S&S'!$E$200),AS142*(1+'S&S'!$E$202),AS143*(1+'S&S'!$E$204),AS144*(1+'S&S'!$E$206))","v":0},{"$f":"-AT$190*(1+'S&S'!$E$164)+AT$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AT$218*(1+'S&S'!$E$166)+AT233*(1+'S&S'!$E$208)+AT234*(1+'S&S'!$E$210)+SUM(AT125*(1+'S&S'!$E$168),AT126*(1+'S&S'!$E$170),AT127*(1+'S&S'!$E$172),AT128*(1+'S&S'!$E$174),AT129*(1+'S&S'!$E$176),AT130*(1+'S&S'!$E$178),AT131*(1+'S&S'!$E$180),AT132*(1+'S&S'!$E$182),AT133*(1+'S&S'!$E$184),AT134*(1+'S&S'!$E$186),AT135*(1+'S&S'!$E$188),AT136*(1+'S&S'!$E$190),AT137*(1+'S&S'!$E$192),AT138*(1+'S&S'!$E$194),AT139*(1+'S&S'!$E$196),AT140*(1+'S&S'!$E$198),AT141*(1+'S&S'!$E$200),AT142*(1+'S&S'!$E$202),AT143*(1+'S&S'!$E$204),AT144*(1+'S&S'!$E$206))","v":0},{"$f":"-AU$190*(1+'S&S'!$E$164)+AU$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AU$218*(1+'S&S'!$E$166)+AU233*(1+'S&S'!$E$208)+AU234*(1+'S&S'!$E$210)+SUM(AU125*(1+'S&S'!$E$168),AU126*(1+'S&S'!$E$170),AU127*(1+'S&S'!$E$172),AU128*(1+'S&S'!$E$174),AU129*(1+'S&S'!$E$176),AU130*(1+'S&S'!$E$178),AU131*(1+'S&S'!$E$180),AU132*(1+'S&S'!$E$182),AU133*(1+'S&S'!$E$184),AU134*(1+'S&S'!$E$186),AU135*(1+'S&S'!$E$188),AU136*(1+'S&S'!$E$190),AU137*(1+'S&S'!$E$192),AU138*(1+'S&S'!$E$194),AU139*(1+'S&S'!$E$196),AU140*(1+'S&S'!$E$198),AU141*(1+'S&S'!$E$200),AU142*(1+'S&S'!$E$202),AU143*(1+'S&S'!$E$204),AU144*(1+'S&S'!$E$206))","v":0},{"$f":"-AV$190*(1+'S&S'!$E$164)+AV$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AV$218*(1+'S&S'!$E$166)+AV233*(1+'S&S'!$E$208)+AV234*(1+'S&S'!$E$210)+SUM(AV125*(1+'S&S'!$E$168),AV126*(1+'S&S'!$E$170),AV127*(1+'S&S'!$E$172),AV128*(1+'S&S'!$E$174),AV129*(1+'S&S'!$E$176),AV130*(1+'S&S'!$E$178),AV131*(1+'S&S'!$E$180),AV132*(1+'S&S'!$E$182),AV133*(1+'S&S'!$E$184),AV134*(1+'S&S'!$E$186),AV135*(1+'S&S'!$E$188),AV136*(1+'S&S'!$E$190),AV137*(1+'S&S'!$E$192),AV138*(1+'S&S'!$E$194),AV139*(1+'S&S'!$E$196),AV140*(1+'S&S'!$E$198),AV141*(1+'S&S'!$E$200),AV142*(1+'S&S'!$E$202),AV143*(1+'S&S'!$E$204),AV144*(1+'S&S'!$E$206))","v":0},{"$f":"-AW$190*(1+'S&S'!$E$164)+AW$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AW$218*(1+'S&S'!$E$166)+AW233*(1+'S&S'!$E$208)+AW234*(1+'S&S'!$E$210)+SUM(AW125*(1+'S&S'!$E$168),AW126*(1+'S&S'!$E$170),AW127*(1+'S&S'!$E$172),AW128*(1+'S&S'!$E$174),AW129*(1+'S&S'!$E$176),AW130*(1+'S&S'!$E$178),AW131*(1+'S&S'!$E$180),AW132*(1+'S&S'!$E$182),AW133*(1+'S&S'!$E$184),AW134*(1+'S&S'!$E$186),AW135*(1+'S&S'!$E$188),AW136*(1+'S&S'!$E$190),AW137*(1+'S&S'!$E$192),AW138*(1+'S&S'!$E$194),AW139*(1+'S&S'!$E$196),AW140*(1+'S&S'!$E$198),AW141*(1+'S&S'!$E$200),AW142*(1+'S&S'!$E$202),AW143*(1+'S&S'!$E$204),AW144*(1+'S&S'!$E$206))","v":0},{"$f":"-AX$190*(1+'S&S'!$E$164)+AX$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AX$218*(1+'S&S'!$E$166)+AX233*(1+'S&S'!$E$208)+AX234*(1+'S&S'!$E$210)+SUM(AX125*(1+'S&S'!$E$168),AX126*(1+'S&S'!$E$170),AX127*(1+'S&S'!$E$172),AX128*(1+'S&S'!$E$174),AX129*(1+'S&S'!$E$176),AX130*(1+'S&S'!$E$178),AX131*(1+'S&S'!$E$180),AX132*(1+'S&S'!$E$182),AX133*(1+'S&S'!$E$184),AX134*(1+'S&S'!$E$186),AX135*(1+'S&S'!$E$188),AX136*(1+'S&S'!$E$190),AX137*(1+'S&S'!$E$192),AX138*(1+'S&S'!$E$194),AX139*(1+'S&S'!$E$196),AX140*(1+'S&S'!$E$198),AX141*(1+'S&S'!$E$200),AX142*(1+'S&S'!$E$202),AX143*(1+'S&S'!$E$204),AX144*(1+'S&S'!$E$206))","v":0},{"$f":"-AY$190*(1+'S&S'!$E$164)+AY$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AY$218*(1+'S&S'!$E$166)+AY233*(1+'S&S'!$E$208)+AY234*(1+'S&S'!$E$210)+SUM(AY125*(1+'S&S'!$E$168),AY126*(1+'S&S'!$E$170),AY127*(1+'S&S'!$E$172),AY128*(1+'S&S'!$E$174),AY129*(1+'S&S'!$E$176),AY130*(1+'S&S'!$E$178),AY131*(1+'S&S'!$E$180),AY132*(1+'S&S'!$E$182),AY133*(1+'S&S'!$E$184),AY134*(1+'S&S'!$E$186),AY135*(1+'S&S'!$E$188),AY136*(1+'S&S'!$E$190),AY137*(1+'S&S'!$E$192),AY138*(1+'S&S'!$E$194),AY139*(1+'S&S'!$E$196),AY140*(1+'S&S'!$E$198),AY141*(1+'S&S'!$E$200),AY142*(1+'S&S'!$E$202),AY143*(1+'S&S'!$E$204),AY144*(1+'S&S'!$E$206))","v":0},{"$f":"-AZ$190*(1+'S&S'!$E$164)+AZ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AZ$218*(1+'S&S'!$E$166)+AZ233*(1+'S&S'!$E$208)+AZ234*(1+'S&S'!$E$210)+SUM(AZ125*(1+'S&S'!$E$168),AZ126*(1+'S&S'!$E$170),AZ127*(1+'S&S'!$E$172),AZ128*(1+'S&S'!$E$174),AZ129*(1+'S&S'!$E$176),AZ130*(1+'S&S'!$E$178),AZ131*(1+'S&S'!$E$180),AZ132*(1+'S&S'!$E$182),AZ133*(1+'S&S'!$E$184),AZ134*(1+'S&S'!$E$186),AZ135*(1+'S&S'!$E$188),AZ136*(1+'S&S'!$E$190),AZ137*(1+'S&S'!$E$192),AZ138*(1+'S&S'!$E$194),AZ139*(1+'S&S'!$E$196),AZ140*(1+'S&S'!$E$198),AZ141*(1+'S&S'!$E$200),AZ142*(1+'S&S'!$E$202),AZ143*(1+'S&S'!$E$204),AZ144*(1+'S&S'!$E$206))","v":0},{"$f":"-BA$190*(1+'S&S'!$E$164)+BA$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BA$218*(1+'S&S'!$E$166)+BA233*(1+'S&S'!$E$208)+BA234*(1+'S&S'!$E$210)+SUM(BA125*(1+'S&S'!$E$168),BA126*(1+'S&S'!$E$170),BA127*(1+'S&S'!$E$172),BA128*(1+'S&S'!$E$174),BA129*(1+'S&S'!$E$176),BA130*(1+'S&S'!$E$178),BA131*(1+'S&S'!$E$180),BA132*(1+'S&S'!$E$182),BA133*(1+'S&S'!$E$184),BA134*(1+'S&S'!$E$186),BA135*(1+'S&S'!$E$188),BA136*(1+'S&S'!$E$190),BA137*(1+'S&S'!$E$192),BA138*(1+'S&S'!$E$194),BA139*(1+'S&S'!$E$196),BA140*(1+'S&S'!$E$198),BA141*(1+'S&S'!$E$200),BA142*(1+'S&S'!$E$202),BA143*(1+'S&S'!$E$204),BA144*(1+'S&S'!$E$206))","v":0},{"$f":"-BB$190*(1+'S&S'!$E$164)+BB$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BB$218*(1+'S&S'!$E$166)+BB233*(1+'S&S'!$E$208)+BB234*(1+'S&S'!$E$210)+SUM(BB125*(1+'S&S'!$E$168),BB126*(1+'S&S'!$E$170),BB127*(1+'S&S'!$E$172),BB128*(1+'S&S'!$E$174),BB129*(1+'S&S'!$E$176),BB130*(1+'S&S'!$E$178),BB131*(1+'S&S'!$E$180),BB132*(1+'S&S'!$E$182),BB133*(1+'S&S'!$E$184),BB134*(1+'S&S'!$E$186),BB135*(1+'S&S'!$E$188),BB136*(1+'S&S'!$E$190),BB137*(1+'S&S'!$E$192),BB138*(1+'S&S'!$E$194),BB139*(1+'S&S'!$E$196),BB140*(1+'S&S'!$E$198),BB141*(1+'S&S'!$E$200),BB142*(1+'S&S'!$E$202),BB143*(1+'S&S'!$E$204),BB144*(1+'S&S'!$E$206))","v":0},{"$f":"-BC$190*(1+'S&S'!$E$164)+BC$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BC$218*(1+'S&S'!$E$166)+BC233*(1+'S&S'!$E$208)+BC234*(1+'S&S'!$E$210)+SUM(BC125*(1+'S&S'!$E$168),BC126*(1+'S&S'!$E$170),BC127*(1+'S&S'!$E$172),BC128*(1+'S&S'!$E$174),BC129*(1+'S&S'!$E$176),BC130*(1+'S&S'!$E$178),BC131*(1+'S&S'!$E$180),BC132*(1+'S&S'!$E$182),BC133*(1+'S&S'!$E$184),BC134*(1+'S&S'!$E$186),BC135*(1+'S&S'!$E$188),BC136*(1+'S&S'!$E$190),BC137*(1+'S&S'!$E$192),BC138*(1+'S&S'!$E$194),BC139*(1+'S&S'!$E$196),BC140*(1+'S&S'!$E$198),BC141*(1+'S&S'!$E$200),BC142*(1+'S&S'!$E$202),BC143*(1+'S&S'!$E$204),BC144*(1+'S&S'!$E$206))","v":0},{"$f":"-BD$190*(1+'S&S'!$E$164)+BD$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BD$218*(1+'S&S'!$E$166)+BD233*(1+'S&S'!$E$208)+BD234*(1+'S&S'!$E$210)+SUM(BD125*(1+'S&S'!$E$168),BD126*(1+'S&S'!$E$170),BD127*(1+'S&S'!$E$172),BD128*(1+'S&S'!$E$174),BD129*(1+'S&S'!$E$176),BD130*(1+'S&S'!$E$178),BD131*(1+'S&S'!$E$180),BD132*(1+'S&S'!$E$182),BD133*(1+'S&S'!$E$184),BD134*(1+'S&S'!$E$186),BD135*(1+'S&S'!$E$188),BD136*(1+'S&S'!$E$190),BD137*(1+'S&S'!$E$192),BD138*(1+'S&S'!$E$194),BD139*(1+'S&S'!$E$196),BD140*(1+'S&S'!$E$198),BD141*(1+'S&S'!$E$200),BD142*(1+'S&S'!$E$202),BD143*(1+'S&S'!$E$204),BD144*(1+'S&S'!$E$206))","v":0},{"$f":"-BE$190*(1+'S&S'!$E$164)+BE$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BE$218*(1+'S&S'!$E$166)+BE233*(1+'S&S'!$E$208)+BE234*(1+'S&S'!$E$210)+SUM(BE125*(1+'S&S'!$E$168),BE126*(1+'S&S'!$E$170),BE127*(1+'S&S'!$E$172),BE128*(1+'S&S'!$E$174),BE129*(1+'S&S'!$E$176),BE130*(1+'S&S'!$E$178),BE131*(1+'S&S'!$E$180),BE132*(1+'S&S'!$E$182),BE133*(1+'S&S'!$E$184),BE134*(1+'S&S'!$E$186),BE135*(1+'S&S'!$E$188),BE136*(1+'S&S'!$E$190),BE137*(1+'S&S'!$E$192),BE138*(1+'S&S'!$E$194),BE139*(1+'S&S'!$E$196),BE140*(1+'S&S'!$E$198),BE141*(1+'S&S'!$E$200),BE142*(1+'S&S'!$E$202),BE143*(1+'S&S'!$E$204),BE144*(1+'S&S'!$E$206))","v":0},{"$f":"-BF$190*(1+'S&S'!$E$164)+BF$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BF$218*(1+'S&S'!$E$166)+BF233*(1+'S&S'!$E$208)+BF234*(1+'S&S'!$E$210)+SUM(BF125*(1+'S&S'!$E$168),BF126*(1+'S&S'!$E$170),BF127*(1+'S&S'!$E$172),BF128*(1+'S&S'!$E$174),BF129*(1+'S&S'!$E$176),BF130*(1+'S&S'!$E$178),BF131*(1+'S&S'!$E$180),BF132*(1+'S&S'!$E$182),BF133*(1+'S&S'!$E$184),BF134*(1+'S&S'!$E$186),BF135*(1+'S&S'!$E$188),BF136*(1+'S&S'!$E$190),BF137*(1+'S&S'!$E$192),BF138*(1+'S&S'!$E$194),BF139*(1+'S&S'!$E$196),BF140*(1+'S&S'!$E$198),BF141*(1+'S&S'!$E$200),BF142*(1+'S&S'!$E$202),BF143*(1+'S&S'!$E$204),BF144*(1+'S&S'!$E$206))","v":0},{"$f":"-BG$190*(1+'S&S'!$E$164)+BG$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BG$218*(1+'S&S'!$E$166)+BG233*(1+'S&S'!$E$208)+BG234*(1+'S&S'!$E$210)+SUM(BG125*(1+'S&S'!$E$168),BG126*(1+'S&S'!$E$170),BG127*(1+'S&S'!$E$172),BG128*(1+'S&S'!$E$174),BG129*(1+'S&S'!$E$176),BG130*(1+'S&S'!$E$178),BG131*(1+'S&S'!$E$180),BG132*(1+'S&S'!$E$182),BG133*(1+'S&S'!$E$184),BG134*(1+'S&S'!$E$186),BG135*(1+'S&S'!$E$188),BG136*(1+'S&S'!$E$190),BG137*(1+'S&S'!$E$192),BG138*(1+'S&S'!$E$194),BG139*(1+'S&S'!$E$196),BG140*(1+'S&S'!$E$198),BG141*(1+'S&S'!$E$200),BG142*(1+'S&S'!$E$202),BG143*(1+'S&S'!$E$204),BG144*(1+'S&S'!$E$206))","v":0},{"$f":"-BH$190*(1+'S&S'!$E$164)+BH$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BH$218*(1+'S&S'!$E$166)+BH233*(1+'S&S'!$E$208)+BH234*(1+'S&S'!$E$210)+SUM(BH125*(1+'S&S'!$E$168),BH126*(1+'S&S'!$E$170),BH127*(1+'S&S'!$E$172),BH128*(1+'S&S'!$E$174),BH129*(1+'S&S'!$E$176),BH130*(1+'S&S'!$E$178),BH131*(1+'S&S'!$E$180),BH132*(1+'S&S'!$E$182),BH133*(1+'S&S'!$E$184),BH134*(1+'S&S'!$E$186),BH135*(1+'S&S'!$E$188),BH136*(1+'S&S'!$E$190),BH137*(1+'S&S'!$E$192),BH138*(1+'S&S'!$E$194),BH139*(1+'S&S'!$E$196),BH140*(1+'S&S'!$E$198),BH141*(1+'S&S'!$E$200),BH142*(1+'S&S'!$E$202),BH143*(1+'S&S'!$E$204),BH144*(1+'S&S'!$E$206))","v":0},{"$f":"-BI$190*(1+'S&S'!$E$164)+BI$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BI$218*(1+'S&S'!$E$166)+BI233*(1+'S&S'!$E$208)+BI234*(1+'S&S'!$E$210)+SUM(BI125*(1+'S&S'!$E$168),BI126*(1+'S&S'!$E$170),BI127*(1+'S&S'!$E$172),BI128*(1+'S&S'!$E$174),BI129*(1+'S&S'!$E$176),BI130*(1+'S&S'!$E$178),BI131*(1+'S&S'!$E$180),BI132*(1+'S&S'!$E$182),BI133*(1+'S&S'!$E$184),BI134*(1+'S&S'!$E$186),BI135*(1+'S&S'!$E$188),BI136*(1+'S&S'!$E$190),BI137*(1+'S&S'!$E$192),BI138*(1+'S&S'!$E$194),BI139*(1+'S&S'!$E$196),BI140*(1+'S&S'!$E$198),BI141*(1+'S&S'!$E$200),BI142*(1+'S&S'!$E$202),BI143*(1+'S&S'!$E$204),BI144*(1+'S&S'!$E$206))","v":0},{"$f":"-BJ$190*(1+'S&S'!$E$164)+BJ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BJ$218*(1+'S&S'!$E$166)+BJ233*(1+'S&S'!$E$208)+BJ234*(1+'S&S'!$E$210)+SUM(BJ125*(1+'S&S'!$E$168),BJ126*(1+'S&S'!$E$170),BJ127*(1+'S&S'!$E$172),BJ128*(1+'S&S'!$E$174),BJ129*(1+'S&S'!$E$176),BJ130*(1+'S&S'!$E$178),BJ131*(1+'S&S'!$E$180),BJ132*(1+'S&S'!$E$182),BJ133*(1+'S&S'!$E$184),BJ134*(1+'S&S'!$E$186),BJ135*(1+'S&S'!$E$188),BJ136*(1+'S&S'!$E$190),BJ137*(1+'S&S'!$E$192),BJ138*(1+'S&S'!$E$194),BJ139*(1+'S&S'!$E$196),BJ140*(1+'S&S'!$E$198),BJ141*(1+'S&S'!$E$200),BJ142*(1+'S&S'!$E$202),BJ143*(1+'S&S'!$E$204),BJ144*(1+'S&S'!$E$206))","v":0},{"$f":"-BK$190*(1+'S&S'!$E$164)+BK$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BK$218*(1+'S&S'!$E$166)+BK233*(1+'S&S'!$E$208)+BK234*(1+'S&S'!$E$210)+SUM(BK125*(1+'S&S'!$E$168),BK126*(1+'S&S'!$E$170),BK127*(1+'S&S'!$E$172),BK128*(1+'S&S'!$E$174),BK129*(1+'S&S'!$E$176),BK130*(1+'S&S'!$E$178),BK131*(1+'S&S'!$E$180),BK132*(1+'S&S'!$E$182),BK133*(1+'S&S'!$E$184),BK134*(1+'S&S'!$E$186),BK135*(1+'S&S'!$E$188),BK136*(1+'S&S'!$E$190),BK137*(1+'S&S'!$E$192),BK138*(1+'S&S'!$E$194),BK139*(1+'S&S'!$E$196),BK140*(1+'S&S'!$E$198),BK141*(1+'S&S'!$E$200),BK142*(1+'S&S'!$E$202),BK143*(1+'S&S'!$E$204),BK144*(1+'S&S'!$E$206))","v":0},{"$f":"-BL$190*(1+'S&S'!$E$164)+BL$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BL$218*(1+'S&S'!$E$166)+BL233*(1+'S&S'!$E$208)+BL234*(1+'S&S'!$E$210)+SUM(BL125*(1+'S&S'!$E$168),BL126*(1+'S&S'!$E$170),BL127*(1+'S&S'!$E$172),BL128*(1+'S&S'!$E$174),BL129*(1+'S&S'!$E$176),BL130*(1+'S&S'!$E$178),BL131*(1+'S&S'!$E$180),BL132*(1+'S&S'!$E$182),BL133*(1+'S&S'!$E$184),BL134*(1+'S&S'!$E$186),BL135*(1+'S&S'!$E$188),BL136*(1+'S&S'!$E$190),BL137*(1+'S&S'!$E$192),BL138*(1+'S&S'!$E$194),BL139*(1+'S&S'!$E$196),BL140*(1+'S&S'!$E$198),BL141*(1+'S&S'!$E$200),BL142*(1+'S&S'!$E$202),BL143*(1+'S&S'!$E$204),BL144*(1+'S&S'!$E$206))","v":0},{"$f":"-BM$190*(1+'S&S'!$E$164)+BM$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BM$218*(1+'S&S'!$E$166)+BM233*(1+'S&S'!$E$208)+BM234*(1+'S&S'!$E$210)+SUM(BM125*(1+'S&S'!$E$168),BM126*(1+'S&S'!$E$170),BM127*(1+'S&S'!$E$172),BM128*(1+'S&S'!$E$174),BM129*(1+'S&S'!$E$176),BM130*(1+'S&S'!$E$178),BM131*(1+'S&S'!$E$180),BM132*(1+'S&S'!$E$182),BM133*(1+'S&S'!$E$184),BM134*(1+'S&S'!$E$186),BM135*(1+'S&S'!$E$188),BM136*(1+'S&S'!$E$190),BM137*(1+'S&S'!$E$192),BM138*(1+'S&S'!$E$194),BM139*(1+'S&S'!$E$196),BM140*(1+'S&S'!$E$198),BM141*(1+'S&S'!$E$200),BM142*(1+'S&S'!$E$202),BM143*(1+'S&S'!$E$204),BM144*(1+'S&S'!$E$206))","v":0},{"$f":"-BN$190*(1+'S&S'!$E$164)+BN$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BN$218*(1+'S&S'!$E$166)+BN233*(1+'S&S'!$E$208)+BN234*(1+'S&S'!$E$210)+SUM(BN125*(1+'S&S'!$E$168),BN126*(1+'S&S'!$E$170),BN127*(1+'S&S'!$E$172),BN128*(1+'S&S'!$E$174),BN129*(1+'S&S'!$E$176),BN130*(1+'S&S'!$E$178),BN131*(1+'S&S'!$E$180),BN132*(1+'S&S'!$E$182),BN133*(1+'S&S'!$E$184),BN134*(1+'S&S'!$E$186),BN135*(1+'S&S'!$E$188),BN136*(1+'S&S'!$E$190),BN137*(1+'S&S'!$E$192),BN138*(1+'S&S'!$E$194),BN139*(1+'S&S'!$E$196),BN140*(1+'S&S'!$E$198),BN141*(1+'S&S'!$E$200),BN142*(1+'S&S'!$E$202),BN143*(1+'S&S'!$E$204),BN144*(1+'S&S'!$E$206))","v":0},{"$f":"-BO$190*(1+'S&S'!$E$164)+BO$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BO$218*(1+'S&S'!$E$166)+BO233*(1+'S&S'!$E$208)+BO234*(1+'S&S'!$E$210)+SUM(BO125*(1+'S&S'!$E$168),BO126*(1+'S&S'!$E$170),BO127*(1+'S&S'!$E$172),BO128*(1+'S&S'!$E$174),BO129*(1+'S&S'!$E$176),BO130*(1+'S&S'!$E$178),BO131*(1+'S&S'!$E$180),BO132*(1+'S&S'!$E$182),BO133*(1+'S&S'!$E$184),BO134*(1+'S&S'!$E$186),BO135*(1+'S&S'!$E$188),BO136*(1+'S&S'!$E$190),BO137*(1+'S&S'!$E$192),BO138*(1+'S&S'!$E$194),BO139*(1+'S&S'!$E$196),BO140*(1+'S&S'!$E$198),BO141*(1+'S&S'!$E$200),BO142*(1+'S&S'!$E$202),BO143*(1+'S&S'!$E$204),BO144*(1+'S&S'!$E$206))","v":0},{"$f":"-BP$190*(1+'S&S'!$E$164)+BP$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BP$218*(1+'S&S'!$E$166)+BP233*(1+'S&S'!$E$208)+BP234*(1+'S&S'!$E$210)+SUM(BP125*(1+'S&S'!$E$168),BP126*(1+'S&S'!$E$170),BP127*(1+'S&S'!$E$172),BP128*(1+'S&S'!$E$174),BP129*(1+'S&S'!$E$176),BP130*(1+'S&S'!$E$178),BP131*(1+'S&S'!$E$180),BP132*(1+'S&S'!$E$182),BP133*(1+'S&S'!$E$184),BP134*(1+'S&S'!$E$186),BP135*(1+'S&S'!$E$188),BP136*(1+'S&S'!$E$190),BP137*(1+'S&S'!$E$192),BP138*(1+'S&S'!$E$194),BP139*(1+'S&S'!$E$196),BP140*(1+'S&S'!$E$198),BP141*(1+'S&S'!$E$200),BP142*(1+'S&S'!$E$202),BP143*(1+'S&S'!$E$204),BP144*(1+'S&S'!$E$206))","v":0},{"$f":"-BQ$190*(1+'S&S'!$E$164)+BQ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BQ$218*(1+'S&S'!$E$166)+BQ233*(1+'S&S'!$E$208)+BQ234*(1+'S&S'!$E$210)+SUM(BQ125*(1+'S&S'!$E$168),BQ126*(1+'S&S'!$E$170),BQ127*(1+'S&S'!$E$172),BQ128*(1+'S&S'!$E$174),BQ129*(1+'S&S'!$E$176),BQ130*(1+'S&S'!$E$178),BQ131*(1+'S&S'!$E$180),BQ132*(1+'S&S'!$E$182),BQ133*(1+'S&S'!$E$184),BQ134*(1+'S&S'!$E$186),BQ135*(1+'S&S'!$E$188),BQ136*(1+'S&S'!$E$190),BQ137*(1+'S&S'!$E$192),BQ138*(1+'S&S'!$E$194),BQ139*(1+'S&S'!$E$196),BQ140*(1+'S&S'!$E$198),BQ141*(1+'S&S'!$E$200),BQ142*(1+'S&S'!$E$202),BQ143*(1+'S&S'!$E$204),BQ144*(1+'S&S'!$E$206))","v":0},{"$f":"-BR$190*(1+'S&S'!$E$164)+BR$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BR$218*(1+'S&S'!$E$166)+BR233*(1+'S&S'!$E$208)+BR234*(1+'S&S'!$E$210)+SUM(BR125*(1+'S&S'!$E$168),BR126*(1+'S&S'!$E$170),BR127*(1+'S&S'!$E$172),BR128*(1+'S&S'!$E$174),BR129*(1+'S&S'!$E$176),BR130*(1+'S&S'!$E$178),BR131*(1+'S&S'!$E$180),BR132*(1+'S&S'!$E$182),BR133*(1+'S&S'!$E$184),BR134*(1+'S&S'!$E$186),BR135*(1+'S&S'!$E$188),BR136*(1+'S&S'!$E$190),BR137*(1+'S&S'!$E$192),BR138*(1+'S&S'!$E$194),BR139*(1+'S&S'!$E$196),BR140*(1+'S&S'!$E$198),BR141*(1+'S&S'!$E$200),BR142*(1+'S&S'!$E$202),BR143*(1+'S&S'!$E$204),BR144*(1+'S&S'!$E$206))","v":0},{"$f":"-BS$190*(1+'S&S'!$E$164)+BS$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BS$218*(1+'S&S'!$E$166)+BS233*(1+'S&S'!$E$208)+BS234*(1+'S&S'!$E$210)+SUM(BS125*(1+'S&S'!$E$168),BS126*(1+'S&S'!$E$170),BS127*(1+'S&S'!$E$172),BS128*(1+'S&S'!$E$174),BS129*(1+'S&S'!$E$176),BS130*(1+'S&S'!$E$178),BS131*(1+'S&S'!$E$180),BS132*(1+'S&S'!$E$182),BS133*(1+'S&S'!$E$184),BS134*(1+'S&S'!$E$186),BS135*(1+'S&S'!$E$188),BS136*(1+'S&S'!$E$190),BS137*(1+'S&S'!$E$192),BS138*(1+'S&S'!$E$194),BS139*(1+'S&S'!$E$196),BS140*(1+'S&S'!$E$198),BS141*(1+'S&S'!$E$200),BS142*(1+'S&S'!$E$202),BS143*(1+'S&S'!$E$204),BS144*(1+'S&S'!$E$206))","v":0},{"$f":"-BT$190*(1+'S&S'!$E$164)+BT$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BT$218*(1+'S&S'!$E$166)+BT233*(1+'S&S'!$E$208)+BT234*(1+'S&S'!$E$210)+SUM(BT125*(1+'S&S'!$E$168),BT126*(1+'S&S'!$E$170),BT127*(1+'S&S'!$E$172),BT128*(1+'S&S'!$E$174),BT129*(1+'S&S'!$E$176),BT130*(1+'S&S'!$E$178),BT131*(1+'S&S'!$E$180),BT132*(1+'S&S'!$E$182),BT133*(1+'S&S'!$E$184),BT134*(1+'S&S'!$E$186),BT135*(1+'S&S'!$E$188),BT136*(1+'S&S'!$E$190),BT137*(1+'S&S'!$E$192),BT138*(1+'S&S'!$E$194),BT139*(1+'S&S'!$E$196),BT140*(1+'S&S'!$E$198),BT141*(1+'S&S'!$E$200),BT142*(1+'S&S'!$E$202),BT143*(1+'S&S'!$E$204),BT144*(1+'S&S'!$E$206))","v":0},{"$f":"-BU$190*(1+'S&S'!$E$164)+BU$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BU$218*(1+'S&S'!$E$166)+BU233*(1+'S&S'!$E$208)+BU234*(1+'S&S'!$E$210)+SUM(BU125*(1+'S&S'!$E$168),BU126*(1+'S&S'!$E$170),BU127*(1+'S&S'!$E$172),BU128*(1+'S&S'!$E$174),BU129*(1+'S&S'!$E$176),BU130*(1+'S&S'!$E$178),BU131*(1+'S&S'!$E$180),BU132*(1+'S&S'!$E$182),BU133*(1+'S&S'!$E$184),BU134*(1+'S&S'!$E$186),BU135*(1+'S&S'!$E$188),BU136*(1+'S&S'!$E$190),BU137*(1+'S&S'!$E$192),BU138*(1+'S&S'!$E$194),BU139*(1+'S&S'!$E$196),BU140*(1+'S&S'!$E$198),BU141*(1+'S&S'!$E$200),BU142*(1+'S&S'!$E$202),BU143*(1+'S&S'!$E$204),BU144*(1+'S&S'!$E$206))","v":0},{"$f":"-BV$190*(1+'S&S'!$E$164)+BV$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BV$218*(1+'S&S'!$E$166)+BV233*(1+'S&S'!$E$208)+BV234*(1+'S&S'!$E$210)+SUM(BV125*(1+'S&S'!$E$168),BV126*(1+'S&S'!$E$170),BV127*(1+'S&S'!$E$172),BV128*(1+'S&S'!$E$174),BV129*(1+'S&S'!$E$176),BV130*(1+'S&S'!$E$178),BV131*(1+'S&S'!$E$180),BV132*(1+'S&S'!$E$182),BV133*(1+'S&S'!$E$184),BV134*(1+'S&S'!$E$186),BV135*(1+'S&S'!$E$188),BV136*(1+'S&S'!$E$190),BV137*(1+'S&S'!$E$192),BV138*(1+'S&S'!$E$194),BV139*(1+'S&S'!$E$196),BV140*(1+'S&S'!$E$198),BV141*(1+'S&S'!$E$200),BV142*(1+'S&S'!$E$202),BV143*(1+'S&S'!$E$204),BV144*(1+'S&S'!$E$206))","v":0},{"$f":"-BW$190*(1+'S&S'!$E$164)+BW$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BW$218*(1+'S&S'!$E$166)+BW233*(1+'S&S'!$E$208)+BW234*(1+'S&S'!$E$210)+SUM(BW125*(1+'S&S'!$E$168),BW126*(1+'S&S'!$E$170),BW127*(1+'S&S'!$E$172),BW128*(1+'S&S'!$E$174),BW129*(1+'S&S'!$E$176),BW130*(1+'S&S'!$E$178),BW131*(1+'S&S'!$E$180),BW132*(1+'S&S'!$E$182),BW133*(1+'S&S'!$E$184),BW134*(1+'S&S'!$E$186),BW135*(1+'S&S'!$E$188),BW136*(1+'S&S'!$E$190),BW137*(1+'S&S'!$E$192),BW138*(1+'S&S'!$E$194),BW139*(1+'S&S'!$E$196),BW140*(1+'S&S'!$E$198),BW141*(1+'S&S'!$E$200),BW142*(1+'S&S'!$E$202),BW143*(1+'S&S'!$E$204),BW144*(1+'S&S'!$E$206))","v":0},{"$f":"-BX$190*(1+'S&S'!$E$164)+BX$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BX$218*(1+'S&S'!$E$166)+BX233*(1+'S&S'!$E$208)+BX234*(1+'S&S'!$E$210)+SUM(BX125*(1+'S&S'!$E$168),BX126*(1+'S&S'!$E$170),BX127*(1+'S&S'!$E$172),BX128*(1+'S&S'!$E$174),BX129*(1+'S&S'!$E$176),BX130*(1+'S&S'!$E$178),BX131*(1+'S&S'!$E$180),BX132*(1+'S&S'!$E$182),BX133*(1+'S&S'!$E$184),BX134*(1+'S&S'!$E$186),BX135*(1+'S&S'!$E$188),BX136*(1+'S&S'!$E$190),BX137*(1+'S&S'!$E$192),BX138*(1+'S&S'!$E$194),BX139*(1+'S&S'!$E$196),BX140*(1+'S&S'!$E$198),BX141*(1+'S&S'!$E$200),BX142*(1+'S&S'!$E$202),BX143*(1+'S&S'!$E$204),BX144*(1+'S&S'!$E$206))","v":0},{"$f":"-BY$190*(1+'S&S'!$E$164)+BY$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BY$218*(1+'S&S'!$E$166)+BY233*(1+'S&S'!$E$208)+BY234*(1+'S&S'!$E$210)+SUM(BY125*(1+'S&S'!$E$168),BY126*(1+'S&S'!$E$170),BY127*(1+'S&S'!$E$172),BY128*(1+'S&S'!$E$174),BY129*(1+'S&S'!$E$176),BY130*(1+'S&S'!$E$178),BY131*(1+'S&S'!$E$180),BY132*(1+'S&S'!$E$182),BY133*(1+'S&S'!$E$184),BY134*(1+'S&S'!$E$186),BY135*(1+'S&S'!$E$188),BY136*(1+'S&S'!$E$190),BY137*(1+'S&S'!$E$192),BY138*(1+'S&S'!$E$194),BY139*(1+'S&S'!$E$196),BY140*(1+'S&S'!$E$198),BY141*(1+'S&S'!$E$200),BY142*(1+'S&S'!$E$202),BY143*(1+'S&S'!$E$204),BY144*(1+'S&S'!$E$206))","v":0},{"$f":"-BZ$190*(1+'S&S'!$E$164)+BZ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BZ$218*(1+'S&S'!$E$166)+BZ233*(1+'S&S'!$E$208)+BZ234*(1+'S&S'!$E$210)+SUM(BZ125*(1+'S&S'!$E$168),BZ126*(1+'S&S'!$E$170),BZ127*(1+'S&S'!$E$172),BZ128*(1+'S&S'!$E$174),BZ129*(1+'S&S'!$E$176),BZ130*(1+'S&S'!$E$178),BZ131*(1+'S&S'!$E$180),BZ132*(1+'S&S'!$E$182),BZ133*(1+'S&S'!$E$184),BZ134*(1+'S&S'!$E$186),BZ135*(1+'S&S'!$E$188),BZ136*(1+'S&S'!$E$190),BZ137*(1+'S&S'!$E$192),BZ138*(1+'S&S'!$E$194),BZ139*(1+'S&S'!$E$196),BZ140*(1+'S&S'!$E$198),BZ141*(1+'S&S'!$E$200),BZ142*(1+'S&S'!$E$202),BZ143*(1+'S&S'!$E$204),BZ144*(1+'S&S'!$E$206))","v":0},{"$f":"-CA$190*(1+'S&S'!$E$164)+CA$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CA$218*(1+'S&S'!$E$166)+CA233*(1+'S&S'!$E$208)+CA234*(1+'S&S'!$E$210)+SUM(CA125*(1+'S&S'!$E$168),CA126*(1+'S&S'!$E$170),CA127*(1+'S&S'!$E$172),CA128*(1+'S&S'!$E$174),CA129*(1+'S&S'!$E$176),CA130*(1+'S&S'!$E$178),CA131*(1+'S&S'!$E$180),CA132*(1+'S&S'!$E$182),CA133*(1+'S&S'!$E$184),CA134*(1+'S&S'!$E$186),CA135*(1+'S&S'!$E$188),CA136*(1+'S&S'!$E$190),CA137*(1+'S&S'!$E$192),CA138*(1+'S&S'!$E$194),CA139*(1+'S&S'!$E$196),CA140*(1+'S&S'!$E$198),CA141*(1+'S&S'!$E$200),CA142*(1+'S&S'!$E$202),CA143*(1+'S&S'!$E$204),CA144*(1+'S&S'!$E$206))","v":0},{"$f":"-CB$190*(1+'S&S'!$E$164)+CB$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CB$218*(1+'S&S'!$E$166)+CB233*(1+'S&S'!$E$208)+CB234*(1+'S&S'!$E$210)+SUM(CB125*(1+'S&S'!$E$168),CB126*(1+'S&S'!$E$170),CB127*(1+'S&S'!$E$172),CB128*(1+'S&S'!$E$174),CB129*(1+'S&S'!$E$176),CB130*(1+'S&S'!$E$178),CB131*(1+'S&S'!$E$180),CB132*(1+'S&S'!$E$182),CB133*(1+'S&S'!$E$184),CB134*(1+'S&S'!$E$186),CB135*(1+'S&S'!$E$188),CB136*(1+'S&S'!$E$190),CB137*(1+'S&S'!$E$192),CB138*(1+'S&S'!$E$194),CB139*(1+'S&S'!$E$196),CB140*(1+'S&S'!$E$198),CB141*(1+'S&S'!$E$200),CB142*(1+'S&S'!$E$202),CB143*(1+'S&S'!$E$204),CB144*(1+'S&S'!$E$206))","v":0},{"$f":"-CC$190*(1+'S&S'!$E$164)+CC$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CC$218*(1+'S&S'!$E$166)+CC233*(1+'S&S'!$E$208)+CC234*(1+'S&S'!$E$210)+SUM(CC125*(1+'S&S'!$E$168),CC126*(1+'S&S'!$E$170),CC127*(1+'S&S'!$E$172),CC128*(1+'S&S'!$E$174),CC129*(1+'S&S'!$E$176),CC130*(1+'S&S'!$E$178),CC131*(1+'S&S'!$E$180),CC132*(1+'S&S'!$E$182),CC133*(1+'S&S'!$E$184),CC134*(1+'S&S'!$E$186),CC135*(1+'S&S'!$E$188),CC136*(1+'S&S'!$E$190),CC137*(1+'S&S'!$E$192),CC138*(1+'S&S'!$E$194),CC139*(1+'S&S'!$E$196),CC140*(1+'S&S'!$E$198),CC141*(1+'S&S'!$E$200),CC142*(1+'S&S'!$E$202),CC143*(1+'S&S'!$E$204),CC144*(1+'S&S'!$E$206))","v":0},{"$f":"-CD$190*(1+'S&S'!$E$164)+CD$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CD$218*(1+'S&S'!$E$166)+CD233*(1+'S&S'!$E$208)+CD234*(1+'S&S'!$E$210)+SUM(CD125*(1+'S&S'!$E$168),CD126*(1+'S&S'!$E$170),CD127*(1+'S&S'!$E$172),CD128*(1+'S&S'!$E$174),CD129*(1+'S&S'!$E$176),CD130*(1+'S&S'!$E$178),CD131*(1+'S&S'!$E$180),CD132*(1+'S&S'!$E$182),CD133*(1+'S&S'!$E$184),CD134*(1+'S&S'!$E$186),CD135*(1+'S&S'!$E$188),CD136*(1+'S&S'!$E$190),CD137*(1+'S&S'!$E$192),CD138*(1+'S&S'!$E$194),CD139*(1+'S&S'!$E$196),CD140*(1+'S&S'!$E$198),CD141*(1+'S&S'!$E$200),CD142*(1+'S&S'!$E$202),CD143*(1+'S&S'!$E$204),CD144*(1+'S&S'!$E$206))","v":0},{"$f":"-CE$190*(1+'S&S'!$E$164)+CE$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CE$218*(1+'S&S'!$E$166)+CE233*(1+'S&S'!$E$208)+CE234*(1+'S&S'!$E$210)+SUM(CE125*(1+'S&S'!$E$168),CE126*(1+'S&S'!$E$170),CE127*(1+'S&S'!$E$172),CE128*(1+'S&S'!$E$174),CE129*(1+'S&S'!$E$176),CE130*(1+'S&S'!$E$178),CE131*(1+'S&S'!$E$180),CE132*(1+'S&S'!$E$182),CE133*(1+'S&S'!$E$184),CE134*(1+'S&S'!$E$186),CE135*(1+'S&S'!$E$188),CE136*(1+'S&S'!$E$190),CE137*(1+'S&S'!$E$192),CE138*(1+'S&S'!$E$194),CE139*(1+'S&S'!$E$196),CE140*(1+'S&S'!$E$198),CE141*(1+'S&S'!$E$200),CE142*(1+'S&S'!$E$202),CE143*(1+'S&S'!$E$204),CE144*(1+'S&S'!$E$206))","v":0},{"$f":"-CF$190*(1+'S&S'!$E$164)+CF$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CF$218*(1+'S&S'!$E$166)+CF233*(1+'S&S'!$E$208)+CF234*(1+'S&S'!$E$210)+SUM(CF125*(1+'S&S'!$E$168),CF126*(1+'S&S'!$E$170),CF127*(1+'S&S'!$E$172),CF128*(1+'S&S'!$E$174),CF129*(1+'S&S'!$E$176),CF130*(1+'S&S'!$E$178),CF131*(1+'S&S'!$E$180),CF132*(1+'S&S'!$E$182),CF133*(1+'S&S'!$E$184),CF134*(1+'S&S'!$E$186),CF135*(1+'S&S'!$E$188),CF136*(1+'S&S'!$E$190),CF137*(1+'S&S'!$E$192),CF138*(1+'S&S'!$E$194),CF139*(1+'S&S'!$E$196),CF140*(1+'S&S'!$E$198),CF141*(1+'S&S'!$E$200),CF142*(1+'S&S'!$E$202),CF143*(1+'S&S'!$E$204),CF144*(1+'S&S'!$E$206))","v":0},{"$f":"-CG$190*(1+'S&S'!$E$164)+CG$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CG$218*(1+'S&S'!$E$166)+CG233*(1+'S&S'!$E$208)+CG234*(1+'S&S'!$E$210)+SUM(CG125*(1+'S&S'!$E$168),CG126*(1+'S&S'!$E$170),CG127*(1+'S&S'!$E$172),CG128*(1+'S&S'!$E$174),CG129*(1+'S&S'!$E$176),CG130*(1+'S&S'!$E$178),CG131*(1+'S&S'!$E$180),CG132*(1+'S&S'!$E$182),CG133*(1+'S&S'!$E$184),CG134*(1+'S&S'!$E$186),CG135*(1+'S&S'!$E$188),CG136*(1+'S&S'!$E$190),CG137*(1+'S&S'!$E$192),CG138*(1+'S&S'!$E$194),CG139*(1+'S&S'!$E$196),CG140*(1+'S&S'!$E$198),CG141*(1+'S&S'!$E$200),CG142*(1+'S&S'!$E$202),CG143*(1+'S&S'!$E$204),CG144*(1+'S&S'!$E$206))","v":0},{"$f":"-CH$190*(1+'S&S'!$E$164)+CH$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CH$218*(1+'S&S'!$E$166)+CH233*(1+'S&S'!$E$208)+CH234*(1+'S&S'!$E$210)+SUM(CH125*(1+'S&S'!$E$168),CH126*(1+'S&S'!$E$170),CH127*(1+'S&S'!$E$172),CH128*(1+'S&S'!$E$174),CH129*(1+'S&S'!$E$176),CH130*(1+'S&S'!$E$178),CH131*(1+'S&S'!$E$180),CH132*(1+'S&S'!$E$182),CH133*(1+'S&S'!$E$184),CH134*(1+'S&S'!$E$186),CH135*(1+'S&S'!$E$188),CH136*(1+'S&S'!$E$190),CH137*(1+'S&S'!$E$192),CH138*(1+'S&S'!$E$194),CH139*(1+'S&S'!$E$196),CH140*(1+'S&S'!$E$198),CH141*(1+'S&S'!$E$200),CH142*(1+'S&S'!$E$202),CH143*(1+'S&S'!$E$204),CH144*(1+'S&S'!$E$206))","v":0},{"$f":"-CI$190*(1+'S&S'!$E$164)+CI$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CI$218*(1+'S&S'!$E$166)+CI233*(1+'S&S'!$E$208)+CI234*(1+'S&S'!$E$210)+SUM(CI125*(1+'S&S'!$E$168),CI126*(1+'S&S'!$E$170),CI127*(1+'S&S'!$E$172),CI128*(1+'S&S'!$E$174),CI129*(1+'S&S'!$E$176),CI130*(1+'S&S'!$E$178),CI131*(1+'S&S'!$E$180),CI132*(1+'S&S'!$E$182),CI133*(1+'S&S'!$E$184),CI134*(1+'S&S'!$E$186),CI135*(1+'S&S'!$E$188),CI136*(1+'S&S'!$E$190),CI137*(1+'S&S'!$E$192),CI138*(1+'S&S'!$E$194),CI139*(1+'S&S'!$E$196),CI140*(1+'S&S'!$E$198),CI141*(1+'S&S'!$E$200),CI142*(1+'S&S'!$E$202),CI143*(1+'S&S'!$E$204),CI144*(1+'S&S'!$E$206))","v":0},{"$f":"-CJ$190*(1+'S&S'!$E$164)+CJ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CJ$218*(1+'S&S'!$E$166)+CJ233*(1+'S&S'!$E$208)+CJ234*(1+'S&S'!$E$210)+SUM(CJ125*(1+'S&S'!$E$168),CJ126*(1+'S&S'!$E$170),CJ127*(1+'S&S'!$E$172),CJ128*(1+'S&S'!$E$174),CJ129*(1+'S&S'!$E$176),CJ130*(1+'S&S'!$E$178),CJ131*(1+'S&S'!$E$180),CJ132*(1+'S&S'!$E$182),CJ133*(1+'S&S'!$E$184),CJ134*(1+'S&S'!$E$186),CJ135*(1+'S&S'!$E$188),CJ136*(1+'S&S'!$E$190),CJ137*(1+'S&S'!$E$192),CJ138*(1+'S&S'!$E$194),CJ139*(1+'S&S'!$E$196),CJ140*(1+'S&S'!$E$198),CJ141*(1+'S&S'!$E$200),CJ142*(1+'S&S'!$E$202),CJ143*(1+'S&S'!$E$204),CJ144*(1+'S&S'!$E$206))","v":0},{"$f":"-CK$190*(1+'S&S'!$E$164)+CK$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CK$218*(1+'S&S'!$E$166)+CK233*(1+'S&S'!$E$208)+CK234*(1+'S&S'!$E$210)+SUM(CK125*(1+'S&S'!$E$168),CK126*(1+'S&S'!$E$170),CK127*(1+'S&S'!$E$172),CK128*(1+'S&S'!$E$174),CK129*(1+'S&S'!$E$176),CK130*(1+'S&S'!$E$178),CK131*(1+'S&S'!$E$180),CK132*(1+'S&S'!$E$182),CK133*(1+'S&S'!$E$184),CK134*(1+'S&S'!$E$186),CK135*(1+'S&S'!$E$188),CK136*(1+'S&S'!$E$190),CK137*(1+'S&S'!$E$192),CK138*(1+'S&S'!$E$194),CK139*(1+'S&S'!$E$196),CK140*(1+'S&S'!$E$198),CK141*(1+'S&S'!$E$200),CK142*(1+'S&S'!$E$202),CK143*(1+'S&S'!$E$204),CK144*(1+'S&S'!$E$206))","v":0},{"$f":"-CL$190*(1+'S&S'!$E$164)+CL$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CL$218*(1+'S&S'!$E$166)+CL233*(1+'S&S'!$E$208)+CL234*(1+'S&S'!$E$210)+SUM(CL125*(1+'S&S'!$E$168),CL126*(1+'S&S'!$E$170),CL127*(1+'S&S'!$E$172),CL128*(1+'S&S'!$E$174),CL129*(1+'S&S'!$E$176),CL130*(1+'S&S'!$E$178),CL131*(1+'S&S'!$E$180),CL132*(1+'S&S'!$E$182),CL133*(1+'S&S'!$E$184),CL134*(1+'S&S'!$E$186),CL135*(1+'S&S'!$E$188),CL136*(1+'S&S'!$E$190),CL137*(1+'S&S'!$E$192),CL138*(1+'S&S'!$E$194),CL139*(1+'S&S'!$E$196),CL140*(1+'S&S'!$E$198),CL141*(1+'S&S'!$E$200),CL142*(1+'S&S'!$E$202),CL143*(1+'S&S'!$E$204),CL144*(1+'S&S'!$E$206))","v":0},{"$f":"-CM$190*(1+'S&S'!$E$164)+CM$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CM$218*(1+'S&S'!$E$166)+CM233*(1+'S&S'!$E$208)+CM234*(1+'S&S'!$E$210)+SUM(CM125*(1+'S&S'!$E$168),CM126*(1+'S&S'!$E$170),CM127*(1+'S&S'!$E$172),CM128*(1+'S&S'!$E$174),CM129*(1+'S&S'!$E$176),CM130*(1+'S&S'!$E$178),CM131*(1+'S&S'!$E$180),CM132*(1+'S&S'!$E$182),CM133*(1+'S&S'!$E$184),CM134*(1+'S&S'!$E$186),CM135*(1+'S&S'!$E$188),CM136*(1+'S&S'!$E$190),CM137*(1+'S&S'!$E$192),CM138*(1+'S&S'!$E$194),CM139*(1+'S&S'!$E$196),CM140*(1+'S&S'!$E$198),CM141*(1+'S&S'!$E$200),CM142*(1+'S&S'!$E$202),CM143*(1+'S&S'!$E$204),CM144*(1+'S&S'!$E$206))","v":0},{"$f":"-CN$190*(1+'S&S'!$E$164)+CN$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CN$218*(1+'S&S'!$E$166)+CN233*(1+'S&S'!$E$208)+CN234*(1+'S&S'!$E$210)+SUM(CN125*(1+'S&S'!$E$168),CN126*(1+'S&S'!$E$170),CN127*(1+'S&S'!$E$172),CN128*(1+'S&S'!$E$174),CN129*(1+'S&S'!$E$176),CN130*(1+'S&S'!$E$178),CN131*(1+'S&S'!$E$180),CN132*(1+'S&S'!$E$182),CN133*(1+'S&S'!$E$184),CN134*(1+'S&S'!$E$186),CN135*(1+'S&S'!$E$188),CN136*(1+'S&S'!$E$190),CN137*(1+'S&S'!$E$192),CN138*(1+'S&S'!$E$194),CN139*(1+'S&S'!$E$196),CN140*(1+'S&S'!$E$198),CN141*(1+'S&S'!$E$200),CN142*(1+'S&S'!$E$202),CN143*(1+'S&S'!$E$204),CN144*(1+'S&S'!$E$206))","v":0},{"$f":"-CO$190*(1+'S&S'!$E$164)+CO$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CO$218*(1+'S&S'!$E$166)+CO233*(1+'S&S'!$E$208)+CO234*(1+'S&S'!$E$210)+SUM(CO125*(1+'S&S'!$E$168),CO126*(1+'S&S'!$E$170),CO127*(1+'S&S'!$E$172),CO128*(1+'S&S'!$E$174),CO129*(1+'S&S'!$E$176),CO130*(1+'S&S'!$E$178),CO131*(1+'S&S'!$E$180),CO132*(1+'S&S'!$E$182),CO133*(1+'S&S'!$E$184),CO134*(1+'S&S'!$E$186),CO135*(1+'S&S'!$E$188),CO136*(1+'S&S'!$E$190),CO137*(1+'S&S'!$E$192),CO138*(1+'S&S'!$E$194),CO139*(1+'S&S'!$E$196),CO140*(1+'S&S'!$E$198),CO141*(1+'S&S'!$E$200),CO142*(1+'S&S'!$E$202),CO143*(1+'S&S'!$E$204),CO144*(1+'S&S'!$E$206))","v":0},{"$f":"-CP$190*(1+'S&S'!$E$164)+CP$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CP$218*(1+'S&S'!$E$166)+CP233*(1+'S&S'!$E$208)+CP234*(1+'S&S'!$E$210)+SUM(CP125*(1+'S&S'!$E$168),CP126*(1+'S&S'!$E$170),CP127*(1+'S&S'!$E$172),CP128*(1+'S&S'!$E$174),CP129*(1+'S&S'!$E$176),CP130*(1+'S&S'!$E$178),CP131*(1+'S&S'!$E$180),CP132*(1+'S&S'!$E$182),CP133*(1+'S&S'!$E$184),CP134*(1+'S&S'!$E$186),CP135*(1+'S&S'!$E$188),CP136*(1+'S&S'!$E$190),CP137*(1+'S&S'!$E$192),CP138*(1+'S&S'!$E$194),CP139*(1+'S&S'!$E$196),CP140*(1+'S&S'!$E$198),CP141*(1+'S&S'!$E$200),CP142*(1+'S&S'!$E$202),CP143*(1+'S&S'!$E$204),CP144*(1+'S&S'!$E$206))","v":0},{"$f":"-CQ$190*(1+'S&S'!$E$164)+CQ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CQ$218*(1+'S&S'!$E$166)+CQ233*(1+'S&S'!$E$208)+CQ234*(1+'S&S'!$E$210)+SUM(CQ125*(1+'S&S'!$E$168),CQ126*(1+'S&S'!$E$170),CQ127*(1+'S&S'!$E$172),CQ128*(1+'S&S'!$E$174),CQ129*(1+'S&S'!$E$176),CQ130*(1+'S&S'!$E$178),CQ131*(1+'S&S'!$E$180),CQ132*(1+'S&S'!$E$182),CQ133*(1+'S&S'!$E$184),CQ134*(1+'S&S'!$E$186),CQ135*(1+'S&S'!$E$188),CQ136*(1+'S&S'!$E$190),CQ137*(1+'S&S'!$E$192),CQ138*(1+'S&S'!$E$194),CQ139*(1+'S&S'!$E$196),CQ140*(1+'S&S'!$E$198),CQ141*(1+'S&S'!$E$200),CQ142*(1+'S&S'!$E$202),CQ143*(1+'S&S'!$E$204),CQ144*(1+'S&S'!$E$206))","v":0},{"$f":"-CR$190*(1+'S&S'!$E$164)+CR$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CR$218*(1+'S&S'!$E$166)+CR233*(1+'S&S'!$E$208)+CR234*(1+'S&S'!$E$210)+SUM(CR125*(1+'S&S'!$E$168),CR126*(1+'S&S'!$E$170),CR127*(1+'S&S'!$E$172),CR128*(1+'S&S'!$E$174),CR129*(1+'S&S'!$E$176),CR130*(1+'S&S'!$E$178),CR131*(1+'S&S'!$E$180),CR132*(1+'S&S'!$E$182),CR133*(1+'S&S'!$E$184),CR134*(1+'S&S'!$E$186),CR135*(1+'S&S'!$E$188),CR136*(1+'S&S'!$E$190),CR137*(1+'S&S'!$E$192),CR138*(1+'S&S'!$E$194),CR139*(1+'S&S'!$E$196),CR140*(1+'S&S'!$E$198),CR141*(1+'S&S'!$E$200),CR142*(1+'S&S'!$E$202),CR143*(1+'S&S'!$E$204),CR144*(1+'S&S'!$E$206))","v":0},{"$f":"-CS$190*(1+'S&S'!$E$164)+CS$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CS$218*(1+'S&S'!$E$166)+CS233*(1+'S&S'!$E$208)+CS234*(1+'S&S'!$E$210)+SUM(CS125*(1+'S&S'!$E$168),CS126*(1+'S&S'!$E$170),CS127*(1+'S&S'!$E$172),CS128*(1+'S&S'!$E$174),CS129*(1+'S&S'!$E$176),CS130*(1+'S&S'!$E$178),CS131*(1+'S&S'!$E$180),CS132*(1+'S&S'!$E$182),CS133*(1+'S&S'!$E$184),CS134*(1+'S&S'!$E$186),CS135*(1+'S&S'!$E$188),CS136*(1+'S&S'!$E$190),CS137*(1+'S&S'!$E$192),CS138*(1+'S&S'!$E$194),CS139*(1+'S&S'!$E$196),CS140*(1+'S&S'!$E$198),CS141*(1+'S&S'!$E$200),CS142*(1+'S&S'!$E$202),CS143*(1+'S&S'!$E$204),CS144*(1+'S&S'!$E$206))","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G362+NPV(G.Asm!$F$40,H362:INDEX(H362:CS362,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G362:CS362)","v":0},{"$f":"-G$190*(1+'S&S'!$G$164)+G$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-G$218*(1+'S&S'!$G$166)+G233*(1+'S&S'!$G$208)+G234*(1+'S&S'!$G$210)+SUM(G125*(1+'S&S'!$G$168),G126*(1+'S&S'!$G$170),G127*(1+'S&S'!$G$172),G128*(1+'S&S'!$G$174),G129*(1+'S&S'!$G$176),G130*(1+'S&S'!$G$178),G131*(1+'S&S'!$G$180),G132*(1+'S&S'!$G$182),G133*(1+'S&S'!$G$184),G134*(1+'S&S'!$G$186),G135*(1+'S&S'!$G$188),G136*(1+'S&S'!$G$190),G137*(1+'S&S'!$G$192),G138*(1+'S&S'!$G$194),G139*(1+'S&S'!$G$196),G140*(1+'S&S'!$G$198),G141*(1+'S&S'!$G$200),G142*(1+'S&S'!$G$202),G143*(1+'S&S'!$G$204),G144*(1+'S&S'!$G$206))","v":0},{"$f":"-H$190*(1+'S&S'!$G$164)+H$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-H$218*(1+'S&S'!$G$166)+H233*(1+'S&S'!$G$208)+H234*(1+'S&S'!$G$210)+SUM(H125*(1+'S&S'!$G$168),H126*(1+'S&S'!$G$170),H127*(1+'S&S'!$G$172),H128*(1+'S&S'!$G$174),H129*(1+'S&S'!$G$176),H130*(1+'S&S'!$G$178),H131*(1+'S&S'!$G$180),H132*(1+'S&S'!$G$182),H133*(1+'S&S'!$G$184),H134*(1+'S&S'!$G$186),H135*(1+'S&S'!$G$188),H136*(1+'S&S'!$G$190),H137*(1+'S&S'!$G$192),H138*(1+'S&S'!$G$194),H139*(1+'S&S'!$G$196),H140*(1+'S&S'!$G$198),H141*(1+'S&S'!$G$200),H142*(1+'S&S'!$G$202),H143*(1+'S&S'!$G$204),H144*(1+'S&S'!$G$206))","v":0},{"$f":"-I$190*(1+'S&S'!$G$164)+I$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-I$218*(1+'S&S'!$G$166)+I233*(1+'S&S'!$G$208)+I234*(1+'S&S'!$G$210)+SUM(I125*(1+'S&S'!$G$168),I126*(1+'S&S'!$G$170),I127*(1+'S&S'!$G$172),I128*(1+'S&S'!$G$174),I129*(1+'S&S'!$G$176),I130*(1+'S&S'!$G$178),I131*(1+'S&S'!$G$180),I132*(1+'S&S'!$G$182),I133*(1+'S&S'!$G$184),I134*(1+'S&S'!$G$186),I135*(1+'S&S'!$G$188),I136*(1+'S&S'!$G$190),I137*(1+'S&S'!$G$192),I138*(1+'S&S'!$G$194),I139*(1+'S&S'!$G$196),I140*(1+'S&S'!$G$198),I141*(1+'S&S'!$G$200),I142*(1+'S&S'!$G$202),I143*(1+'S&S'!$G$204),I144*(1+'S&S'!$G$206))","v":0},{"$f":"-J$190*(1+'S&S'!$G$164)+J$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-J$218*(1+'S&S'!$G$166)+J233*(1+'S&S'!$G$208)+J234*(1+'S&S'!$G$210)+SUM(J125*(1+'S&S'!$G$168),J126*(1+'S&S'!$G$170),J127*(1+'S&S'!$G$172),J128*(1+'S&S'!$G$174),J129*(1+'S&S'!$G$176),J130*(1+'S&S'!$G$178),J131*(1+'S&S'!$G$180),J132*(1+'S&S'!$G$182),J133*(1+'S&S'!$G$184),J134*(1+'S&S'!$G$186),J135*(1+'S&S'!$G$188),J136*(1+'S&S'!$G$190),J137*(1+'S&S'!$G$192),J138*(1+'S&S'!$G$194),J139*(1+'S&S'!$G$196),J140*(1+'S&S'!$G$198),J141*(1+'S&S'!$G$200),J142*(1+'S&S'!$G$202),J143*(1+'S&S'!$G$204),J144*(1+'S&S'!$G$206))","v":0},{"$f":"-K$190*(1+'S&S'!$G$164)+K$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-K$218*(1+'S&S'!$G$166)+K233*(1+'S&S'!$G$208)+K234*(1+'S&S'!$G$210)+SUM(K125*(1+'S&S'!$G$168),K126*(1+'S&S'!$G$170),K127*(1+'S&S'!$G$172),K128*(1+'S&S'!$G$174),K129*(1+'S&S'!$G$176),K130*(1+'S&S'!$G$178),K131*(1+'S&S'!$G$180),K132*(1+'S&S'!$G$182),K133*(1+'S&S'!$G$184),K134*(1+'S&S'!$G$186),K135*(1+'S&S'!$G$188),K136*(1+'S&S'!$G$190),K137*(1+'S&S'!$G$192),K138*(1+'S&S'!$G$194),K139*(1+'S&S'!$G$196),K140*(1+'S&S'!$G$198),K141*(1+'S&S'!$G$200),K142*(1+'S&S'!$G$202),K143*(1+'S&S'!$G$204),K144*(1+'S&S'!$G$206))","v":0},{"$f":"-L$190*(1+'S&S'!$G$164)+L$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-L$218*(1+'S&S'!$G$166)+L233*(1+'S&S'!$G$208)+L234*(1+'S&S'!$G$210)+SUM(L125*(1+'S&S'!$G$168),L126*(1+'S&S'!$G$170),L127*(1+'S&S'!$G$172),L128*(1+'S&S'!$G$174),L129*(1+'S&S'!$G$176),L130*(1+'S&S'!$G$178),L131*(1+'S&S'!$G$180),L132*(1+'S&S'!$G$182),L133*(1+'S&S'!$G$184),L134*(1+'S&S'!$G$186),L135*(1+'S&S'!$G$188),L136*(1+'S&S'!$G$190),L137*(1+'S&S'!$G$192),L138*(1+'S&S'!$G$194),L139*(1+'S&S'!$G$196),L140*(1+'S&S'!$G$198),L141*(1+'S&S'!$G$200),L142*(1+'S&S'!$G$202),L143*(1+'S&S'!$G$204),L144*(1+'S&S'!$G$206))","v":0},{"$f":"-M$190*(1+'S&S'!$G$164)+M$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-M$218*(1+'S&S'!$G$166)+M233*(1+'S&S'!$G$208)+M234*(1+'S&S'!$G$210)+SUM(M125*(1+'S&S'!$G$168),M126*(1+'S&S'!$G$170),M127*(1+'S&S'!$G$172),M128*(1+'S&S'!$G$174),M129*(1+'S&S'!$G$176),M130*(1+'S&S'!$G$178),M131*(1+'S&S'!$G$180),M132*(1+'S&S'!$G$182),M133*(1+'S&S'!$G$184),M134*(1+'S&S'!$G$186),M135*(1+'S&S'!$G$188),M136*(1+'S&S'!$G$190),M137*(1+'S&S'!$G$192),M138*(1+'S&S'!$G$194),M139*(1+'S&S'!$G$196),M140*(1+'S&S'!$G$198),M141*(1+'S&S'!$G$200),M142*(1+'S&S'!$G$202),M143*(1+'S&S'!$G$204),M144*(1+'S&S'!$G$206))","v":0},{"$f":"-N$190*(1+'S&S'!$G$164)+N$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-N$218*(1+'S&S'!$G$166)+N233*(1+'S&S'!$G$208)+N234*(1+'S&S'!$G$210)+SUM(N125*(1+'S&S'!$G$168),N126*(1+'S&S'!$G$170),N127*(1+'S&S'!$G$172),N128*(1+'S&S'!$G$174),N129*(1+'S&S'!$G$176),N130*(1+'S&S'!$G$178),N131*(1+'S&S'!$G$180),N132*(1+'S&S'!$G$182),N133*(1+'S&S'!$G$184),N134*(1+'S&S'!$G$186),N135*(1+'S&S'!$G$188),N136*(1+'S&S'!$G$190),N137*(1+'S&S'!$G$192),N138*(1+'S&S'!$G$194),N139*(1+'S&S'!$G$196),N140*(1+'S&S'!$G$198),N141*(1+'S&S'!$G$200),N142*(1+'S&S'!$G$202),N143*(1+'S&S'!$G$204),N144*(1+'S&S'!$G$206))","v":0},{"$f":"-O$190*(1+'S&S'!$G$164)+O$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-O$218*(1+'S&S'!$G$166)+O233*(1+'S&S'!$G$208)+O234*(1+'S&S'!$G$210)+SUM(O125*(1+'S&S'!$G$168),O126*(1+'S&S'!$G$170),O127*(1+'S&S'!$G$172),O128*(1+'S&S'!$G$174),O129*(1+'S&S'!$G$176),O130*(1+'S&S'!$G$178),O131*(1+'S&S'!$G$180),O132*(1+'S&S'!$G$182),O133*(1+'S&S'!$G$184),O134*(1+'S&S'!$G$186),O135*(1+'S&S'!$G$188),O136*(1+'S&S'!$G$190),O137*(1+'S&S'!$G$192),O138*(1+'S&S'!$G$194),O139*(1+'S&S'!$G$196),O140*(1+'S&S'!$G$198),O141*(1+'S&S'!$G$200),O142*(1+'S&S'!$G$202),O143*(1+'S&S'!$G$204),O144*(1+'S&S'!$G$206))","v":0},{"$f":"-P$190*(1+'S&S'!$G$164)+P$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-P$218*(1+'S&S'!$G$166)+P233*(1+'S&S'!$G$208)+P234*(1+'S&S'!$G$210)+SUM(P125*(1+'S&S'!$G$168),P126*(1+'S&S'!$G$170),P127*(1+'S&S'!$G$172),P128*(1+'S&S'!$G$174),P129*(1+'S&S'!$G$176),P130*(1+'S&S'!$G$178),P131*(1+'S&S'!$G$180),P132*(1+'S&S'!$G$182),P133*(1+'S&S'!$G$184),P134*(1+'S&S'!$G$186),P135*(1+'S&S'!$G$188),P136*(1+'S&S'!$G$190),P137*(1+'S&S'!$G$192),P138*(1+'S&S'!$G$194),P139*(1+'S&S'!$G$196),P140*(1+'S&S'!$G$198),P141*(1+'S&S'!$G$200),P142*(1+'S&S'!$G$202),P143*(1+'S&S'!$G$204),P144*(1+'S&S'!$G$206))","v":0},{"$f":"-Q$190*(1+'S&S'!$G$164)+Q$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-Q$218*(1+'S&S'!$G$166)+Q233*(1+'S&S'!$G$208)+Q234*(1+'S&S'!$G$210)+SUM(Q125*(1+'S&S'!$G$168),Q126*(1+'S&S'!$G$170),Q127*(1+'S&S'!$G$172),Q128*(1+'S&S'!$G$174),Q129*(1+'S&S'!$G$176),Q130*(1+'S&S'!$G$178),Q131*(1+'S&S'!$G$180),Q132*(1+'S&S'!$G$182),Q133*(1+'S&S'!$G$184),Q134*(1+'S&S'!$G$186),Q135*(1+'S&S'!$G$188),Q136*(1+'S&S'!$G$190),Q137*(1+'S&S'!$G$192),Q138*(1+'S&S'!$G$194),Q139*(1+'S&S'!$G$196),Q140*(1+'S&S'!$G$198),Q141*(1+'S&S'!$G$200),Q142*(1+'S&S'!$G$202),Q143*(1+'S&S'!$G$204),Q144*(1+'S&S'!$G$206))","v":0},{"$f":"-R$190*(1+'S&S'!$G$164)+R$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-R$218*(1+'S&S'!$G$166)+R233*(1+'S&S'!$G$208)+R234*(1+'S&S'!$G$210)+SUM(R125*(1+'S&S'!$G$168),R126*(1+'S&S'!$G$170),R127*(1+'S&S'!$G$172),R128*(1+'S&S'!$G$174),R129*(1+'S&S'!$G$176),R130*(1+'S&S'!$G$178),R131*(1+'S&S'!$G$180),R132*(1+'S&S'!$G$182),R133*(1+'S&S'!$G$184),R134*(1+'S&S'!$G$186),R135*(1+'S&S'!$G$188),R136*(1+'S&S'!$G$190),R137*(1+'S&S'!$G$192),R138*(1+'S&S'!$G$194),R139*(1+'S&S'!$G$196),R140*(1+'S&S'!$G$198),R141*(1+'S&S'!$G$200),R142*(1+'S&S'!$G$202),R143*(1+'S&S'!$G$204),R144*(1+'S&S'!$G$206))","v":0},{"$f":"-S$190*(1+'S&S'!$G$164)+S$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-S$218*(1+'S&S'!$G$166)+S233*(1+'S&S'!$G$208)+S234*(1+'S&S'!$G$210)+SUM(S125*(1+'S&S'!$G$168),S126*(1+'S&S'!$G$170),S127*(1+'S&S'!$G$172),S128*(1+'S&S'!$G$174),S129*(1+'S&S'!$G$176),S130*(1+'S&S'!$G$178),S131*(1+'S&S'!$G$180),S132*(1+'S&S'!$G$182),S133*(1+'S&S'!$G$184),S134*(1+'S&S'!$G$186),S135*(1+'S&S'!$G$188),S136*(1+'S&S'!$G$190),S137*(1+'S&S'!$G$192),S138*(1+'S&S'!$G$194),S139*(1+'S&S'!$G$196),S140*(1+'S&S'!$G$198),S141*(1+'S&S'!$G$200),S142*(1+'S&S'!$G$202),S143*(1+'S&S'!$G$204),S144*(1+'S&S'!$G$206))","v":0},{"$f":"-T$190*(1+'S&S'!$G$164)+T$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-T$218*(1+'S&S'!$G$166)+T233*(1+'S&S'!$G$208)+T234*(1+'S&S'!$G$210)+SUM(T125*(1+'S&S'!$G$168),T126*(1+'S&S'!$G$170),T127*(1+'S&S'!$G$172),T128*(1+'S&S'!$G$174),T129*(1+'S&S'!$G$176),T130*(1+'S&S'!$G$178),T131*(1+'S&S'!$G$180),T132*(1+'S&S'!$G$182),T133*(1+'S&S'!$G$184),T134*(1+'S&S'!$G$186),T135*(1+'S&S'!$G$188),T136*(1+'S&S'!$G$190),T137*(1+'S&S'!$G$192),T138*(1+'S&S'!$G$194),T139*(1+'S&S'!$G$196),T140*(1+'S&S'!$G$198),T141*(1+'S&S'!$G$200),T142*(1+'S&S'!$G$202),T143*(1+'S&S'!$G$204),T144*(1+'S&S'!$G$206))","v":0},{"$f":"-U$190*(1+'S&S'!$G$164)+U$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-U$218*(1+'S&S'!$G$166)+U233*(1+'S&S'!$G$208)+U234*(1+'S&S'!$G$210)+SUM(U125*(1+'S&S'!$G$168),U126*(1+'S&S'!$G$170),U127*(1+'S&S'!$G$172),U128*(1+'S&S'!$G$174),U129*(1+'S&S'!$G$176),U130*(1+'S&S'!$G$178),U131*(1+'S&S'!$G$180),U132*(1+'S&S'!$G$182),U133*(1+'S&S'!$G$184),U134*(1+'S&S'!$G$186),U135*(1+'S&S'!$G$188),U136*(1+'S&S'!$G$190),U137*(1+'S&S'!$G$192),U138*(1+'S&S'!$G$194),U139*(1+'S&S'!$G$196),U140*(1+'S&S'!$G$198),U141*(1+'S&S'!$G$200),U142*(1+'S&S'!$G$202),U143*(1+'S&S'!$G$204),U144*(1+'S&S'!$G$206))","v":0},{"$f":"-V$190*(1+'S&S'!$G$164)+V$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-V$218*(1+'S&S'!$G$166)+V233*(1+'S&S'!$G$208)+V234*(1+'S&S'!$G$210)+SUM(V125*(1+'S&S'!$G$168),V126*(1+'S&S'!$G$170),V127*(1+'S&S'!$G$172),V128*(1+'S&S'!$G$174),V129*(1+'S&S'!$G$176),V130*(1+'S&S'!$G$178),V131*(1+'S&S'!$G$180),V132*(1+'S&S'!$G$182),V133*(1+'S&S'!$G$184),V134*(1+'S&S'!$G$186),V135*(1+'S&S'!$G$188),V136*(1+'S&S'!$G$190),V137*(1+'S&S'!$G$192),V138*(1+'S&S'!$G$194),V139*(1+'S&S'!$G$196),V140*(1+'S&S'!$G$198),V141*(1+'S&S'!$G$200),V142*(1+'S&S'!$G$202),V143*(1+'S&S'!$G$204),V144*(1+'S&S'!$G$206))","v":0},{"$f":"-W$190*(1+'S&S'!$G$164)+W$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-W$218*(1+'S&S'!$G$166)+W233*(1+'S&S'!$G$208)+W234*(1+'S&S'!$G$210)+SUM(W125*(1+'S&S'!$G$168),W126*(1+'S&S'!$G$170),W127*(1+'S&S'!$G$172),W128*(1+'S&S'!$G$174),W129*(1+'S&S'!$G$176),W130*(1+'S&S'!$G$178),W131*(1+'S&S'!$G$180),W132*(1+'S&S'!$G$182),W133*(1+'S&S'!$G$184),W134*(1+'S&S'!$G$186),W135*(1+'S&S'!$G$188),W136*(1+'S&S'!$G$190),W137*(1+'S&S'!$G$192),W138*(1+'S&S'!$G$194),W139*(1+'S&S'!$G$196),W140*(1+'S&S'!$G$198),W141*(1+'S&S'!$G$200),W142*(1+'S&S'!$G$202),W143*(1+'S&S'!$G$204),W144*(1+'S&S'!$G$206))","v":0},{"$f":"-X$190*(1+'S&S'!$G$164)+X$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-X$218*(1+'S&S'!$G$166)+X233*(1+'S&S'!$G$208)+X234*(1+'S&S'!$G$210)+SUM(X125*(1+'S&S'!$G$168),X126*(1+'S&S'!$G$170),X127*(1+'S&S'!$G$172),X128*(1+'S&S'!$G$174),X129*(1+'S&S'!$G$176),X130*(1+'S&S'!$G$178),X131*(1+'S&S'!$G$180),X132*(1+'S&S'!$G$182),X133*(1+'S&S'!$G$184),X134*(1+'S&S'!$G$186),X135*(1+'S&S'!$G$188),X136*(1+'S&S'!$G$190),X137*(1+'S&S'!$G$192),X138*(1+'S&S'!$G$194),X139*(1+'S&S'!$G$196),X140*(1+'S&S'!$G$198),X141*(1+'S&S'!$G$200),X142*(1+'S&S'!$G$202),X143*(1+'S&S'!$G$204),X144*(1+'S&S'!$G$206))","v":0},{"$f":"-Y$190*(1+'S&S'!$G$164)+Y$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-Y$218*(1+'S&S'!$G$166)+Y233*(1+'S&S'!$G$208)+Y234*(1+'S&S'!$G$210)+SUM(Y125*(1+'S&S'!$G$168),Y126*(1+'S&S'!$G$170),Y127*(1+'S&S'!$G$172),Y128*(1+'S&S'!$G$174),Y129*(1+'S&S'!$G$176),Y130*(1+'S&S'!$G$178),Y131*(1+'S&S'!$G$180),Y132*(1+'S&S'!$G$182),Y133*(1+'S&S'!$G$184),Y134*(1+'S&S'!$G$186),Y135*(1+'S&S'!$G$188),Y136*(1+'S&S'!$G$190),Y137*(1+'S&S'!$G$192),Y138*(1+'S&S'!$G$194),Y139*(1+'S&S'!$G$196),Y140*(1+'S&S'!$G$198),Y141*(1+'S&S'!$G$200),Y142*(1+'S&S'!$G$202),Y143*(1+'S&S'!$G$204),Y144*(1+'S&S'!$G$206))","v":0},{"$f":"-Z$190*(1+'S&S'!$G$164)+Z$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-Z$218*(1+'S&S'!$G$166)+Z233*(1+'S&S'!$G$208)+Z234*(1+'S&S'!$G$210)+SUM(Z125*(1+'S&S'!$G$168),Z126*(1+'S&S'!$G$170),Z127*(1+'S&S'!$G$172),Z128*(1+'S&S'!$G$174),Z129*(1+'S&S'!$G$176),Z130*(1+'S&S'!$G$178),Z131*(1+'S&S'!$G$180),Z132*(1+'S&S'!$G$182),Z133*(1+'S&S'!$G$184),Z134*(1+'S&S'!$G$186),Z135*(1+'S&S'!$G$188),Z136*(1+'S&S'!$G$190),Z137*(1+'S&S'!$G$192),Z138*(1+'S&S'!$G$194),Z139*(1+'S&S'!$G$196),Z140*(1+'S&S'!$G$198),Z141*(1+'S&S'!$G$200),Z142*(1+'S&S'!$G$202),Z143*(1+'S&S'!$G$204),Z144*(1+'S&S'!$G$206))","v":0},{"$f":"-AA$190*(1+'S&S'!$G$164)+AA$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AA$218*(1+'S&S'!$G$166)+AA233*(1+'S&S'!$G$208)+AA234*(1+'S&S'!$G$210)+SUM(AA125*(1+'S&S'!$G$168),AA126*(1+'S&S'!$G$170),AA127*(1+'S&S'!$G$172),AA128*(1+'S&S'!$G$174),AA129*(1+'S&S'!$G$176),AA130*(1+'S&S'!$G$178),AA131*(1+'S&S'!$G$180),AA132*(1+'S&S'!$G$182),AA133*(1+'S&S'!$G$184),AA134*(1+'S&S'!$G$186),AA135*(1+'S&S'!$G$188),AA136*(1+'S&S'!$G$190),AA137*(1+'S&S'!$G$192),AA138*(1+'S&S'!$G$194),AA139*(1+'S&S'!$G$196),AA140*(1+'S&S'!$G$198),AA141*(1+'S&S'!$G$200),AA142*(1+'S&S'!$G$202),AA143*(1+'S&S'!$G$204),AA144*(1+'S&S'!$G$206))","v":0},{"$f":"-AB$190*(1+'S&S'!$G$164)+AB$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AB$218*(1+'S&S'!$G$166)+AB233*(1+'S&S'!$G$208)+AB234*(1+'S&S'!$G$210)+SUM(AB125*(1+'S&S'!$G$168),AB126*(1+'S&S'!$G$170),AB127*(1+'S&S'!$G$172),AB128*(1+'S&S'!$G$174),AB129*(1+'S&S'!$G$176),AB130*(1+'S&S'!$G$178),AB131*(1+'S&S'!$G$180),AB132*(1+'S&S'!$G$182),AB133*(1+'S&S'!$G$184),AB134*(1+'S&S'!$G$186),AB135*(1+'S&S'!$G$188),AB136*(1+'S&S'!$G$190),AB137*(1+'S&S'!$G$192),AB138*(1+'S&S'!$G$194),AB139*(1+'S&S'!$G$196),AB140*(1+'S&S'!$G$198),AB141*(1+'S&S'!$G$200),AB142*(1+'S&S'!$G$202),AB143*(1+'S&S'!$G$204),AB144*(1+'S&S'!$G$206))","v":0},{"$f":"-AC$190*(1+'S&S'!$G$164)+AC$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AC$218*(1+'S&S'!$G$166)+AC233*(1+'S&S'!$G$208)+AC234*(1+'S&S'!$G$210)+SUM(AC125*(1+'S&S'!$G$168),AC126*(1+'S&S'!$G$170),AC127*(1+'S&S'!$G$172),AC128*(1+'S&S'!$G$174),AC129*(1+'S&S'!$G$176),AC130*(1+'S&S'!$G$178),AC131*(1+'S&S'!$G$180),AC132*(1+'S&S'!$G$182),AC133*(1+'S&S'!$G$184),AC134*(1+'S&S'!$G$186),AC135*(1+'S&S'!$G$188),AC136*(1+'S&S'!$G$190),AC137*(1+'S&S'!$G$192),AC138*(1+'S&S'!$G$194),AC139*(1+'S&S'!$G$196),AC140*(1+'S&S'!$G$198),AC141*(1+'S&S'!$G$200),AC142*(1+'S&S'!$G$202),AC143*(1+'S&S'!$G$204),AC144*(1+'S&S'!$G$206))","v":0},{"$f":"-AD$190*(1+'S&S'!$G$164)+AD$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AD$218*(1+'S&S'!$G$166)+AD233*(1+'S&S'!$G$208)+AD234*(1+'S&S'!$G$210)+SUM(AD125*(1+'S&S'!$G$168),AD126*(1+'S&S'!$G$170),AD127*(1+'S&S'!$G$172),AD128*(1+'S&S'!$G$174),AD129*(1+'S&S'!$G$176),AD130*(1+'S&S'!$G$178),AD131*(1+'S&S'!$G$180),AD132*(1+'S&S'!$G$182),AD133*(1+'S&S'!$G$184),AD134*(1+'S&S'!$G$186),AD135*(1+'S&S'!$G$188),AD136*(1+'S&S'!$G$190),AD137*(1+'S&S'!$G$192),AD138*(1+'S&S'!$G$194),AD139*(1+'S&S'!$G$196),AD140*(1+'S&S'!$G$198),AD141*(1+'S&S'!$G$200),AD142*(1+'S&S'!$G$202),AD143*(1+'S&S'!$G$204),AD144*(1+'S&S'!$G$206))","v":0},{"$f":"-AE$190*(1+'S&S'!$G$164)+AE$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AE$218*(1+'S&S'!$G$166)+AE233*(1+'S&S'!$G$208)+AE234*(1+'S&S'!$G$210)+SUM(AE125*(1+'S&S'!$G$168),AE126*(1+'S&S'!$G$170),AE127*(1+'S&S'!$G$172),AE128*(1+'S&S'!$G$174),AE129*(1+'S&S'!$G$176),AE130*(1+'S&S'!$G$178),AE131*(1+'S&S'!$G$180),AE132*(1+'S&S'!$G$182),AE133*(1+'S&S'!$G$184),AE134*(1+'S&S'!$G$186),AE135*(1+'S&S'!$G$188),AE136*(1+'S&S'!$G$190),AE137*(1+'S&S'!$G$192),AE138*(1+'S&S'!$G$194),AE139*(1+'S&S'!$G$196),AE140*(1+'S&S'!$G$198),AE141*(1+'S&S'!$G$200),AE142*(1+'S&S'!$G$202),AE143*(1+'S&S'!$G$204),AE144*(1+'S&S'!$G$206))","v":0},{"$f":"-AF$190*(1+'S&S'!$G$164)+AF$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AF$218*(1+'S&S'!$G$166)+AF233*(1+'S&S'!$G$208)+AF234*(1+'S&S'!$G$210)+SUM(AF125*(1+'S&S'!$G$168),AF126*(1+'S&S'!$G$170),AF127*(1+'S&S'!$G$172),AF128*(1+'S&S'!$G$174),AF129*(1+'S&S'!$G$176),AF130*(1+'S&S'!$G$178),AF131*(1+'S&S'!$G$180),AF132*(1+'S&S'!$G$182),AF133*(1+'S&S'!$G$184),AF134*(1+'S&S'!$G$186),AF135*(1+'S&S'!$G$188),AF136*(1+'S&S'!$G$190),AF137*(1+'S&S'!$G$192),AF138*(1+'S&S'!$G$194),AF139*(1+'S&S'!$G$196),AF140*(1+'S&S'!$G$198),AF141*(1+'S&S'!$G$200),AF142*(1+'S&S'!$G$202),AF143*(1+'S&S'!$G$204),AF144*(1+'S&S'!$G$206))","v":0},{"$f":"-AG$190*(1+'S&S'!$G$164)+AG$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AG$218*(1+'S&S'!$G$166)+AG233*(1+'S&S'!$G$208)+AG234*(1+'S&S'!$G$210)+SUM(AG125*(1+'S&S'!$G$168),AG126*(1+'S&S'!$G$170),AG127*(1+'S&S'!$G$172),AG128*(1+'S&S'!$G$174),AG129*(1+'S&S'!$G$176),AG130*(1+'S&S'!$G$178),AG131*(1+'S&S'!$G$180),AG132*(1+'S&S'!$G$182),AG133*(1+'S&S'!$G$184),AG134*(1+'S&S'!$G$186),AG135*(1+'S&S'!$G$188),AG136*(1+'S&S'!$G$190),AG137*(1+'S&S'!$G$192),AG138*(1+'S&S'!$G$194),AG139*(1+'S&S'!$G$196),AG140*(1+'S&S'!$G$198),AG141*(1+'S&S'!$G$200),AG142*(1+'S&S'!$G$202),AG143*(1+'S&S'!$G$204),AG144*(1+'S&S'!$G$206))","v":0},{"$f":"-AH$190*(1+'S&S'!$G$164)+AH$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AH$218*(1+'S&S'!$G$166)+AH233*(1+'S&S'!$G$208)+AH234*(1+'S&S'!$G$210)+SUM(AH125*(1+'S&S'!$G$168),AH126*(1+'S&S'!$G$170),AH127*(1+'S&S'!$G$172),AH128*(1+'S&S'!$G$174),AH129*(1+'S&S'!$G$176),AH130*(1+'S&S'!$G$178),AH131*(1+'S&S'!$G$180),AH132*(1+'S&S'!$G$182),AH133*(1+'S&S'!$G$184),AH134*(1+'S&S'!$G$186),AH135*(1+'S&S'!$G$188),AH136*(1+'S&S'!$G$190),AH137*(1+'S&S'!$G$192),AH138*(1+'S&S'!$G$194),AH139*(1+'S&S'!$G$196),AH140*(1+'S&S'!$G$198),AH141*(1+'S&S'!$G$200),AH142*(1+'S&S'!$G$202),AH143*(1+'S&S'!$G$204),AH144*(1+'S&S'!$G$206))","v":0},{"$f":"-AI$190*(1+'S&S'!$G$164)+AI$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AI$218*(1+'S&S'!$G$166)+AI233*(1+'S&S'!$G$208)+AI234*(1+'S&S'!$G$210)+SUM(AI125*(1+'S&S'!$G$168),AI126*(1+'S&S'!$G$170),AI127*(1+'S&S'!$G$172),AI128*(1+'S&S'!$G$174),AI129*(1+'S&S'!$G$176),AI130*(1+'S&S'!$G$178),AI131*(1+'S&S'!$G$180),AI132*(1+'S&S'!$G$182),AI133*(1+'S&S'!$G$184),AI134*(1+'S&S'!$G$186),AI135*(1+'S&S'!$G$188),AI136*(1+'S&S'!$G$190),AI137*(1+'S&S'!$G$192),AI138*(1+'S&S'!$G$194),AI139*(1+'S&S'!$G$196),AI140*(1+'S&S'!$G$198),AI141*(1+'S&S'!$G$200),AI142*(1+'S&S'!$G$202),AI143*(1+'S&S'!$G$204),AI144*(1+'S&S'!$G$206))","v":0},{"$f":"-AJ$190*(1+'S&S'!$G$164)+AJ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AJ$218*(1+'S&S'!$G$166)+AJ233*(1+'S&S'!$G$208)+AJ234*(1+'S&S'!$G$210)+SUM(AJ125*(1+'S&S'!$G$168),AJ126*(1+'S&S'!$G$170),AJ127*(1+'S&S'!$G$172),AJ128*(1+'S&S'!$G$174),AJ129*(1+'S&S'!$G$176),AJ130*(1+'S&S'!$G$178),AJ131*(1+'S&S'!$G$180),AJ132*(1+'S&S'!$G$182),AJ133*(1+'S&S'!$G$184),AJ134*(1+'S&S'!$G$186),AJ135*(1+'S&S'!$G$188),AJ136*(1+'S&S'!$G$190),AJ137*(1+'S&S'!$G$192),AJ138*(1+'S&S'!$G$194),AJ139*(1+'S&S'!$G$196),AJ140*(1+'S&S'!$G$198),AJ141*(1+'S&S'!$G$200),AJ142*(1+'S&S'!$G$202),AJ143*(1+'S&S'!$G$204),AJ144*(1+'S&S'!$G$206))","v":0},{"$f":"-AK$190*(1+'S&S'!$G$164)+AK$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AK$218*(1+'S&S'!$G$166)+AK233*(1+'S&S'!$G$208)+AK234*(1+'S&S'!$G$210)+SUM(AK125*(1+'S&S'!$G$168),AK126*(1+'S&S'!$G$170),AK127*(1+'S&S'!$G$172),AK128*(1+'S&S'!$G$174),AK129*(1+'S&S'!$G$176),AK130*(1+'S&S'!$G$178),AK131*(1+'S&S'!$G$180),AK132*(1+'S&S'!$G$182),AK133*(1+'S&S'!$G$184),AK134*(1+'S&S'!$G$186),AK135*(1+'S&S'!$G$188),AK136*(1+'S&S'!$G$190),AK137*(1+'S&S'!$G$192),AK138*(1+'S&S'!$G$194),AK139*(1+'S&S'!$G$196),AK140*(1+'S&S'!$G$198),AK141*(1+'S&S'!$G$200),AK142*(1+'S&S'!$G$202),AK143*(1+'S&S'!$G$204),AK144*(1+'S&S'!$G$206))","v":0},{"$f":"-AL$190*(1+'S&S'!$G$164)+AL$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AL$218*(1+'S&S'!$G$166)+AL233*(1+'S&S'!$G$208)+AL234*(1+'S&S'!$G$210)+SUM(AL125*(1+'S&S'!$G$168),AL126*(1+'S&S'!$G$170),AL127*(1+'S&S'!$G$172),AL128*(1+'S&S'!$G$174),AL129*(1+'S&S'!$G$176),AL130*(1+'S&S'!$G$178),AL131*(1+'S&S'!$G$180),AL132*(1+'S&S'!$G$182),AL133*(1+'S&S'!$G$184),AL134*(1+'S&S'!$G$186),AL135*(1+'S&S'!$G$188),AL136*(1+'S&S'!$G$190),AL137*(1+'S&S'!$G$192),AL138*(1+'S&S'!$G$194),AL139*(1+'S&S'!$G$196),AL140*(1+'S&S'!$G$198),AL141*(1+'S&S'!$G$200),AL142*(1+'S&S'!$G$202),AL143*(1+'S&S'!$G$204),AL144*(1+'S&S'!$G$206))","v":0},{"$f":"-AM$190*(1+'S&S'!$G$164)+AM$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AM$218*(1+'S&S'!$G$166)+AM233*(1+'S&S'!$G$208)+AM234*(1+'S&S'!$G$210)+SUM(AM125*(1+'S&S'!$G$168),AM126*(1+'S&S'!$G$170),AM127*(1+'S&S'!$G$172),AM128*(1+'S&S'!$G$174),AM129*(1+'S&S'!$G$176),AM130*(1+'S&S'!$G$178),AM131*(1+'S&S'!$G$180),AM132*(1+'S&S'!$G$182),AM133*(1+'S&S'!$G$184),AM134*(1+'S&S'!$G$186),AM135*(1+'S&S'!$G$188),AM136*(1+'S&S'!$G$190),AM137*(1+'S&S'!$G$192),AM138*(1+'S&S'!$G$194),AM139*(1+'S&S'!$G$196),AM140*(1+'S&S'!$G$198),AM141*(1+'S&S'!$G$200),AM142*(1+'S&S'!$G$202),AM143*(1+'S&S'!$G$204),AM144*(1+'S&S'!$G$206))","v":0},{"$f":"-AN$190*(1+'S&S'!$G$164)+AN$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AN$218*(1+'S&S'!$G$166)+AN233*(1+'S&S'!$G$208)+AN234*(1+'S&S'!$G$210)+SUM(AN125*(1+'S&S'!$G$168),AN126*(1+'S&S'!$G$170),AN127*(1+'S&S'!$G$172),AN128*(1+'S&S'!$G$174),AN129*(1+'S&S'!$G$176),AN130*(1+'S&S'!$G$178),AN131*(1+'S&S'!$G$180),AN132*(1+'S&S'!$G$182),AN133*(1+'S&S'!$G$184),AN134*(1+'S&S'!$G$186),AN135*(1+'S&S'!$G$188),AN136*(1+'S&S'!$G$190),AN137*(1+'S&S'!$G$192),AN138*(1+'S&S'!$G$194),AN139*(1+'S&S'!$G$196),AN140*(1+'S&S'!$G$198),AN141*(1+'S&S'!$G$200),AN142*(1+'S&S'!$G$202),AN143*(1+'S&S'!$G$204),AN144*(1+'S&S'!$G$206))","v":0},{"$f":"-AO$190*(1+'S&S'!$G$164)+AO$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AO$218*(1+'S&S'!$G$166)+AO233*(1+'S&S'!$G$208)+AO234*(1+'S&S'!$G$210)+SUM(AO125*(1+'S&S'!$G$168),AO126*(1+'S&S'!$G$170),AO127*(1+'S&S'!$G$172),AO128*(1+'S&S'!$G$174),AO129*(1+'S&S'!$G$176),AO130*(1+'S&S'!$G$178),AO131*(1+'S&S'!$G$180),AO132*(1+'S&S'!$G$182),AO133*(1+'S&S'!$G$184),AO134*(1+'S&S'!$G$186),AO135*(1+'S&S'!$G$188),AO136*(1+'S&S'!$G$190),AO137*(1+'S&S'!$G$192),AO138*(1+'S&S'!$G$194),AO139*(1+'S&S'!$G$196),AO140*(1+'S&S'!$G$198),AO141*(1+'S&S'!$G$200),AO142*(1+'S&S'!$G$202),AO143*(1+'S&S'!$G$204),AO144*(1+'S&S'!$G$206))","v":0},{"$f":"-AP$190*(1+'S&S'!$G$164)+AP$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AP$218*(1+'S&S'!$G$166)+AP233*(1+'S&S'!$G$208)+AP234*(1+'S&S'!$G$210)+SUM(AP125*(1+'S&S'!$G$168),AP126*(1+'S&S'!$G$170),AP127*(1+'S&S'!$G$172),AP128*(1+'S&S'!$G$174),AP129*(1+'S&S'!$G$176),AP130*(1+'S&S'!$G$178),AP131*(1+'S&S'!$G$180),AP132*(1+'S&S'!$G$182),AP133*(1+'S&S'!$G$184),AP134*(1+'S&S'!$G$186),AP135*(1+'S&S'!$G$188),AP136*(1+'S&S'!$G$190),AP137*(1+'S&S'!$G$192),AP138*(1+'S&S'!$G$194),AP139*(1+'S&S'!$G$196),AP140*(1+'S&S'!$G$198),AP141*(1+'S&S'!$G$200),AP142*(1+'S&S'!$G$202),AP143*(1+'S&S'!$G$204),AP144*(1+'S&S'!$G$206))","v":0},{"$f":"-AQ$190*(1+'S&S'!$G$164)+AQ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AQ$218*(1+'S&S'!$G$166)+AQ233*(1+'S&S'!$G$208)+AQ234*(1+'S&S'!$G$210)+SUM(AQ125*(1+'S&S'!$G$168),AQ126*(1+'S&S'!$G$170),AQ127*(1+'S&S'!$G$172),AQ128*(1+'S&S'!$G$174),AQ129*(1+'S&S'!$G$176),AQ130*(1+'S&S'!$G$178),AQ131*(1+'S&S'!$G$180),AQ132*(1+'S&S'!$G$182),AQ133*(1+'S&S'!$G$184),AQ134*(1+'S&S'!$G$186),AQ135*(1+'S&S'!$G$188),AQ136*(1+'S&S'!$G$190),AQ137*(1+'S&S'!$G$192),AQ138*(1+'S&S'!$G$194),AQ139*(1+'S&S'!$G$196),AQ140*(1+'S&S'!$G$198),AQ141*(1+'S&S'!$G$200),AQ142*(1+'S&S'!$G$202),AQ143*(1+'S&S'!$G$204),AQ144*(1+'S&S'!$G$206))","v":0},{"$f":"-AR$190*(1+'S&S'!$G$164)+AR$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AR$218*(1+'S&S'!$G$166)+AR233*(1+'S&S'!$G$208)+AR234*(1+'S&S'!$G$210)+SUM(AR125*(1+'S&S'!$G$168),AR126*(1+'S&S'!$G$170),AR127*(1+'S&S'!$G$172),AR128*(1+'S&S'!$G$174),AR129*(1+'S&S'!$G$176),AR130*(1+'S&S'!$G$178),AR131*(1+'S&S'!$G$180),AR132*(1+'S&S'!$G$182),AR133*(1+'S&S'!$G$184),AR134*(1+'S&S'!$G$186),AR135*(1+'S&S'!$G$188),AR136*(1+'S&S'!$G$190),AR137*(1+'S&S'!$G$192),AR138*(1+'S&S'!$G$194),AR139*(1+'S&S'!$G$196),AR140*(1+'S&S'!$G$198),AR141*(1+'S&S'!$G$200),AR142*(1+'S&S'!$G$202),AR143*(1+'S&S'!$G$204),AR144*(1+'S&S'!$G$206))","v":0},{"$f":"-AS$190*(1+'S&S'!$G$164)+AS$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AS$218*(1+'S&S'!$G$166)+AS233*(1+'S&S'!$G$208)+AS234*(1+'S&S'!$G$210)+SUM(AS125*(1+'S&S'!$G$168),AS126*(1+'S&S'!$G$170),AS127*(1+'S&S'!$G$172),AS128*(1+'S&S'!$G$174),AS129*(1+'S&S'!$G$176),AS130*(1+'S&S'!$G$178),AS131*(1+'S&S'!$G$180),AS132*(1+'S&S'!$G$182),AS133*(1+'S&S'!$G$184),AS134*(1+'S&S'!$G$186),AS135*(1+'S&S'!$G$188),AS136*(1+'S&S'!$G$190),AS137*(1+'S&S'!$G$192),AS138*(1+'S&S'!$G$194),AS139*(1+'S&S'!$G$196),AS140*(1+'S&S'!$G$198),AS141*(1+'S&S'!$G$200),AS142*(1+'S&S'!$G$202),AS143*(1+'S&S'!$G$204),AS144*(1+'S&S'!$G$206))","v":0},{"$f":"-AT$190*(1+'S&S'!$G$164)+AT$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AT$218*(1+'S&S'!$G$166)+AT233*(1+'S&S'!$G$208)+AT234*(1+'S&S'!$G$210)+SUM(AT125*(1+'S&S'!$G$168),AT126*(1+'S&S'!$G$170),AT127*(1+'S&S'!$G$172),AT128*(1+'S&S'!$G$174),AT129*(1+'S&S'!$G$176),AT130*(1+'S&S'!$G$178),AT131*(1+'S&S'!$G$180),AT132*(1+'S&S'!$G$182),AT133*(1+'S&S'!$G$184),AT134*(1+'S&S'!$G$186),AT135*(1+'S&S'!$G$188),AT136*(1+'S&S'!$G$190),AT137*(1+'S&S'!$G$192),AT138*(1+'S&S'!$G$194),AT139*(1+'S&S'!$G$196),AT140*(1+'S&S'!$G$198),AT141*(1+'S&S'!$G$200),AT142*(1+'S&S'!$G$202),AT143*(1+'S&S'!$G$204),AT144*(1+'S&S'!$G$206))","v":0},{"$f":"-AU$190*(1+'S&S'!$G$164)+AU$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AU$218*(1+'S&S'!$G$166)+AU233*(1+'S&S'!$G$208)+AU234*(1+'S&S'!$G$210)+SUM(AU125*(1+'S&S'!$G$168),AU126*(1+'S&S'!$G$170),AU127*(1+'S&S'!$G$172),AU128*(1+'S&S'!$G$174),AU129*(1+'S&S'!$G$176),AU130*(1+'S&S'!$G$178),AU131*(1+'S&S'!$G$180),AU132*(1+'S&S'!$G$182),AU133*(1+'S&S'!$G$184),AU134*(1+'S&S'!$G$186),AU135*(1+'S&S'!$G$188),AU136*(1+'S&S'!$G$190),AU137*(1+'S&S'!$G$192),AU138*(1+'S&S'!$G$194),AU139*(1+'S&S'!$G$196),AU140*(1+'S&S'!$G$198),AU141*(1+'S&S'!$G$200),AU142*(1+'S&S'!$G$202),AU143*(1+'S&S'!$G$204),AU144*(1+'S&S'!$G$206))","v":0},{"$f":"-AV$190*(1+'S&S'!$G$164)+AV$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AV$218*(1+'S&S'!$G$166)+AV233*(1+'S&S'!$G$208)+AV234*(1+'S&S'!$G$210)+SUM(AV125*(1+'S&S'!$G$168),AV126*(1+'S&S'!$G$170),AV127*(1+'S&S'!$G$172),AV128*(1+'S&S'!$G$174),AV129*(1+'S&S'!$G$176),AV130*(1+'S&S'!$G$178),AV131*(1+'S&S'!$G$180),AV132*(1+'S&S'!$G$182),AV133*(1+'S&S'!$G$184),AV134*(1+'S&S'!$G$186),AV135*(1+'S&S'!$G$188),AV136*(1+'S&S'!$G$190),AV137*(1+'S&S'!$G$192),AV138*(1+'S&S'!$G$194),AV139*(1+'S&S'!$G$196),AV140*(1+'S&S'!$G$198),AV141*(1+'S&S'!$G$200),AV142*(1+'S&S'!$G$202),AV143*(1+'S&S'!$G$204),AV144*(1+'S&S'!$G$206))","v":0},{"$f":"-AW$190*(1+'S&S'!$G$164)+AW$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AW$218*(1+'S&S'!$G$166)+AW233*(1+'S&S'!$G$208)+AW234*(1+'S&S'!$G$210)+SUM(AW125*(1+'S&S'!$G$168),AW126*(1+'S&S'!$G$170),AW127*(1+'S&S'!$G$172),AW128*(1+'S&S'!$G$174),AW129*(1+'S&S'!$G$176),AW130*(1+'S&S'!$G$178),AW131*(1+'S&S'!$G$180),AW132*(1+'S&S'!$G$182),AW133*(1+'S&S'!$G$184),AW134*(1+'S&S'!$G$186),AW135*(1+'S&S'!$G$188),AW136*(1+'S&S'!$G$190),AW137*(1+'S&S'!$G$192),AW138*(1+'S&S'!$G$194),AW139*(1+'S&S'!$G$196),AW140*(1+'S&S'!$G$198),AW141*(1+'S&S'!$G$200),AW142*(1+'S&S'!$G$202),AW143*(1+'S&S'!$G$204),AW144*(1+'S&S'!$G$206))","v":0},{"$f":"-AX$190*(1+'S&S'!$G$164)+AX$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AX$218*(1+'S&S'!$G$166)+AX233*(1+'S&S'!$G$208)+AX234*(1+'S&S'!$G$210)+SUM(AX125*(1+'S&S'!$G$168),AX126*(1+'S&S'!$G$170),AX127*(1+'S&S'!$G$172),AX128*(1+'S&S'!$G$174),AX129*(1+'S&S'!$G$176),AX130*(1+'S&S'!$G$178),AX131*(1+'S&S'!$G$180),AX132*(1+'S&S'!$G$182),AX133*(1+'S&S'!$G$184),AX134*(1+'S&S'!$G$186),AX135*(1+'S&S'!$G$188),AX136*(1+'S&S'!$G$190),AX137*(1+'S&S'!$G$192),AX138*(1+'S&S'!$G$194),AX139*(1+'S&S'!$G$196),AX140*(1+'S&S'!$G$198),AX141*(1+'S&S'!$G$200),AX142*(1+'S&S'!$G$202),AX143*(1+'S&S'!$G$204),AX144*(1+'S&S'!$G$206))","v":0},{"$f":"-AY$190*(1+'S&S'!$G$164)+AY$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AY$218*(1+'S&S'!$G$166)+AY233*(1+'S&S'!$G$208)+AY234*(1+'S&S'!$G$210)+SUM(AY125*(1+'S&S'!$G$168),AY126*(1+'S&S'!$G$170),AY127*(1+'S&S'!$G$172),AY128*(1+'S&S'!$G$174),AY129*(1+'S&S'!$G$176),AY130*(1+'S&S'!$G$178),AY131*(1+'S&S'!$G$180),AY132*(1+'S&S'!$G$182),AY133*(1+'S&S'!$G$184),AY134*(1+'S&S'!$G$186),AY135*(1+'S&S'!$G$188),AY136*(1+'S&S'!$G$190),AY137*(1+'S&S'!$G$192),AY138*(1+'S&S'!$G$194),AY139*(1+'S&S'!$G$196),AY140*(1+'S&S'!$G$198),AY141*(1+'S&S'!$G$200),AY142*(1+'S&S'!$G$202),AY143*(1+'S&S'!$G$204),AY144*(1+'S&S'!$G$206))","v":0},{"$f":"-AZ$190*(1+'S&S'!$G$164)+AZ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AZ$218*(1+'S&S'!$G$166)+AZ233*(1+'S&S'!$G$208)+AZ234*(1+'S&S'!$G$210)+SUM(AZ125*(1+'S&S'!$G$168),AZ126*(1+'S&S'!$G$170),AZ127*(1+'S&S'!$G$172),AZ128*(1+'S&S'!$G$174),AZ129*(1+'S&S'!$G$176),AZ130*(1+'S&S'!$G$178),AZ131*(1+'S&S'!$G$180),AZ132*(1+'S&S'!$G$182),AZ133*(1+'S&S'!$G$184),AZ134*(1+'S&S'!$G$186),AZ135*(1+'S&S'!$G$188),AZ136*(1+'S&S'!$G$190),AZ137*(1+'S&S'!$G$192),AZ138*(1+'S&S'!$G$194),AZ139*(1+'S&S'!$G$196),AZ140*(1+'S&S'!$G$198),AZ141*(1+'S&S'!$G$200),AZ142*(1+'S&S'!$G$202),AZ143*(1+'S&S'!$G$204),AZ144*(1+'S&S'!$G$206))","v":0},{"$f":"-BA$190*(1+'S&S'!$G$164)+BA$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BA$218*(1+'S&S'!$G$166)+BA233*(1+'S&S'!$G$208)+BA234*(1+'S&S'!$G$210)+SUM(BA125*(1+'S&S'!$G$168),BA126*(1+'S&S'!$G$170),BA127*(1+'S&S'!$G$172),BA128*(1+'S&S'!$G$174),BA129*(1+'S&S'!$G$176),BA130*(1+'S&S'!$G$178),BA131*(1+'S&S'!$G$180),BA132*(1+'S&S'!$G$182),BA133*(1+'S&S'!$G$184),BA134*(1+'S&S'!$G$186),BA135*(1+'S&S'!$G$188),BA136*(1+'S&S'!$G$190),BA137*(1+'S&S'!$G$192),BA138*(1+'S&S'!$G$194),BA139*(1+'S&S'!$G$196),BA140*(1+'S&S'!$G$198),BA141*(1+'S&S'!$G$200),BA142*(1+'S&S'!$G$202),BA143*(1+'S&S'!$G$204),BA144*(1+'S&S'!$G$206))","v":0},{"$f":"-BB$190*(1+'S&S'!$G$164)+BB$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BB$218*(1+'S&S'!$G$166)+BB233*(1+'S&S'!$G$208)+BB234*(1+'S&S'!$G$210)+SUM(BB125*(1+'S&S'!$G$168),BB126*(1+'S&S'!$G$170),BB127*(1+'S&S'!$G$172),BB128*(1+'S&S'!$G$174),BB129*(1+'S&S'!$G$176),BB130*(1+'S&S'!$G$178),BB131*(1+'S&S'!$G$180),BB132*(1+'S&S'!$G$182),BB133*(1+'S&S'!$G$184),BB134*(1+'S&S'!$G$186),BB135*(1+'S&S'!$G$188),BB136*(1+'S&S'!$G$190),BB137*(1+'S&S'!$G$192),BB138*(1+'S&S'!$G$194),BB139*(1+'S&S'!$G$196),BB140*(1+'S&S'!$G$198),BB141*(1+'S&S'!$G$200),BB142*(1+'S&S'!$G$202),BB143*(1+'S&S'!$G$204),BB144*(1+'S&S'!$G$206))","v":0},{"$f":"-BC$190*(1+'S&S'!$G$164)+BC$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BC$218*(1+'S&S'!$G$166)+BC233*(1+'S&S'!$G$208)+BC234*(1+'S&S'!$G$210)+SUM(BC125*(1+'S&S'!$G$168),BC126*(1+'S&S'!$G$170),BC127*(1+'S&S'!$G$172),BC128*(1+'S&S'!$G$174),BC129*(1+'S&S'!$G$176),BC130*(1+'S&S'!$G$178),BC131*(1+'S&S'!$G$180),BC132*(1+'S&S'!$G$182),BC133*(1+'S&S'!$G$184),BC134*(1+'S&S'!$G$186),BC135*(1+'S&S'!$G$188),BC136*(1+'S&S'!$G$190),BC137*(1+'S&S'!$G$192),BC138*(1+'S&S'!$G$194),BC139*(1+'S&S'!$G$196),BC140*(1+'S&S'!$G$198),BC141*(1+'S&S'!$G$200),BC142*(1+'S&S'!$G$202),BC143*(1+'S&S'!$G$204),BC144*(1+'S&S'!$G$206))","v":0},{"$f":"-BD$190*(1+'S&S'!$G$164)+BD$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BD$218*(1+'S&S'!$G$166)+BD233*(1+'S&S'!$G$208)+BD234*(1+'S&S'!$G$210)+SUM(BD125*(1+'S&S'!$G$168),BD126*(1+'S&S'!$G$170),BD127*(1+'S&S'!$G$172),BD128*(1+'S&S'!$G$174),BD129*(1+'S&S'!$G$176),BD130*(1+'S&S'!$G$178),BD131*(1+'S&S'!$G$180),BD132*(1+'S&S'!$G$182),BD133*(1+'S&S'!$G$184),BD134*(1+'S&S'!$G$186),BD135*(1+'S&S'!$G$188),BD136*(1+'S&S'!$G$190),BD137*(1+'S&S'!$G$192),BD138*(1+'S&S'!$G$194),BD139*(1+'S&S'!$G$196),BD140*(1+'S&S'!$G$198),BD141*(1+'S&S'!$G$200),BD142*(1+'S&S'!$G$202),BD143*(1+'S&S'!$G$204),BD144*(1+'S&S'!$G$206))","v":0},{"$f":"-BE$190*(1+'S&S'!$G$164)+BE$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BE$218*(1+'S&S'!$G$166)+BE233*(1+'S&S'!$G$208)+BE234*(1+'S&S'!$G$210)+SUM(BE125*(1+'S&S'!$G$168),BE126*(1+'S&S'!$G$170),BE127*(1+'S&S'!$G$172),BE128*(1+'S&S'!$G$174),BE129*(1+'S&S'!$G$176),BE130*(1+'S&S'!$G$178),BE131*(1+'S&S'!$G$180),BE132*(1+'S&S'!$G$182),BE133*(1+'S&S'!$G$184),BE134*(1+'S&S'!$G$186),BE135*(1+'S&S'!$G$188),BE136*(1+'S&S'!$G$190),BE137*(1+'S&S'!$G$192),BE138*(1+'S&S'!$G$194),BE139*(1+'S&S'!$G$196),BE140*(1+'S&S'!$G$198),BE141*(1+'S&S'!$G$200),BE142*(1+'S&S'!$G$202),BE143*(1+'S&S'!$G$204),BE144*(1+'S&S'!$G$206))","v":0},{"$f":"-BF$190*(1+'S&S'!$G$164)+BF$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BF$218*(1+'S&S'!$G$166)+BF233*(1+'S&S'!$G$208)+BF234*(1+'S&S'!$G$210)+SUM(BF125*(1+'S&S'!$G$168),BF126*(1+'S&S'!$G$170),BF127*(1+'S&S'!$G$172),BF128*(1+'S&S'!$G$174),BF129*(1+'S&S'!$G$176),BF130*(1+'S&S'!$G$178),BF131*(1+'S&S'!$G$180),BF132*(1+'S&S'!$G$182),BF133*(1+'S&S'!$G$184),BF134*(1+'S&S'!$G$186),BF135*(1+'S&S'!$G$188),BF136*(1+'S&S'!$G$190),BF137*(1+'S&S'!$G$192),BF138*(1+'S&S'!$G$194),BF139*(1+'S&S'!$G$196),BF140*(1+'S&S'!$G$198),BF141*(1+'S&S'!$G$200),BF142*(1+'S&S'!$G$202),BF143*(1+'S&S'!$G$204),BF144*(1+'S&S'!$G$206))","v":0},{"$f":"-BG$190*(1+'S&S'!$G$164)+BG$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BG$218*(1+'S&S'!$G$166)+BG233*(1+'S&S'!$G$208)+BG234*(1+'S&S'!$G$210)+SUM(BG125*(1+'S&S'!$G$168),BG126*(1+'S&S'!$G$170),BG127*(1+'S&S'!$G$172),BG128*(1+'S&S'!$G$174),BG129*(1+'S&S'!$G$176),BG130*(1+'S&S'!$G$178),BG131*(1+'S&S'!$G$180),BG132*(1+'S&S'!$G$182),BG133*(1+'S&S'!$G$184),BG134*(1+'S&S'!$G$186),BG135*(1+'S&S'!$G$188),BG136*(1+'S&S'!$G$190),BG137*(1+'S&S'!$G$192),BG138*(1+'S&S'!$G$194),BG139*(1+'S&S'!$G$196),BG140*(1+'S&S'!$G$198),BG141*(1+'S&S'!$G$200),BG142*(1+'S&S'!$G$202),BG143*(1+'S&S'!$G$204),BG144*(1+'S&S'!$G$206))","v":0},{"$f":"-BH$190*(1+'S&S'!$G$164)+BH$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BH$218*(1+'S&S'!$G$166)+BH233*(1+'S&S'!$G$208)+BH234*(1+'S&S'!$G$210)+SUM(BH125*(1+'S&S'!$G$168),BH126*(1+'S&S'!$G$170),BH127*(1+'S&S'!$G$172),BH128*(1+'S&S'!$G$174),BH129*(1+'S&S'!$G$176),BH130*(1+'S&S'!$G$178),BH131*(1+'S&S'!$G$180),BH132*(1+'S&S'!$G$182),BH133*(1+'S&S'!$G$184),BH134*(1+'S&S'!$G$186),BH135*(1+'S&S'!$G$188),BH136*(1+'S&S'!$G$190),BH137*(1+'S&S'!$G$192),BH138*(1+'S&S'!$G$194),BH139*(1+'S&S'!$G$196),BH140*(1+'S&S'!$G$198),BH141*(1+'S&S'!$G$200),BH142*(1+'S&S'!$G$202),BH143*(1+'S&S'!$G$204),BH144*(1+'S&S'!$G$206))","v":0},{"$f":"-BI$190*(1+'S&S'!$G$164)+BI$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BI$218*(1+'S&S'!$G$166)+BI233*(1+'S&S'!$G$208)+BI234*(1+'S&S'!$G$210)+SUM(BI125*(1+'S&S'!$G$168),BI126*(1+'S&S'!$G$170),BI127*(1+'S&S'!$G$172),BI128*(1+'S&S'!$G$174),BI129*(1+'S&S'!$G$176),BI130*(1+'S&S'!$G$178),BI131*(1+'S&S'!$G$180),BI132*(1+'S&S'!$G$182),BI133*(1+'S&S'!$G$184),BI134*(1+'S&S'!$G$186),BI135*(1+'S&S'!$G$188),BI136*(1+'S&S'!$G$190),BI137*(1+'S&S'!$G$192),BI138*(1+'S&S'!$G$194),BI139*(1+'S&S'!$G$196),BI140*(1+'S&S'!$G$198),BI141*(1+'S&S'!$G$200),BI142*(1+'S&S'!$G$202),BI143*(1+'S&S'!$G$204),BI144*(1+'S&S'!$G$206))","v":0},{"$f":"-BJ$190*(1+'S&S'!$G$164)+BJ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BJ$218*(1+'S&S'!$G$166)+BJ233*(1+'S&S'!$G$208)+BJ234*(1+'S&S'!$G$210)+SUM(BJ125*(1+'S&S'!$G$168),BJ126*(1+'S&S'!$G$170),BJ127*(1+'S&S'!$G$172),BJ128*(1+'S&S'!$G$174),BJ129*(1+'S&S'!$G$176),BJ130*(1+'S&S'!$G$178),BJ131*(1+'S&S'!$G$180),BJ132*(1+'S&S'!$G$182),BJ133*(1+'S&S'!$G$184),BJ134*(1+'S&S'!$G$186),BJ135*(1+'S&S'!$G$188),BJ136*(1+'S&S'!$G$190),BJ137*(1+'S&S'!$G$192),BJ138*(1+'S&S'!$G$194),BJ139*(1+'S&S'!$G$196),BJ140*(1+'S&S'!$G$198),BJ141*(1+'S&S'!$G$200),BJ142*(1+'S&S'!$G$202),BJ143*(1+'S&S'!$G$204),BJ144*(1+'S&S'!$G$206))","v":0},{"$f":"-BK$190*(1+'S&S'!$G$164)+BK$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BK$218*(1+'S&S'!$G$166)+BK233*(1+'S&S'!$G$208)+BK234*(1+'S&S'!$G$210)+SUM(BK125*(1+'S&S'!$G$168),BK126*(1+'S&S'!$G$170),BK127*(1+'S&S'!$G$172),BK128*(1+'S&S'!$G$174),BK129*(1+'S&S'!$G$176),BK130*(1+'S&S'!$G$178),BK131*(1+'S&S'!$G$180),BK132*(1+'S&S'!$G$182),BK133*(1+'S&S'!$G$184),BK134*(1+'S&S'!$G$186),BK135*(1+'S&S'!$G$188),BK136*(1+'S&S'!$G$190),BK137*(1+'S&S'!$G$192),BK138*(1+'S&S'!$G$194),BK139*(1+'S&S'!$G$196),BK140*(1+'S&S'!$G$198),BK141*(1+'S&S'!$G$200),BK142*(1+'S&S'!$G$202),BK143*(1+'S&S'!$G$204),BK144*(1+'S&S'!$G$206))","v":0},{"$f":"-BL$190*(1+'S&S'!$G$164)+BL$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BL$218*(1+'S&S'!$G$166)+BL233*(1+'S&S'!$G$208)+BL234*(1+'S&S'!$G$210)+SUM(BL125*(1+'S&S'!$G$168),BL126*(1+'S&S'!$G$170),BL127*(1+'S&S'!$G$172),BL128*(1+'S&S'!$G$174),BL129*(1+'S&S'!$G$176),BL130*(1+'S&S'!$G$178),BL131*(1+'S&S'!$G$180),BL132*(1+'S&S'!$G$182),BL133*(1+'S&S'!$G$184),BL134*(1+'S&S'!$G$186),BL135*(1+'S&S'!$G$188),BL136*(1+'S&S'!$G$190),BL137*(1+'S&S'!$G$192),BL138*(1+'S&S'!$G$194),BL139*(1+'S&S'!$G$196),BL140*(1+'S&S'!$G$198),BL141*(1+'S&S'!$G$200),BL142*(1+'S&S'!$G$202),BL143*(1+'S&S'!$G$204),BL144*(1+'S&S'!$G$206))","v":0},{"$f":"-BM$190*(1+'S&S'!$G$164)+BM$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BM$218*(1+'S&S'!$G$166)+BM233*(1+'S&S'!$G$208)+BM234*(1+'S&S'!$G$210)+SUM(BM125*(1+'S&S'!$G$168),BM126*(1+'S&S'!$G$170),BM127*(1+'S&S'!$G$172),BM128*(1+'S&S'!$G$174),BM129*(1+'S&S'!$G$176),BM130*(1+'S&S'!$G$178),BM131*(1+'S&S'!$G$180),BM132*(1+'S&S'!$G$182),BM133*(1+'S&S'!$G$184),BM134*(1+'S&S'!$G$186),BM135*(1+'S&S'!$G$188),BM136*(1+'S&S'!$G$190),BM137*(1+'S&S'!$G$192),BM138*(1+'S&S'!$G$194),BM139*(1+'S&S'!$G$196),BM140*(1+'S&S'!$G$198),BM141*(1+'S&S'!$G$200),BM142*(1+'S&S'!$G$202),BM143*(1+'S&S'!$G$204),BM144*(1+'S&S'!$G$206))","v":0},{"$f":"-BN$190*(1+'S&S'!$G$164)+BN$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BN$218*(1+'S&S'!$G$166)+BN233*(1+'S&S'!$G$208)+BN234*(1+'S&S'!$G$210)+SUM(BN125*(1+'S&S'!$G$168),BN126*(1+'S&S'!$G$170),BN127*(1+'S&S'!$G$172),BN128*(1+'S&S'!$G$174),BN129*(1+'S&S'!$G$176),BN130*(1+'S&S'!$G$178),BN131*(1+'S&S'!$G$180),BN132*(1+'S&S'!$G$182),BN133*(1+'S&S'!$G$184),BN134*(1+'S&S'!$G$186),BN135*(1+'S&S'!$G$188),BN136*(1+'S&S'!$G$190),BN137*(1+'S&S'!$G$192),BN138*(1+'S&S'!$G$194),BN139*(1+'S&S'!$G$196),BN140*(1+'S&S'!$G$198),BN141*(1+'S&S'!$G$200),BN142*(1+'S&S'!$G$202),BN143*(1+'S&S'!$G$204),BN144*(1+'S&S'!$G$206))","v":0},{"$f":"-BO$190*(1+'S&S'!$G$164)+BO$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BO$218*(1+'S&S'!$G$166)+BO233*(1+'S&S'!$G$208)+BO234*(1+'S&S'!$G$210)+SUM(BO125*(1+'S&S'!$G$168),BO126*(1+'S&S'!$G$170),BO127*(1+'S&S'!$G$172),BO128*(1+'S&S'!$G$174),BO129*(1+'S&S'!$G$176),BO130*(1+'S&S'!$G$178),BO131*(1+'S&S'!$G$180),BO132*(1+'S&S'!$G$182),BO133*(1+'S&S'!$G$184),BO134*(1+'S&S'!$G$186),BO135*(1+'S&S'!$G$188),BO136*(1+'S&S'!$G$190),BO137*(1+'S&S'!$G$192),BO138*(1+'S&S'!$G$194),BO139*(1+'S&S'!$G$196),BO140*(1+'S&S'!$G$198),BO141*(1+'S&S'!$G$200),BO142*(1+'S&S'!$G$202),BO143*(1+'S&S'!$G$204),BO144*(1+'S&S'!$G$206))","v":0},{"$f":"-BP$190*(1+'S&S'!$G$164)+BP$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BP$218*(1+'S&S'!$G$166)+BP233*(1+'S&S'!$G$208)+BP234*(1+'S&S'!$G$210)+SUM(BP125*(1+'S&S'!$G$168),BP126*(1+'S&S'!$G$170),BP127*(1+'S&S'!$G$172),BP128*(1+'S&S'!$G$174),BP129*(1+'S&S'!$G$176),BP130*(1+'S&S'!$G$178),BP131*(1+'S&S'!$G$180),BP132*(1+'S&S'!$G$182),BP133*(1+'S&S'!$G$184),BP134*(1+'S&S'!$G$186),BP135*(1+'S&S'!$G$188),BP136*(1+'S&S'!$G$190),BP137*(1+'S&S'!$G$192),BP138*(1+'S&S'!$G$194),BP139*(1+'S&S'!$G$196),BP140*(1+'S&S'!$G$198),BP141*(1+'S&S'!$G$200),BP142*(1+'S&S'!$G$202),BP143*(1+'S&S'!$G$204),BP144*(1+'S&S'!$G$206))","v":0},{"$f":"-BQ$190*(1+'S&S'!$G$164)+BQ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BQ$218*(1+'S&S'!$G$166)+BQ233*(1+'S&S'!$G$208)+BQ234*(1+'S&S'!$G$210)+SUM(BQ125*(1+'S&S'!$G$168),BQ126*(1+'S&S'!$G$170),BQ127*(1+'S&S'!$G$172),BQ128*(1+'S&S'!$G$174),BQ129*(1+'S&S'!$G$176),BQ130*(1+'S&S'!$G$178),BQ131*(1+'S&S'!$G$180),BQ132*(1+'S&S'!$G$182),BQ133*(1+'S&S'!$G$184),BQ134*(1+'S&S'!$G$186),BQ135*(1+'S&S'!$G$188),BQ136*(1+'S&S'!$G$190),BQ137*(1+'S&S'!$G$192),BQ138*(1+'S&S'!$G$194),BQ139*(1+'S&S'!$G$196),BQ140*(1+'S&S'!$G$198),BQ141*(1+'S&S'!$G$200),BQ142*(1+'S&S'!$G$202),BQ143*(1+'S&S'!$G$204),BQ144*(1+'S&S'!$G$206))","v":0},{"$f":"-BR$190*(1+'S&S'!$G$164)+BR$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BR$218*(1+'S&S'!$G$166)+BR233*(1+'S&S'!$G$208)+BR234*(1+'S&S'!$G$210)+SUM(BR125*(1+'S&S'!$G$168),BR126*(1+'S&S'!$G$170),BR127*(1+'S&S'!$G$172),BR128*(1+'S&S'!$G$174),BR129*(1+'S&S'!$G$176),BR130*(1+'S&S'!$G$178),BR131*(1+'S&S'!$G$180),BR132*(1+'S&S'!$G$182),BR133*(1+'S&S'!$G$184),BR134*(1+'S&S'!$G$186),BR135*(1+'S&S'!$G$188),BR136*(1+'S&S'!$G$190),BR137*(1+'S&S'!$G$192),BR138*(1+'S&S'!$G$194),BR139*(1+'S&S'!$G$196),BR140*(1+'S&S'!$G$198),BR141*(1+'S&S'!$G$200),BR142*(1+'S&S'!$G$202),BR143*(1+'S&S'!$G$204),BR144*(1+'S&S'!$G$206))","v":0},{"$f":"-BS$190*(1+'S&S'!$G$164)+BS$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BS$218*(1+'S&S'!$G$166)+BS233*(1+'S&S'!$G$208)+BS234*(1+'S&S'!$G$210)+SUM(BS125*(1+'S&S'!$G$168),BS126*(1+'S&S'!$G$170),BS127*(1+'S&S'!$G$172),BS128*(1+'S&S'!$G$174),BS129*(1+'S&S'!$G$176),BS130*(1+'S&S'!$G$178),BS131*(1+'S&S'!$G$180),BS132*(1+'S&S'!$G$182),BS133*(1+'S&S'!$G$184),BS134*(1+'S&S'!$G$186),BS135*(1+'S&S'!$G$188),BS136*(1+'S&S'!$G$190),BS137*(1+'S&S'!$G$192),BS138*(1+'S&S'!$G$194),BS139*(1+'S&S'!$G$196),BS140*(1+'S&S'!$G$198),BS141*(1+'S&S'!$G$200),BS142*(1+'S&S'!$G$202),BS143*(1+'S&S'!$G$204),BS144*(1+'S&S'!$G$206))","v":0},{"$f":"-BT$190*(1+'S&S'!$G$164)+BT$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BT$218*(1+'S&S'!$G$166)+BT233*(1+'S&S'!$G$208)+BT234*(1+'S&S'!$G$210)+SUM(BT125*(1+'S&S'!$G$168),BT126*(1+'S&S'!$G$170),BT127*(1+'S&S'!$G$172),BT128*(1+'S&S'!$G$174),BT129*(1+'S&S'!$G$176),BT130*(1+'S&S'!$G$178),BT131*(1+'S&S'!$G$180),BT132*(1+'S&S'!$G$182),BT133*(1+'S&S'!$G$184),BT134*(1+'S&S'!$G$186),BT135*(1+'S&S'!$G$188),BT136*(1+'S&S'!$G$190),BT137*(1+'S&S'!$G$192),BT138*(1+'S&S'!$G$194),BT139*(1+'S&S'!$G$196),BT140*(1+'S&S'!$G$198),BT141*(1+'S&S'!$G$200),BT142*(1+'S&S'!$G$202),BT143*(1+'S&S'!$G$204),BT144*(1+'S&S'!$G$206))","v":0},{"$f":"-BU$190*(1+'S&S'!$G$164)+BU$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BU$218*(1+'S&S'!$G$166)+BU233*(1+'S&S'!$G$208)+BU234*(1+'S&S'!$G$210)+SUM(BU125*(1+'S&S'!$G$168),BU126*(1+'S&S'!$G$170),BU127*(1+'S&S'!$G$172),BU128*(1+'S&S'!$G$174),BU129*(1+'S&S'!$G$176),BU130*(1+'S&S'!$G$178),BU131*(1+'S&S'!$G$180),BU132*(1+'S&S'!$G$182),BU133*(1+'S&S'!$G$184),BU134*(1+'S&S'!$G$186),BU135*(1+'S&S'!$G$188),BU136*(1+'S&S'!$G$190),BU137*(1+'S&S'!$G$192),BU138*(1+'S&S'!$G$194),BU139*(1+'S&S'!$G$196),BU140*(1+'S&S'!$G$198),BU141*(1+'S&S'!$G$200),BU142*(1+'S&S'!$G$202),BU143*(1+'S&S'!$G$204),BU144*(1+'S&S'!$G$206))","v":0},{"$f":"-BV$190*(1+'S&S'!$G$164)+BV$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BV$218*(1+'S&S'!$G$166)+BV233*(1+'S&S'!$G$208)+BV234*(1+'S&S'!$G$210)+SUM(BV125*(1+'S&S'!$G$168),BV126*(1+'S&S'!$G$170),BV127*(1+'S&S'!$G$172),BV128*(1+'S&S'!$G$174),BV129*(1+'S&S'!$G$176),BV130*(1+'S&S'!$G$178),BV131*(1+'S&S'!$G$180),BV132*(1+'S&S'!$G$182),BV133*(1+'S&S'!$G$184),BV134*(1+'S&S'!$G$186),BV135*(1+'S&S'!$G$188),BV136*(1+'S&S'!$G$190),BV137*(1+'S&S'!$G$192),BV138*(1+'S&S'!$G$194),BV139*(1+'S&S'!$G$196),BV140*(1+'S&S'!$G$198),BV141*(1+'S&S'!$G$200),BV142*(1+'S&S'!$G$202),BV143*(1+'S&S'!$G$204),BV144*(1+'S&S'!$G$206))","v":0},{"$f":"-BW$190*(1+'S&S'!$G$164)+BW$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BW$218*(1+'S&S'!$G$166)+BW233*(1+'S&S'!$G$208)+BW234*(1+'S&S'!$G$210)+SUM(BW125*(1+'S&S'!$G$168),BW126*(1+'S&S'!$G$170),BW127*(1+'S&S'!$G$172),BW128*(1+'S&S'!$G$174),BW129*(1+'S&S'!$G$176),BW130*(1+'S&S'!$G$178),BW131*(1+'S&S'!$G$180),BW132*(1+'S&S'!$G$182),BW133*(1+'S&S'!$G$184),BW134*(1+'S&S'!$G$186),BW135*(1+'S&S'!$G$188),BW136*(1+'S&S'!$G$190),BW137*(1+'S&S'!$G$192),BW138*(1+'S&S'!$G$194),BW139*(1+'S&S'!$G$196),BW140*(1+'S&S'!$G$198),BW141*(1+'S&S'!$G$200),BW142*(1+'S&S'!$G$202),BW143*(1+'S&S'!$G$204),BW144*(1+'S&S'!$G$206))","v":0},{"$f":"-BX$190*(1+'S&S'!$G$164)+BX$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BX$218*(1+'S&S'!$G$166)+BX233*(1+'S&S'!$G$208)+BX234*(1+'S&S'!$G$210)+SUM(BX125*(1+'S&S'!$G$168),BX126*(1+'S&S'!$G$170),BX127*(1+'S&S'!$G$172),BX128*(1+'S&S'!$G$174),BX129*(1+'S&S'!$G$176),BX130*(1+'S&S'!$G$178),BX131*(1+'S&S'!$G$180),BX132*(1+'S&S'!$G$182),BX133*(1+'S&S'!$G$184),BX134*(1+'S&S'!$G$186),BX135*(1+'S&S'!$G$188),BX136*(1+'S&S'!$G$190),BX137*(1+'S&S'!$G$192),BX138*(1+'S&S'!$G$194),BX139*(1+'S&S'!$G$196),BX140*(1+'S&S'!$G$198),BX141*(1+'S&S'!$G$200),BX142*(1+'S&S'!$G$202),BX143*(1+'S&S'!$G$204),BX144*(1+'S&S'!$G$206))","v":0},{"$f":"-BY$190*(1+'S&S'!$G$164)+BY$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BY$218*(1+'S&S'!$G$166)+BY233*(1+'S&S'!$G$208)+BY234*(1+'S&S'!$G$210)+SUM(BY125*(1+'S&S'!$G$168),BY126*(1+'S&S'!$G$170),BY127*(1+'S&S'!$G$172),BY128*(1+'S&S'!$G$174),BY129*(1+'S&S'!$G$176),BY130*(1+'S&S'!$G$178),BY131*(1+'S&S'!$G$180),BY132*(1+'S&S'!$G$182),BY133*(1+'S&S'!$G$184),BY134*(1+'S&S'!$G$186),BY135*(1+'S&S'!$G$188),BY136*(1+'S&S'!$G$190),BY137*(1+'S&S'!$G$192),BY138*(1+'S&S'!$G$194),BY139*(1+'S&S'!$G$196),BY140*(1+'S&S'!$G$198),BY141*(1+'S&S'!$G$200),BY142*(1+'S&S'!$G$202),BY143*(1+'S&S'!$G$204),BY144*(1+'S&S'!$G$206))","v":0},{"$f":"-BZ$190*(1+'S&S'!$G$164)+BZ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BZ$218*(1+'S&S'!$G$166)+BZ233*(1+'S&S'!$G$208)+BZ234*(1+'S&S'!$G$210)+SUM(BZ125*(1+'S&S'!$G$168),BZ126*(1+'S&S'!$G$170),BZ127*(1+'S&S'!$G$172),BZ128*(1+'S&S'!$G$174),BZ129*(1+'S&S'!$G$176),BZ130*(1+'S&S'!$G$178),BZ131*(1+'S&S'!$G$180),BZ132*(1+'S&S'!$G$182),BZ133*(1+'S&S'!$G$184),BZ134*(1+'S&S'!$G$186),BZ135*(1+'S&S'!$G$188),BZ136*(1+'S&S'!$G$190),BZ137*(1+'S&S'!$G$192),BZ138*(1+'S&S'!$G$194),BZ139*(1+'S&S'!$G$196),BZ140*(1+'S&S'!$G$198),BZ141*(1+'S&S'!$G$200),BZ142*(1+'S&S'!$G$202),BZ143*(1+'S&S'!$G$204),BZ144*(1+'S&S'!$G$206))","v":0},{"$f":"-CA$190*(1+'S&S'!$G$164)+CA$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CA$218*(1+'S&S'!$G$166)+CA233*(1+'S&S'!$G$208)+CA234*(1+'S&S'!$G$210)+SUM(CA125*(1+'S&S'!$G$168),CA126*(1+'S&S'!$G$170),CA127*(1+'S&S'!$G$172),CA128*(1+'S&S'!$G$174),CA129*(1+'S&S'!$G$176),CA130*(1+'S&S'!$G$178),CA131*(1+'S&S'!$G$180),CA132*(1+'S&S'!$G$182),CA133*(1+'S&S'!$G$184),CA134*(1+'S&S'!$G$186),CA135*(1+'S&S'!$G$188),CA136*(1+'S&S'!$G$190),CA137*(1+'S&S'!$G$192),CA138*(1+'S&S'!$G$194),CA139*(1+'S&S'!$G$196),CA140*(1+'S&S'!$G$198),CA141*(1+'S&S'!$G$200),CA142*(1+'S&S'!$G$202),CA143*(1+'S&S'!$G$204),CA144*(1+'S&S'!$G$206))","v":0},{"$f":"-CB$190*(1+'S&S'!$G$164)+CB$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CB$218*(1+'S&S'!$G$166)+CB233*(1+'S&S'!$G$208)+CB234*(1+'S&S'!$G$210)+SUM(CB125*(1+'S&S'!$G$168),CB126*(1+'S&S'!$G$170),CB127*(1+'S&S'!$G$172),CB128*(1+'S&S'!$G$174),CB129*(1+'S&S'!$G$176),CB130*(1+'S&S'!$G$178),CB131*(1+'S&S'!$G$180),CB132*(1+'S&S'!$G$182),CB133*(1+'S&S'!$G$184),CB134*(1+'S&S'!$G$186),CB135*(1+'S&S'!$G$188),CB136*(1+'S&S'!$G$190),CB137*(1+'S&S'!$G$192),CB138*(1+'S&S'!$G$194),CB139*(1+'S&S'!$G$196),CB140*(1+'S&S'!$G$198),CB141*(1+'S&S'!$G$200),CB142*(1+'S&S'!$G$202),CB143*(1+'S&S'!$G$204),CB144*(1+'S&S'!$G$206))","v":0},{"$f":"-CC$190*(1+'S&S'!$G$164)+CC$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CC$218*(1+'S&S'!$G$166)+CC233*(1+'S&S'!$G$208)+CC234*(1+'S&S'!$G$210)+SUM(CC125*(1+'S&S'!$G$168),CC126*(1+'S&S'!$G$170),CC127*(1+'S&S'!$G$172),CC128*(1+'S&S'!$G$174),CC129*(1+'S&S'!$G$176),CC130*(1+'S&S'!$G$178),CC131*(1+'S&S'!$G$180),CC132*(1+'S&S'!$G$182),CC133*(1+'S&S'!$G$184),CC134*(1+'S&S'!$G$186),CC135*(1+'S&S'!$G$188),CC136*(1+'S&S'!$G$190),CC137*(1+'S&S'!$G$192),CC138*(1+'S&S'!$G$194),CC139*(1+'S&S'!$G$196),CC140*(1+'S&S'!$G$198),CC141*(1+'S&S'!$G$200),CC142*(1+'S&S'!$G$202),CC143*(1+'S&S'!$G$204),CC144*(1+'S&S'!$G$206))","v":0},{"$f":"-CD$190*(1+'S&S'!$G$164)+CD$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CD$218*(1+'S&S'!$G$166)+CD233*(1+'S&S'!$G$208)+CD234*(1+'S&S'!$G$210)+SUM(CD125*(1+'S&S'!$G$168),CD126*(1+'S&S'!$G$170),CD127*(1+'S&S'!$G$172),CD128*(1+'S&S'!$G$174),CD129*(1+'S&S'!$G$176),CD130*(1+'S&S'!$G$178),CD131*(1+'S&S'!$G$180),CD132*(1+'S&S'!$G$182),CD133*(1+'S&S'!$G$184),CD134*(1+'S&S'!$G$186),CD135*(1+'S&S'!$G$188),CD136*(1+'S&S'!$G$190),CD137*(1+'S&S'!$G$192),CD138*(1+'S&S'!$G$194),CD139*(1+'S&S'!$G$196),CD140*(1+'S&S'!$G$198),CD141*(1+'S&S'!$G$200),CD142*(1+'S&S'!$G$202),CD143*(1+'S&S'!$G$204),CD144*(1+'S&S'!$G$206))","v":0},{"$f":"-CE$190*(1+'S&S'!$G$164)+CE$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CE$218*(1+'S&S'!$G$166)+CE233*(1+'S&S'!$G$208)+CE234*(1+'S&S'!$G$210)+SUM(CE125*(1+'S&S'!$G$168),CE126*(1+'S&S'!$G$170),CE127*(1+'S&S'!$G$172),CE128*(1+'S&S'!$G$174),CE129*(1+'S&S'!$G$176),CE130*(1+'S&S'!$G$178),CE131*(1+'S&S'!$G$180),CE132*(1+'S&S'!$G$182),CE133*(1+'S&S'!$G$184),CE134*(1+'S&S'!$G$186),CE135*(1+'S&S'!$G$188),CE136*(1+'S&S'!$G$190),CE137*(1+'S&S'!$G$192),CE138*(1+'S&S'!$G$194),CE139*(1+'S&S'!$G$196),CE140*(1+'S&S'!$G$198),CE141*(1+'S&S'!$G$200),CE142*(1+'S&S'!$G$202),CE143*(1+'S&S'!$G$204),CE144*(1+'S&S'!$G$206))","v":0},{"$f":"-CF$190*(1+'S&S'!$G$164)+CF$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CF$218*(1+'S&S'!$G$166)+CF233*(1+'S&S'!$G$208)+CF234*(1+'S&S'!$G$210)+SUM(CF125*(1+'S&S'!$G$168),CF126*(1+'S&S'!$G$170),CF127*(1+'S&S'!$G$172),CF128*(1+'S&S'!$G$174),CF129*(1+'S&S'!$G$176),CF130*(1+'S&S'!$G$178),CF131*(1+'S&S'!$G$180),CF132*(1+'S&S'!$G$182),CF133*(1+'S&S'!$G$184),CF134*(1+'S&S'!$G$186),CF135*(1+'S&S'!$G$188),CF136*(1+'S&S'!$G$190),CF137*(1+'S&S'!$G$192),CF138*(1+'S&S'!$G$194),CF139*(1+'S&S'!$G$196),CF140*(1+'S&S'!$G$198),CF141*(1+'S&S'!$G$200),CF142*(1+'S&S'!$G$202),CF143*(1+'S&S'!$G$204),CF144*(1+'S&S'!$G$206))","v":0},{"$f":"-CG$190*(1+'S&S'!$G$164)+CG$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CG$218*(1+'S&S'!$G$166)+CG233*(1+'S&S'!$G$208)+CG234*(1+'S&S'!$G$210)+SUM(CG125*(1+'S&S'!$G$168),CG126*(1+'S&S'!$G$170),CG127*(1+'S&S'!$G$172),CG128*(1+'S&S'!$G$174),CG129*(1+'S&S'!$G$176),CG130*(1+'S&S'!$G$178),CG131*(1+'S&S'!$G$180),CG132*(1+'S&S'!$G$182),CG133*(1+'S&S'!$G$184),CG134*(1+'S&S'!$G$186),CG135*(1+'S&S'!$G$188),CG136*(1+'S&S'!$G$190),CG137*(1+'S&S'!$G$192),CG138*(1+'S&S'!$G$194),CG139*(1+'S&S'!$G$196),CG140*(1+'S&S'!$G$198),CG141*(1+'S&S'!$G$200),CG142*(1+'S&S'!$G$202),CG143*(1+'S&S'!$G$204),CG144*(1+'S&S'!$G$206))","v":0},{"$f":"-CH$190*(1+'S&S'!$G$164)+CH$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CH$218*(1+'S&S'!$G$166)+CH233*(1+'S&S'!$G$208)+CH234*(1+'S&S'!$G$210)+SUM(CH125*(1+'S&S'!$G$168),CH126*(1+'S&S'!$G$170),CH127*(1+'S&S'!$G$172),CH128*(1+'S&S'!$G$174),CH129*(1+'S&S'!$G$176),CH130*(1+'S&S'!$G$178),CH131*(1+'S&S'!$G$180),CH132*(1+'S&S'!$G$182),CH133*(1+'S&S'!$G$184),CH134*(1+'S&S'!$G$186),CH135*(1+'S&S'!$G$188),CH136*(1+'S&S'!$G$190),CH137*(1+'S&S'!$G$192),CH138*(1+'S&S'!$G$194),CH139*(1+'S&S'!$G$196),CH140*(1+'S&S'!$G$198),CH141*(1+'S&S'!$G$200),CH142*(1+'S&S'!$G$202),CH143*(1+'S&S'!$G$204),CH144*(1+'S&S'!$G$206))","v":0},{"$f":"-CI$190*(1+'S&S'!$G$164)+CI$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CI$218*(1+'S&S'!$G$166)+CI233*(1+'S&S'!$G$208)+CI234*(1+'S&S'!$G$210)+SUM(CI125*(1+'S&S'!$G$168),CI126*(1+'S&S'!$G$170),CI127*(1+'S&S'!$G$172),CI128*(1+'S&S'!$G$174),CI129*(1+'S&S'!$G$176),CI130*(1+'S&S'!$G$178),CI131*(1+'S&S'!$G$180),CI132*(1+'S&S'!$G$182),CI133*(1+'S&S'!$G$184),CI134*(1+'S&S'!$G$186),CI135*(1+'S&S'!$G$188),CI136*(1+'S&S'!$G$190),CI137*(1+'S&S'!$G$192),CI138*(1+'S&S'!$G$194),CI139*(1+'S&S'!$G$196),CI140*(1+'S&S'!$G$198),CI141*(1+'S&S'!$G$200),CI142*(1+'S&S'!$G$202),CI143*(1+'S&S'!$G$204),CI144*(1+'S&S'!$G$206))","v":0},{"$f":"-CJ$190*(1+'S&S'!$G$164)+CJ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CJ$218*(1+'S&S'!$G$166)+CJ233*(1+'S&S'!$G$208)+CJ234*(1+'S&S'!$G$210)+SUM(CJ125*(1+'S&S'!$G$168),CJ126*(1+'S&S'!$G$170),CJ127*(1+'S&S'!$G$172),CJ128*(1+'S&S'!$G$174),CJ129*(1+'S&S'!$G$176),CJ130*(1+'S&S'!$G$178),CJ131*(1+'S&S'!$G$180),CJ132*(1+'S&S'!$G$182),CJ133*(1+'S&S'!$G$184),CJ134*(1+'S&S'!$G$186),CJ135*(1+'S&S'!$G$188),CJ136*(1+'S&S'!$G$190),CJ137*(1+'S&S'!$G$192),CJ138*(1+'S&S'!$G$194),CJ139*(1+'S&S'!$G$196),CJ140*(1+'S&S'!$G$198),CJ141*(1+'S&S'!$G$200),CJ142*(1+'S&S'!$G$202),CJ143*(1+'S&S'!$G$204),CJ144*(1+'S&S'!$G$206))","v":0},{"$f":"-CK$190*(1+'S&S'!$G$164)+CK$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CK$218*(1+'S&S'!$G$166)+CK233*(1+'S&S'!$G$208)+CK234*(1+'S&S'!$G$210)+SUM(CK125*(1+'S&S'!$G$168),CK126*(1+'S&S'!$G$170),CK127*(1+'S&S'!$G$172),CK128*(1+'S&S'!$G$174),CK129*(1+'S&S'!$G$176),CK130*(1+'S&S'!$G$178),CK131*(1+'S&S'!$G$180),CK132*(1+'S&S'!$G$182),CK133*(1+'S&S'!$G$184),CK134*(1+'S&S'!$G$186),CK135*(1+'S&S'!$G$188),CK136*(1+'S&S'!$G$190),CK137*(1+'S&S'!$G$192),CK138*(1+'S&S'!$G$194),CK139*(1+'S&S'!$G$196),CK140*(1+'S&S'!$G$198),CK141*(1+'S&S'!$G$200),CK142*(1+'S&S'!$G$202),CK143*(1+'S&S'!$G$204),CK144*(1+'S&S'!$G$206))","v":0},{"$f":"-CL$190*(1+'S&S'!$G$164)+CL$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CL$218*(1+'S&S'!$G$166)+CL233*(1+'S&S'!$G$208)+CL234*(1+'S&S'!$G$210)+SUM(CL125*(1+'S&S'!$G$168),CL126*(1+'S&S'!$G$170),CL127*(1+'S&S'!$G$172),CL128*(1+'S&S'!$G$174),CL129*(1+'S&S'!$G$176),CL130*(1+'S&S'!$G$178),CL131*(1+'S&S'!$G$180),CL132*(1+'S&S'!$G$182),CL133*(1+'S&S'!$G$184),CL134*(1+'S&S'!$G$186),CL135*(1+'S&S'!$G$188),CL136*(1+'S&S'!$G$190),CL137*(1+'S&S'!$G$192),CL138*(1+'S&S'!$G$194),CL139*(1+'S&S'!$G$196),CL140*(1+'S&S'!$G$198),CL141*(1+'S&S'!$G$200),CL142*(1+'S&S'!$G$202),CL143*(1+'S&S'!$G$204),CL144*(1+'S&S'!$G$206))","v":0},{"$f":"-CM$190*(1+'S&S'!$G$164)+CM$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CM$218*(1+'S&S'!$G$166)+CM233*(1+'S&S'!$G$208)+CM234*(1+'S&S'!$G$210)+SUM(CM125*(1+'S&S'!$G$168),CM126*(1+'S&S'!$G$170),CM127*(1+'S&S'!$G$172),CM128*(1+'S&S'!$G$174),CM129*(1+'S&S'!$G$176),CM130*(1+'S&S'!$G$178),CM131*(1+'S&S'!$G$180),CM132*(1+'S&S'!$G$182),CM133*(1+'S&S'!$G$184),CM134*(1+'S&S'!$G$186),CM135*(1+'S&S'!$G$188),CM136*(1+'S&S'!$G$190),CM137*(1+'S&S'!$G$192),CM138*(1+'S&S'!$G$194),CM139*(1+'S&S'!$G$196),CM140*(1+'S&S'!$G$198),CM141*(1+'S&S'!$G$200),CM142*(1+'S&S'!$G$202),CM143*(1+'S&S'!$G$204),CM144*(1+'S&S'!$G$206))","v":0},{"$f":"-CN$190*(1+'S&S'!$G$164)+CN$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CN$218*(1+'S&S'!$G$166)+CN233*(1+'S&S'!$G$208)+CN234*(1+'S&S'!$G$210)+SUM(CN125*(1+'S&S'!$G$168),CN126*(1+'S&S'!$G$170),CN127*(1+'S&S'!$G$172),CN128*(1+'S&S'!$G$174),CN129*(1+'S&S'!$G$176),CN130*(1+'S&S'!$G$178),CN131*(1+'S&S'!$G$180),CN132*(1+'S&S'!$G$182),CN133*(1+'S&S'!$G$184),CN134*(1+'S&S'!$G$186),CN135*(1+'S&S'!$G$188),CN136*(1+'S&S'!$G$190),CN137*(1+'S&S'!$G$192),CN138*(1+'S&S'!$G$194),CN139*(1+'S&S'!$G$196),CN140*(1+'S&S'!$G$198),CN141*(1+'S&S'!$G$200),CN142*(1+'S&S'!$G$202),CN143*(1+'S&S'!$G$204),CN144*(1+'S&S'!$G$206))","v":0},{"$f":"-CO$190*(1+'S&S'!$G$164)+CO$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CO$218*(1+'S&S'!$G$166)+CO233*(1+'S&S'!$G$208)+CO234*(1+'S&S'!$G$210)+SUM(CO125*(1+'S&S'!$G$168),CO126*(1+'S&S'!$G$170),CO127*(1+'S&S'!$G$172),CO128*(1+'S&S'!$G$174),CO129*(1+'S&S'!$G$176),CO130*(1+'S&S'!$G$178),CO131*(1+'S&S'!$G$180),CO132*(1+'S&S'!$G$182),CO133*(1+'S&S'!$G$184),CO134*(1+'S&S'!$G$186),CO135*(1+'S&S'!$G$188),CO136*(1+'S&S'!$G$190),CO137*(1+'S&S'!$G$192),CO138*(1+'S&S'!$G$194),CO139*(1+'S&S'!$G$196),CO140*(1+'S&S'!$G$198),CO141*(1+'S&S'!$G$200),CO142*(1+'S&S'!$G$202),CO143*(1+'S&S'!$G$204),CO144*(1+'S&S'!$G$206))","v":0},{"$f":"-CP$190*(1+'S&S'!$G$164)+CP$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CP$218*(1+'S&S'!$G$166)+CP233*(1+'S&S'!$G$208)+CP234*(1+'S&S'!$G$210)+SUM(CP125*(1+'S&S'!$G$168),CP126*(1+'S&S'!$G$170),CP127*(1+'S&S'!$G$172),CP128*(1+'S&S'!$G$174),CP129*(1+'S&S'!$G$176),CP130*(1+'S&S'!$G$178),CP131*(1+'S&S'!$G$180),CP132*(1+'S&S'!$G$182),CP133*(1+'S&S'!$G$184),CP134*(1+'S&S'!$G$186),CP135*(1+'S&S'!$G$188),CP136*(1+'S&S'!$G$190),CP137*(1+'S&S'!$G$192),CP138*(1+'S&S'!$G$194),CP139*(1+'S&S'!$G$196),CP140*(1+'S&S'!$G$198),CP141*(1+'S&S'!$G$200),CP142*(1+'S&S'!$G$202),CP143*(1+'S&S'!$G$204),CP144*(1+'S&S'!$G$206))","v":0},{"$f":"-CQ$190*(1+'S&S'!$G$164)+CQ$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CQ$218*(1+'S&S'!$G$166)+CQ233*(1+'S&S'!$G$208)+CQ234*(1+'S&S'!$G$210)+SUM(CQ125*(1+'S&S'!$G$168),CQ126*(1+'S&S'!$G$170),CQ127*(1+'S&S'!$G$172),CQ128*(1+'S&S'!$G$174),CQ129*(1+'S&S'!$G$176),CQ130*(1+'S&S'!$G$178),CQ131*(1+'S&S'!$G$180),CQ132*(1+'S&S'!$G$182),CQ133*(1+'S&S'!$G$184),CQ134*(1+'S&S'!$G$186),CQ135*(1+'S&S'!$G$188),CQ136*(1+'S&S'!$G$190),CQ137*(1+'S&S'!$G$192),CQ138*(1+'S&S'!$G$194),CQ139*(1+'S&S'!$G$196),CQ140*(1+'S&S'!$G$198),CQ141*(1+'S&S'!$G$200),CQ142*(1+'S&S'!$G$202),CQ143*(1+'S&S'!$G$204),CQ144*(1+'S&S'!$G$206))","v":0},{"$f":"-CR$190*(1+'S&S'!$G$164)+CR$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CR$218*(1+'S&S'!$G$166)+CR233*(1+'S&S'!$G$208)+CR234*(1+'S&S'!$G$210)+SUM(CR125*(1+'S&S'!$G$168),CR126*(1+'S&S'!$G$170),CR127*(1+'S&S'!$G$172),CR128*(1+'S&S'!$G$174),CR129*(1+'S&S'!$G$176),CR130*(1+'S&S'!$G$178),CR131*(1+'S&S'!$G$180),CR132*(1+'S&S'!$G$182),CR133*(1+'S&S'!$G$184),CR134*(1+'S&S'!$G$186),CR135*(1+'S&S'!$G$188),CR136*(1+'S&S'!$G$190),CR137*(1+'S&S'!$G$192),CR138*(1+'S&S'!$G$194),CR139*(1+'S&S'!$G$196),CR140*(1+'S&S'!$G$198),CR141*(1+'S&S'!$G$200),CR142*(1+'S&S'!$G$202),CR143*(1+'S&S'!$G$204),CR144*(1+'S&S'!$G$206))","v":0},{"$f":"-CS$190*(1+'S&S'!$G$164)+CS$216*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CS$218*(1+'S&S'!$G$166)+CS233*(1+'S&S'!$G$208)+CS234*(1+'S&S'!$G$210)+SUM(CS125*(1+'S&S'!$G$168),CS126*(1+'S&S'!$G$170),CS127*(1+'S&S'!$G$172),CS128*(1+'S&S'!$G$174),CS129*(1+'S&S'!$G$176),CS130*(1+'S&S'!$G$178),CS131*(1+'S&S'!$G$180),CS132*(1+'S&S'!$G$182),CS133*(1+'S&S'!$G$184),CS134*(1+'S&S'!$G$186),CS135*(1+'S&S'!$G$188),CS136*(1+'S&S'!$G$190),CS137*(1+'S&S'!$G$192),CS138*(1+'S&S'!$G$194),CS139*(1+'S&S'!$G$196),CS140*(1+'S&S'!$G$198),CS141*(1+'S&S'!$G$200),CS142*(1+'S&S'!$G$202),CS143*(1+'S&S'!$G$204),CS144*(1+'S&S'!$G$206))","v":0}]

{"sheet":"O.4","index":8,"n_rows":362,"n_cols":102,"rows_kept":362,"cut":false,"hidden":true,"merged":[[3,3,4,3],[3,4,3,5],[8,3,9,3],[175,4,175,5],[176,4,176,5],[0,4,1,5],[278,4,278,5],[237,4,237,5],[238,4,238,5],[239,4,239,5],[250,4,250,5],[251,4,251,5],[271,4,271,5],[272,4,272,5],[273,4,273,5],[274,4,274,5],[276,4,276,5],[277,4,277,5],[185,4,185,5]]}
[null,null,"Option 4",null,{"$f":"IF(CV10>0,CV9,IF(CW10>0,CW9,IF(CX10>0,CX9,\"\")))","v":""}]
[null,null,{"$f":"\"'\"&G.Asm!F27&\"'\"","v":"'Text'"},null,null,null,null,"Unit of numbers:",{"$f":"G.Asm!$F$17","v":"Ones"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Internal calculations for errors"]
[]
[null,null,"Project year","For economic analysis","Total",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90]
[null,null,"Calendar year",null,"NPV","Sum","Incurred",{"$f":"G.Asm!F33","v":2022},{"$f":"H5+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BT5+1","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111]
[]
[null,null,"INVESTMENTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero value checking","Residual value checking","Cash flow checking"]
[null,null,"A. Total investment costs","CF",{"$f":"SUM(E10,E26)","v":0},{"$f":"SUM(F10,F26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR10,BR26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"No empty cells can be left in a row – please fill with values or zeros instead","Residual value can be placed only in the last year of reference period","No row can be left without a name of item - please fill it from the dropdown list or type your own into the spare row"]
[null,null,"A.1. Total Initial investment costs",null,{"$f":"SUM(E11:E24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ11:BQ24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"COUNTIF($CV$11:$CV$144,\"Error\")","v":0},{"$f":"COUNTIF($CW$11:$CW$144,\"Error\")","v":0},{"$f":"COUNTIF($CX$11:$CX$144,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C11,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G11+NPV(G.Asm!$F$40,H11:INDEX(H11:CS11,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G11:CS11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G11:INDEX(G11:CS11,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C11),NOT(ISBLANK(C11)),C11=\"Spare\"),E11=0,F11=0),AND(NOT(ISBLANK(C11)),NOT(C11=\"Spare\"),NOT(E11=0),NOT(F11=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C12,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G12+NPV(G.Asm!$F$40,H12:INDEX(H12:CS12,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G12:INDEX(G12:CS12,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C12),NOT(ISBLANK(C12)),C12=\"Spare\"),E12=0,F12=0),AND(NOT(ISBLANK(C12)),NOT(C12=\"Spare\"),NOT(E12=0),NOT(F12=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C13,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G13+NPV(G.Asm!$F$40,H13:INDEX(H13:CS13,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G13:INDEX(G13:CS13,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C14,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G14+NPV(G.Asm!$F$40,H14:INDEX(H14:CS14,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G14:INDEX(G14:CS14,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C15,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G15+NPV(G.Asm!$F$40,H15:INDEX(H15:CS15,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G15:INDEX(G15:CS15,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C16,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G16+NPV(G.Asm!$F$40,H16:INDEX(H16:CS16,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G16:INDEX(G16:CS16,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C17,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G17+NPV(G.Asm!$F$40,H17:INDEX(H17:CS17,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G17:INDEX(G17:CS17,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C18,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G18+NPV(G.Asm!$F$40,H18:INDEX(H18:CS18,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G18:INDEX(G18:CS18,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C19,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G19+NPV(G.Asm!$F$40,H19:INDEX(H19:CS19,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G19:INDEX(G19:CS19,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C20=\"Spare\",ISBLANK(C20)),\"\",G.Asm!$F$55)","v":""},{"$f":"G20+NPV(G.Asm!$F$40,H20:INDEX(H20:CS20,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G20:INDEX(G20:CS20,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C20),NOT(ISBLANK(C20)),C20=\"Spare\"),E20=0,F20=0),AND(NOT(ISBLANK(C20)),NOT(C20=\"Spare\"),NOT(E20=0),NOT(F20=0))),0,\"Error\")","v":0}]
[null,null,"Spare",{"$f":"IF(OR(C21=\"Spare\",ISBLANK(C21)),\"\",G.Asm!$F$55)","v":""},{"$f":"G21+NPV(G.Asm!$F$40,H21:INDEX(H21:CS21,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G21:INDEX(G21:CS21,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C21),NOT(ISBLANK(C21)),C21=\"Spare\"),E21=0,F21=0),AND(NOT(ISBLANK(C21)),NOT(C21=\"Spare\"),NOT(E21=0),NOT(F21=0))),0,\"Error\")","v":0}]
[null,null,"Spare",{"$f":"IF(OR(C22=\"Spare\",ISBLANK(C22)),\"\",G.Asm!$F$55)","v":""},{"$f":"G22+NPV(G.Asm!$F$40,H22:INDEX(H22:CS22,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G22:INDEX(G22:CS22,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C23=\"Spare\",ISBLANK(C23)),\"\",G.Asm!$F$55)","v":""},{"$f":"G23+NPV(G.Asm!$F$40,H23:INDEX(H23:CS23,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G23:INDEX(G23:CS23,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C24=\"Spare\",ISBLANK(C24)),\"\",G.Asm!$F$55)","v":""},{"$f":"G24+NPV(G.Asm!$F$40,H24:INDEX(H24:CS24,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G24:INDEX(G24:CS24,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"A.2. Total replacement costs (reinvestment costs)","CF",{"$f":"SUM(E27:E33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ27:BQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C27,G.Asm!$C$57:$F$61,4,0),\"\")","v":""},{"$f":"G27+NPV(G.Asm!$F$40,H27:INDEX(H27:CS27,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G27:CS27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G27:INDEX(G27:CS27,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C27),NOT(ISBLANK(C27)),C27=\"Spare\"),E27=0,F27=0),AND(NOT(ISBLANK(C27)),NOT(C27=\"Spare\"),NOT(E27=0),NOT(F27=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C28,G.Asm!$C$57:$F$61,4,0),\"\")","v":""},{"$f":"G28+NPV(G.Asm!$F$40,H28:INDEX(H28:CS28,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G28:INDEX(G28:CS28,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C29=\"Spare\",ISBLANK(C29)),\"\",G.Asm!$F$71)","v":""},{"$f":"G29+NPV(G.Asm!$F$40,H29:INDEX(H29:CS29,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G29:INDEX(G29:CS29,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C30=\"Spare\",ISBLANK(C30)),\"\",G.Asm!$F$71)","v":""},{"$f":"G30+NPV(G.Asm!$F$40,H30:INDEX(H30:CS30,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G30:INDEX(G30:CS30,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C31=\"Spare\",ISBLANK(C31)),\"\",G.Asm!$F$71)","v":""},{"$f":"G31+NPV(G.Asm!$F$40,H31:INDEX(H31:CS31,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G31:INDEX(G31:CS31,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C32=\"Spare\",ISBLANK(C32)),\"\",G.Asm!$F$71)","v":""},{"$f":"G32+NPV(G.Asm!$F$40,H32:INDEX(H32:CS32,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G32:INDEX(G32:CS32,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C33=\"Spare\",ISBLANK(C33)),\"\",G.Asm!$F$71)","v":""},{"$f":"G33+NPV(G.Asm!$F$40,H33:INDEX(H33:CS33,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G33:INDEX(G33:CS33,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"RESIDUAL VALUE"]
[]
[null,null,"What approach is used to calculate a residual value?"]
[null,null,"Depreciation"]
[]
[null,null,"B. Residual value",{"$f":"AVERAGE(G.Asm!F59:F60)","v":1},{"$f":"G40+NPV(G.Asm!$F$40,H40:INDEX(H40:CS40,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G40:CS40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G40:INDEX(G40:CS40,RP+1))<>RP+1,\"Error\",0)","v":0},{"$f":"IF(OR(COUNTIF(G40:INDEX(G40:CS40,RP+1),\">0\")>1,AND(COUNTIF(G40:INDEX(G40:CS40,RP+1),\">0\")=1,OFFSET(G40,0,RP)=0)),\"Error\",0)","v":0}]
[]
[null,null,"OPERATING AND MAINTENANCE"]
[]
[null,null,"C. Total operating and maintenance costs","CF",{"$f":"SUM(E45:E56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ45:BQ56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C45,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G45+NPV(G.Asm!$F$40,H45:INDEX(H45:CS45,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G45:CS45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G45:INDEX(G45:CS45,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C45),NOT(ISBLANK(C45)),C45=\"Spare\"),E45=0,F45=0),AND(NOT(ISBLANK(C45)),NOT(C45=\"Spare\"),NOT(E45=0),NOT(F45=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C46,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G46+NPV(G.Asm!$F$40,H46:INDEX(H46:CS46,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G46:INDEX(G46:CS46,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C47,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G47+NPV(G.Asm!$F$40,H47:INDEX(H47:CS47,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G47:INDEX(G47:CS47,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C48,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G48+NPV(G.Asm!$F$40,H48:INDEX(H48:CS48,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G48:INDEX(G48:CS48,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C49,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G49+NPV(G.Asm!$F$40,H49:INDEX(H49:CS49,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G49:INDEX(G49:CS49,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C50,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G50+NPV(G.Asm!$F$40,H50:INDEX(H50:CS50,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G50:INDEX(G50:CS50,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C51,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G51+NPV(G.Asm!$F$40,H51:INDEX(H51:CS51,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G51:INDEX(G51:CS51,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C52=\"Spare\",ISBLANK(C52)),\"\",G.Asm!$F$72)","v":""},{"$f":"G52+NPV(G.Asm!$F$40,H52:INDEX(H52:CS52,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G52:INDEX(G52:CS52,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C53=\"Spare\",ISBLANK(C53)),\"\",G.Asm!$F$72)","v":""},{"$f":"G53+NPV(G.Asm!$F$40,H53:INDEX(H53:CS53,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G53:INDEX(G53:CS53,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C54=\"Spare\",ISBLANK(C54)),\"\",G.Asm!$F$72)","v":""},{"$f":"G54+NPV(G.Asm!$F$40,H54:INDEX(H54:CS54,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G54:INDEX(G54:CS54,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C55=\"Spare\",ISBLANK(C55)),\"\",G.Asm!$F$72)","v":""},{"$f":"G55+NPV(G.Asm!$F$40,H55:INDEX(H55:CS55,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G55:INDEX(G55:CS55,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C56=\"Spare\",ISBLANK(C56)),\"\",G.Asm!$F$72)","v":""},{"$f":"G56+NPV(G.Asm!$F$40,H56:INDEX(H56:CS56,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G56:INDEX(G56:CS56,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"DEBT SERVICE"]
[]
[null,null,"D. Total payment of debt service",null,{"$f":"SUM(E61:E62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ61:BQ62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal payment",null,{"$f":"G61+NPV(G.Asm!$F$40,H61:INDEX(H61:CS61,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G61:CS61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G61:INDEX(G61:CS61,RP+1))<>RP+1,\"Error\",0)","v":0}]
[null,null,"Interest",null,{"$f":"G62+NPV(G.Asm!$F$40,H62:INDEX(H62:CS62,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G62:CS62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G62:INDEX(G62:CS62,RP+1))<>RP+1,\"Error\",0)","v":0}]
[]
[null,null,"OUTPUT FROM DEMAND ANALYSIS "]
[]
[null,null,"Output name and measure of unit"]
[null,null,{"$f":"\"E. \"&G.Asm!F15 &\": \"& G.Asm!F16&\"/Year\"","v":"E. Text: Text/Year"},null,{"$f":"G67+NPV(G.Asm!$F$40,H67:INDEX(H67:CS67,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G67:CS67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G67:INDEX(G67:CS67,RP+1))<>RP+1,\"Error\",0)","v":0}]
[]
[null,null,"REVENUES"]
[]
[null,null,"F. Total revenues",null,{"$f":"SUM(E72:E91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK72:AK91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G72+NPV(G.Asm!$F$40,H72:INDEX(H72:CS72,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G72:CS72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G72:INDEX(G72:CS72,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C72),NOT(ISBLANK(C72)),C72=\"Spare\"),E72=0,F72=0),AND(NOT(ISBLANK(C72)),NOT(C72=\"Spare\"),NOT(E72=0),NOT(F72=0))),0,\"Error\")","v":0}]
[null,null,null,null,{"$f":"G73+NPV(G.Asm!$F$40,H73:INDEX(H73:CS73,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G73:INDEX(G73:CS73,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G74+NPV(G.Asm!$F$40,H74:INDEX(H74:CS74,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G74:INDEX(G74:CS74,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G75+NPV(G.Asm!$F$40,H75:INDEX(H75:CS75,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G75:INDEX(G75:CS75,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G76+NPV(G.Asm!$F$40,H76:INDEX(H76:CS76,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G76:INDEX(G76:CS76,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G77+NPV(G.Asm!$F$40,H77:INDEX(H77:CS77,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G77:INDEX(G77:CS77,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G78+NPV(G.Asm!$F$40,H78:INDEX(H78:CS78,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G78:INDEX(G78:CS78,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G79+NPV(G.Asm!$F$40,H79:INDEX(H79:CS79,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G79:INDEX(G79:CS79,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G80+NPV(G.Asm!$F$40,H80:INDEX(H80:CS80,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G80:INDEX(G80:CS80,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G81+NPV(G.Asm!$F$40,H81:INDEX(H81:CS81,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G81:INDEX(G81:CS81,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G82+NPV(G.Asm!$F$40,H82:INDEX(H82:CS82,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G82:INDEX(G82:CS82,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G83+NPV(G.Asm!$F$40,H83:INDEX(H83:CS83,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G83:INDEX(G83:CS83,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G84+NPV(G.Asm!$F$40,H84:INDEX(H84:CS84,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G84:INDEX(G84:CS84,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G85+NPV(G.Asm!$F$40,H85:INDEX(H85:CS85,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G85:INDEX(G85:CS85,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G86+NPV(G.Asm!$F$40,H86:INDEX(H86:CS86,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G86:INDEX(G86:CS86,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G87+NPV(G.Asm!$F$40,H87:INDEX(H87:CS87,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G87:INDEX(G87:CS87,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G88+NPV(G.Asm!$F$40,H88:INDEX(H88:CS88,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G88:INDEX(G88:CS88,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G89+NPV(G.Asm!$F$40,H89:INDEX(H89:CS89,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G89:INDEX(G89:CS89,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G90+NPV(G.Asm!$F$40,H90:INDEX(H90:CS90,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G90:INDEX(G90:CS90,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G91+NPV(G.Asm!$F$40,H91:INDEX(H91:CS91,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G91:INDEX(G91:CS91,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"EXTERNALITIES"]
[]
[null,null,"G. Total net value of externalities",null,{"$f":"SUM(E96:E115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK96:AK115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G96+NPV(G.Asm!$F$40,H96:INDEX(H96:CS96,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G96:CS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G96:INDEX(G96:CS96,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C96),NOT(ISBLANK(C96)),C96=\"Spare\"),E96=0,F96=0),AND(NOT(ISBLANK(C96)),NOT(C96=\"Spare\"),NOT(E96=0),NOT(F96=0))),0,\"Error\")","v":0}]
[null,null,null,null,{"$f":"G97+NPV(G.Asm!$F$40,H97:INDEX(H97:CS97,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G97:INDEX(G97:CS97,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G98+NPV(G.Asm!$F$40,H98:INDEX(H98:CS98,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G98:INDEX(G98:CS98,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G99+NPV(G.Asm!$F$40,H99:INDEX(H99:CS99,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G99:INDEX(G99:CS99,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G100+NPV(G.Asm!$F$40,H100:INDEX(H100:CS100,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G100:INDEX(G100:CS100,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G101+NPV(G.Asm!$F$40,H101:INDEX(H101:CS101,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G101:INDEX(G101:CS101,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G102+NPV(G.Asm!$F$40,H102:INDEX(H102:CS102,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G102:INDEX(G102:CS102,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G103+NPV(G.Asm!$F$40,H103:INDEX(H103:CS103,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G103:INDEX(G103:CS103,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G104+NPV(G.Asm!$F$40,H104:INDEX(H104:CS104,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G104:INDEX(G104:CS104,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G105+NPV(G.Asm!$F$40,H105:INDEX(H105:CS105,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G105:INDEX(G105:CS105,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G106+NPV(G.Asm!$F$40,H106:INDEX(H106:CS106,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G106:INDEX(G106:CS106,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G107+NPV(G.Asm!$F$40,H107:INDEX(H107:CS107,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G107:INDEX(G107:CS107,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G108+NPV(G.Asm!$F$40,H108:INDEX(H108:CS108,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G108:INDEX(G108:CS108,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G109+NPV(G.Asm!$F$40,H109:INDEX(H109:CS109,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G109:INDEX(G109:CS109,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G110+NPV(G.Asm!$F$40,H110:INDEX(H110:CS110,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G110:INDEX(G110:CS110,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G111+NPV(G.Asm!$F$40,H111:INDEX(H111:CS111,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G111:INDEX(G111:CS111,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G112+NPV(G.Asm!$F$40,H112:INDEX(H112:CS112,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G112:INDEX(G112:CS112,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G113+NPV(G.Asm!$F$40,H113:INDEX(H113:CS113,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G113:INDEX(G113:CS113,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G114+NPV(G.Asm!$F$40,H114:INDEX(H114:CS114,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G114:INDEX(G114:CS114,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G115+NPV(G.Asm!$F$40,H115:INDEX(H115:CS115,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G115:INDEX(G115:CS115,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"CLIMATE CHANGE MITIGATION"]
[]
[null,null,"H. Total net value of climate change mitigation",null,{"$f":"SUM(E120:E120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK120:AK120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GHG emissions",null,{"$f":"G120+NPV(G.Asm!$F$40,H120:INDEX(H120:CS120,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G120:CS120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G120:INDEX(G120:CS120,RP+1))<>RP+1,\"Error\",0)","v":0}]
[]
[null,null,"DIRECT BENEFITS"]
[]
[null,null,"I. Total direct benefit",null,{"$f":"SUM(E125:E144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK125:AK144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G125+NPV(G.Asm!$F$40,H125:INDEX(H125:CS125,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G125:CS125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G125:INDEX(G125:CS125,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C125),NOT(ISBLANK(C125)),C125=\"Spare\"),E125=0,F125=0),AND(NOT(ISBLANK(C125)),NOT(C125=\"Spare\"),NOT(E125=0),NOT(F125=0))),0,\"Error\")","v":0}]
[null,null,null,null,{"$f":"G126+NPV(G.Asm!$F$40,H126:INDEX(H126:CS126,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G126:INDEX(G126:CS126,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G127+NPV(G.Asm!$F$40,H127:INDEX(H127:CS127,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G127:INDEX(G127:CS127,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G128+NPV(G.Asm!$F$40,H128:INDEX(H128:CS128,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G128:INDEX(G128:CS128,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G129+NPV(G.Asm!$F$40,H129:INDEX(H129:CS129,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G129:INDEX(G129:CS129,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G130+NPV(G.Asm!$F$40,H130:INDEX(H130:CS130,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G130:INDEX(G130:CS130,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G131+NPV(G.Asm!$F$40,H131:INDEX(H131:CS131,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G131:INDEX(G131:CS131,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G132+NPV(G.Asm!$F$40,H132:INDEX(H132:CS132,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G132:INDEX(G132:CS132,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G133+NPV(G.Asm!$F$40,H133:INDEX(H133:CS133,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G133:INDEX(G133:CS133,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G134+NPV(G.Asm!$F$40,H134:INDEX(H134:CS134,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G134:INDEX(G134:CS134,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G135+NPV(G.Asm!$F$40,H135:INDEX(H135:CS135,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G135:INDEX(G135:CS135,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G136+NPV(G.Asm!$F$40,H136:INDEX(H136:CS136,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G136:INDEX(G136:CS136,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G137+NPV(G.Asm!$F$40,H137:INDEX(H137:CS137,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G137:INDEX(G137:CS137,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G138+NPV(G.Asm!$F$40,H138:INDEX(H138:CS138,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G138:INDEX(G138:CS138,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G139+NPV(G.Asm!$F$40,H139:INDEX(H139:CS139,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G139:INDEX(G139:CS139,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G140+NPV(G.Asm!$F$40,H140:INDEX(H140:CS140,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G140:INDEX(G140:CS140,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G141+NPV(G.Asm!$F$40,H141:INDEX(H141:CS141,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G141:INDEX(G141:CS141,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G142+NPV(G.Asm!$F$40,H142:INDEX(H142:CS142,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G142:INDEX(G142:CS142,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G143+NPV(G.Asm!$F$40,H143:INDEX(H143:CS143,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G143:INDEX(G143:CS143,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G144+NPV(G.Asm!$F$40,H144:INDEX(H144:CS144,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G144:INDEX(G144:CS144,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[]
[]
[]
[]
[null,null,"CALCULATIONS"]
[]
[null,null,"Flags for VAT",null,null,null,{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0}]
[]
[null,null,"ANALYSIS OF FUNDING NEEDS DURING THE OPERATING PERIOD"]
[]
[null,null,{"$f":"C26","v":"A.2. Total replacement costs (reinvestment costs)"},null,{"$f":"G156+NPV(G.Asm!$F$40,H156:INDEX(H156:CS156,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G156:CS156)","v":0},{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G157+NPV(G.Asm!$F$40,H157:INDEX(H157:CS157,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G157:CS157)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G158+NPV(G.Asm!$F$40,H158:INDEX(H158:CS158,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G158:CS158)","v":0},{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C60","v":"D. Total payment of debt service"},null,{"$f":"G159+NPV(G.Asm!$F$40,H159:INDEX(H159:CS159,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G159:CS159)","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total import/purchase VAT of the operating period",null,{"$f":"G160+NPV(G.Asm!$F$40,H160:INDEX(H160:CS160,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G160:CS160)","v":0},{"$f":"SUM(G156,G157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:G$51,5+G$4,0),0)))*G.Asm!$F$38*G152","v":0},{"$f":"SUM(H156,H157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:H$51,5+H$4,0),0)))*G.Asm!$F$38*H152","v":0},{"$f":"SUM(I156,I157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:I$51,5+I$4,0),0)))*G.Asm!$F$38*I152","v":0},{"$f":"SUM(J156,J157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:J$51,5+J$4,0),0)))*G.Asm!$F$38*J152","v":0},{"$f":"SUM(K156,K157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:K$51,5+K$4,0),0)))*G.Asm!$F$38*K152","v":0},{"$f":"SUM(L156,L157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:L$51,5+L$4,0),0)))*G.Asm!$F$38*L152","v":0},{"$f":"SUM(M156,M157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:M$51,5+M$4,0),0)))*G.Asm!$F$38*M152","v":0},{"$f":"SUM(N156,N157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:N$51,5+N$4,0),0)))*G.Asm!$F$38*N152","v":0},{"$f":"SUM(O156,O157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:O$51,5+O$4,0),0)))*G.Asm!$F$38*O152","v":0},{"$f":"SUM(P156,P157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:P$51,5+P$4,0),0)))*G.Asm!$F$38*P152","v":0},{"$f":"SUM(Q156,Q157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Q$51,5+Q$4,0),0)))*G.Asm!$F$38*Q152","v":0},{"$f":"SUM(R156,R157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:R$51,5+R$4,0),0)))*G.Asm!$F$38*R152","v":0},{"$f":"SUM(S156,S157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:S$51,5+S$4,0),0)))*G.Asm!$F$38*S152","v":0},{"$f":"SUM(T156,T157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:T$51,5+T$4,0),0)))*G.Asm!$F$38*T152","v":0},{"$f":"SUM(U156,U157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:U$51,5+U$4,0),0)))*G.Asm!$F$38*U152","v":0},{"$f":"SUM(V156,V157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:V$51,5+V$4,0),0)))*G.Asm!$F$38*V152","v":0},{"$f":"SUM(W156,W157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:W$51,5+W$4,0),0)))*G.Asm!$F$38*W152","v":0},{"$f":"SUM(X156,X157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:X$51,5+X$4,0),0)))*G.Asm!$F$38*X152","v":0},{"$f":"SUM(Y156,Y157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Y$51,5+Y$4,0),0)))*G.Asm!$F$38*Y152","v":0},{"$f":"SUM(Z156,Z157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Z$51,5+Z$4,0),0)))*G.Asm!$F$38*Z152","v":0},{"$f":"SUM(AA156,AA157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AA$51,5+AA$4,0),0)))*G.Asm!$F$38*AA152","v":0},{"$f":"SUM(AB156,AB157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AB$51,5+AB$4,0),0)))*G.Asm!$F$38*AB152","v":0},{"$f":"SUM(AC156,AC157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AC$51,5+AC$4,0),0)))*G.Asm!$F$38*AC152","v":0},{"$f":"SUM(AD156,AD157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AD$51,5+AD$4,0),0)))*G.Asm!$F$38*AD152","v":0},{"$f":"SUM(AE156,AE157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AE$51,5+AE$4,0),0)))*G.Asm!$F$38*AE152","v":0},{"$f":"SUM(AF156,AF157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AF$51,5+AF$4,0),0)))*G.Asm!$F$38*AF152","v":0},{"$f":"SUM(AG156,AG157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AG$51,5+AG$4,0),0)))*G.Asm!$F$38*AG152","v":0},{"$f":"SUM(AH156,AH157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AH$51,5+AH$4,0),0)))*G.Asm!$F$38*AH152","v":0},{"$f":"SUM(AI156,AI157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AI$51,5+AI$4,0),0)))*G.Asm!$F$38*AI152","v":0},{"$f":"SUM(AJ156,AJ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AJ$51,5+AJ$4,0),0)))*G.Asm!$F$38*AJ152","v":0},{"$f":"SUM(AK156,AK157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AK$51,5+AK$4,0),0)))*G.Asm!$F$38*AK152","v":0},{"$f":"SUM(AL156,AL157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AL$51,5+AL$4,0),0)))*G.Asm!$F$38*AL152","v":0},{"$f":"SUM(AM156,AM157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AM$51,5+AM$4,0),0)))*G.Asm!$F$38*AM152","v":0},{"$f":"SUM(AN156,AN157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AN$51,5+AN$4,0),0)))*G.Asm!$F$38*AN152","v":0},{"$f":"SUM(AO156,AO157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AO$51,5+AO$4,0),0)))*G.Asm!$F$38*AO152","v":0},{"$f":"SUM(AP156,AP157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AP$51,5+AP$4,0),0)))*G.Asm!$F$38*AP152","v":0},{"$f":"SUM(AQ156,AQ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AQ$51,5+AQ$4,0),0)))*G.Asm!$F$38*AQ152","v":0},{"$f":"SUM(AR156,AR157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AR$51,5+AR$4,0),0)))*G.Asm!$F$38*AR152","v":0},{"$f":"SUM(AS156,AS157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AS$51,5+AS$4,0),0)))*G.Asm!$F$38*AS152","v":0},{"$f":"SUM(AT156,AT157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AT$51,5+AT$4,0),0)))*G.Asm!$F$38*AT152","v":0},{"$f":"SUM(AU156,AU157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AU$51,5+AU$4,0),0)))*G.Asm!$F$38*AU152","v":0},{"$f":"SUM(AV156,AV157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AV$51,5+AV$4,0),0)))*G.Asm!$F$38*AV152","v":0},{"$f":"SUM(AW156,AW157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AW$51,5+AW$4,0),0)))*G.Asm!$F$38*AW152","v":0},{"$f":"SUM(AX156,AX157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AX$51,5+AX$4,0),0)))*G.Asm!$F$38*AX152","v":0},{"$f":"SUM(AY156,AY157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AY$51,5+AY$4,0),0)))*G.Asm!$F$38*AY152","v":0},{"$f":"SUM(AZ156,AZ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AZ$51,5+AZ$4,0),0)))*G.Asm!$F$38*AZ152","v":0},{"$f":"SUM(BA156,BA157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BA$51,5+BA$4,0),0)))*G.Asm!$F$38*BA152","v":0},{"$f":"SUM(BB156,BB157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BB$51,5+BB$4,0),0)))*G.Asm!$F$38*BB152","v":0},{"$f":"SUM(BC156,BC157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BC$51,5+BC$4,0),0)))*G.Asm!$F$38*BC152","v":0},{"$f":"SUM(BD156,BD157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BD$51,5+BD$4,0),0)))*G.Asm!$F$38*BD152","v":0},{"$f":"SUM(BE156,BE157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BE$51,5+BE$4,0),0)))*G.Asm!$F$38*BE152","v":0},{"$f":"SUM(BF156,BF157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BF$51,5+BF$4,0),0)))*G.Asm!$F$38*BF152","v":0},{"$f":"SUM(BG156,BG157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BG$51,5+BG$4,0),0)))*G.Asm!$F$38*BG152","v":0},{"$f":"SUM(BH156,BH157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BH$51,5+BH$4,0),0)))*G.Asm!$F$38*BH152","v":0},{"$f":"SUM(BI156,BI157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BI$51,5+BI$4,0),0)))*G.Asm!$F$38*BI152","v":0},{"$f":"SUM(BJ156,BJ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BJ$51,5+BJ$4,0),0)))*G.Asm!$F$38*BJ152","v":0},{"$f":"SUM(BK156,BK157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BK$51,5+BK$4,0),0)))*G.Asm!$F$38*BK152","v":0},{"$f":"SUM(BL156,BL157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BL$51,5+BL$4,0),0)))*G.Asm!$F$38*BL152","v":0},{"$f":"SUM(BM156,BM157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BM$51,5+BM$4,0),0)))*G.Asm!$F$38*BM152","v":0},{"$f":"SUM(BN156,BN157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BN$51,5+BN$4,0),0)))*G.Asm!$F$38*BN152","v":0},{"$f":"SUM(BO156,BO157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BO$51,5+BO$4,0),0)))*G.Asm!$F$38*BO152","v":0},{"$f":"SUM(BP156,BP157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BP$51,5+BP$4,0),0)))*G.Asm!$F$38*BP152","v":0},{"$f":"SUM(BQ156,BQ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BQ$51,5+BQ$4,0),0)))*G.Asm!$F$38*BQ152","v":0},{"$f":"SUM(BR156,BR157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BR$51,5+BR$4,0),0)))*G.Asm!$F$38*BR152","v":0},{"$f":"SUM(BS156,BS157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BS$51,5+BS$4,0),0)))*G.Asm!$F$38*BS152","v":0},{"$f":"SUM(BT156,BT157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BT$51,5+BT$4,0),0)))*G.Asm!$F$38*BT152","v":0},{"$f":"SUM(BU156,BU157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BU$51,5+BU$4,0),0)))*G.Asm!$F$38*BU152","v":0},{"$f":"SUM(BV156,BV157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BV$51,5+BV$4,0),0)))*G.Asm!$F$38*BV152","v":0},{"$f":"SUM(BW156,BW157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BW$51,5+BW$4,0),0)))*G.Asm!$F$38*BW152","v":0},{"$f":"SUM(BX156,BX157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BX$51,5+BX$4,0),0)))*G.Asm!$F$38*BX152","v":0},{"$f":"SUM(BY156,BY157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BY$51,5+BY$4,0),0)))*G.Asm!$F$38*BY152","v":0},{"$f":"SUM(BZ156,BZ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BZ$51,5+BZ$4,0),0)))*G.Asm!$F$38*BZ152","v":0},{"$f":"SUM(CA156,CA157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CA$51,5+CA$4,0),0)))*G.Asm!$F$38*CA152","v":0},{"$f":"SUM(CB156,CB157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CB$51,5+CB$4,0),0)))*G.Asm!$F$38*CB152","v":0},{"$f":"SUM(CC156,CC157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CC$51,5+CC$4,0),0)))*G.Asm!$F$38*CC152","v":0},{"$f":"SUM(CD156,CD157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CD$51,5+CD$4,0),0)))*G.Asm!$F$38*CD152","v":0},{"$f":"SUM(CE156,CE157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CE$51,5+CE$4,0),0)))*G.Asm!$F$38*CE152","v":0},{"$f":"SUM(CF156,CF157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CF$51,5+CF$4,0),0)))*G.Asm!$F$38*CF152","v":0},{"$f":"SUM(CG156,CG157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CG$51,5+CG$4,0),0)))*G.Asm!$F$38*CG152","v":0},{"$f":"SUM(CH156,CH157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CH$51,5+CH$4,0),0)))*G.Asm!$F$38*CH152","v":0},{"$f":"SUM(CI156,CI157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CI$51,5+CI$4,0),0)))*G.Asm!$F$38*CI152","v":0},{"$f":"SUM(CJ156,CJ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CJ$51,5+CJ$4,0),0)))*G.Asm!$F$38*CJ152","v":0},{"$f":"SUM(CK156,CK157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CK$51,5+CK$4,0),0)))*G.Asm!$F$38*CK152","v":0},{"$f":"SUM(CL156,CL157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CL$51,5+CL$4,0),0)))*G.Asm!$F$38*CL152","v":0},{"$f":"SUM(CM156,CM157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CM$51,5+CM$4,0),0)))*G.Asm!$F$38*CM152","v":0},{"$f":"SUM(CN156,CN157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CN$51,5+CN$4,0),0)))*G.Asm!$F$38*CN152","v":0},{"$f":"SUM(CO156,CO157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CO$51,5+CO$4,0),0)))*G.Asm!$F$38*CO152","v":0},{"$f":"SUM(CP156,CP157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CP$51,5+CP$4,0),0)))*G.Asm!$F$38*CP152","v":0},{"$f":"SUM(CQ156,CQ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CQ$51,5+CQ$4,0),0)))*G.Asm!$F$38*CQ152","v":0},{"$f":"SUM(CR156,CR157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CR$51,5+CR$4,0),0)))*G.Asm!$F$38*CR152","v":0},{"$f":"SUM(CS156,CS157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CS$51,5+CS$4,0),0)))*G.Asm!$F$38*CS152","v":0}]
[]
[null,null,"Total needs of funding during the operating period",null,{"$f":"-SUM(E156,E157,E159,E160)+E158","v":0},{"$f":"-SUM(F156,F157,F159,F160)+F158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR156,BR157,BR159,BR160)+BR158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"COST-EFFECTIVENESS ANALYSIS"]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"G166+NPV(G.Asm!$F$40,H166:INDEX(H166:CS166,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G166:CS166)","v":0},{"$f":"G9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G167+NPV(G.Asm!$F$40,H167:INDEX(H167:CS167,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G167:CS167)","v":0},{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G168+NPV(G.Asm!$F$40,H168:INDEX(H168:CS168,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G168:CS168)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G169+NPV(G.Asm!$F$40,H169:INDEX(H169:CS169,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G169:CS169)","v":0},{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C67","v":"E. Text: Text/Year"},null,{"$f":"G171+NPV(G.Asm!$F$40,H171:INDEX(H171:CS171,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G171:CS171)","v":0},{"$f":"G67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C95","v":"G. Total net value of externalities"},null,{"$f":"G173+NPV(G.Asm!$F$40,H173:INDEX(H173:CS173,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G173:CS173)","v":0},{"$f":"G95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C119","v":"H. Total net value of climate change mitigation"},null,{"$f":"G174+NPV(G.Asm!$F$40,H174:INDEX(H174:CS174,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G174:CS174)","v":0},{"$f":"G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"C/E ratio",null,{"$f":"IF(E171<=0,\"No value\",(E166-E167+E168-E169)/E171)","v":"No value"}]
[null,null,"C/E ratio with monetary evaluation of externalities",null,{"$f":"IF(E171<=0,\"No value\",(E166-E167+E168-E169-E173-E174)/E171)","v":"No value"}]
[]
[null,null,"LEAST-COST ANALYSIS"]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"G181+NPV(G.Asm!$F$40,H181:INDEX(H181:CS181,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G181:CS181)","v":0},{"$f":"G9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G182+NPV(G.Asm!$F$40,H182:INDEX(H182:CS182,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G182:CS182)","v":0},{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G183+NPV(G.Asm!$F$40,H183:INDEX(H183:CS183,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G183:CS183)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total costs:",null,{"$f":"G184+NPV(G.Asm!$F$40,H184:INDEX(H184:CS184,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G184:CS184)","v":0},{"$f":"G181-G182+G183","v":0},{"$f":"H181-H182+H183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT181-BT182+BT183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"NPV of total costs",null,{"$f":"G184+NPV(G.Asm!$F$40,H184:INDEX(H184:CS184,RP))","v":0}]
[]
[null,null,"COST-BENEFIT ANALYSIS"]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"SUM(E191,E207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ191,BQ207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C10","v":"A.1. Total Initial investment costs"},"CF",{"$f":"SUM(E192:E205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK192:AK205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C11),C11=\"Spare\"),\"\",C11)","v":""},{"$f":"D11","v":""},{"$f":"G192+NPV(G.Asm!$F$40,H192:INDEX(H192:CS192,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G192:CS192)","v":0},{"$f":"IFERROR($D192*G11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D192*BS11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G193+NPV(G.Asm!$F$40,H193:INDEX(H193:CS193,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G194+NPV(G.Asm!$F$40,H194:INDEX(H194:CS194,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G195+NPV(G.Asm!$F$40,H195:INDEX(H195:CS195,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D195*BR14,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G196+NPV(G.Asm!$F$40,H196:INDEX(H196:CS196,RP))","v":0},0,{"$f":"IFERROR($D196*G15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G197+NPV(G.Asm!$F$40,H197:INDEX(H197:CS197,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G198+NPV(G.Asm!$F$40,H198:INDEX(H198:CS198,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G199+NPV(G.Asm!$F$40,H199:INDEX(H199:CS199,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D199*BR18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G200+NPV(G.Asm!$F$40,H200:INDEX(H200:CS200,RP))","v":0},0,{"$f":"IFERROR($D200*G19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G201+NPV(G.Asm!$F$40,H201:INDEX(H201:CS201,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D201*CE20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G202+NPV(G.Asm!$F$40,H202:INDEX(H202:CS202,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D202*BS21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G203+NPV(G.Asm!$F$40,H203:INDEX(H203:CS203,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D203*BR22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G204+NPV(G.Asm!$F$40,H204:INDEX(H204:CS204,RP))","v":0},0,{"$f":"IFERROR($D204*G23,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G205+NPV(G.Asm!$F$40,H205:INDEX(H205:CS205,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C26","v":"A.2. Total replacement costs (reinvestment costs)"},"CF",{"$f":"SUM(E208:E214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK208:AK214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C27),C27=\"Spare\"),\"\",C27)","v":""},{"$f":"D27","v":""},{"$f":"G208+NPV(G.Asm!$F$40,H208:INDEX(H208:CS208,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G208:CS208)","v":0},{"$f":"IFERROR($D208*G27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D208*BS27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G209+NPV(G.Asm!$F$40,H209:INDEX(H209:CS209,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G210+NPV(G.Asm!$F$40,H210:INDEX(H210:CS210,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G211+NPV(G.Asm!$F$40,H211:INDEX(H211:CS211,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D211*BR30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G212+NPV(G.Asm!$F$40,H212:INDEX(H212:CS212,RP))","v":0},0,{"$f":"IFERROR($D212*G31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G213+NPV(G.Asm!$F$40,H213:INDEX(H213:CS213,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G214+NPV(G.Asm!$F$40,H214:INDEX(H214:CS214,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C40","v":"B. Residual value"},{"$f":"D40","v":1},{"$f":"G216+NPV(G.Asm!$F$40,H216:INDEX(H216:CS216,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G216:CS216)","v":0},{"$f":"$D216*G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D216*BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},"CF",{"$f":"SUM(E219:E230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ219:BQ230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C45),C45=\"Spare\"),\"\",C45)","v":""},{"$f":"D45","v":""},{"$f":"G219+NPV(G.Asm!$F$40,H219:INDEX(H219:CS219,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G219:CS219)","v":0},{"$f":"IFERROR($D219*G45,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D219*BS45,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G220+NPV(G.Asm!$F$40,H220:INDEX(H220:CS220,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G221+NPV(G.Asm!$F$40,H221:INDEX(H221:CS221,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G222+NPV(G.Asm!$F$40,H222:INDEX(H222:CS222,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D222*BR48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G223+NPV(G.Asm!$F$40,H223:INDEX(H223:CS223,RP))","v":0},0,{"$f":"IFERROR($D223*G49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G224+NPV(G.Asm!$F$40,H224:INDEX(H224:CS224,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G225+NPV(G.Asm!$F$40,H225:INDEX(H225:CS225,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G226+NPV(G.Asm!$F$40,H226:INDEX(H226:CS226,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D226*BR52,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G227+NPV(G.Asm!$F$40,H227:INDEX(H227:CS227,RP))","v":0},0,{"$f":"IFERROR($D227*G53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G228+NPV(G.Asm!$F$40,H228:INDEX(H228:CS228,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D228*CE54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G229+NPV(G.Asm!$F$40,H229:INDEX(H229:CS229,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D229*BS55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C57),C57=\"Spare\"),\"\",C57)","v":""},"",{"$f":"G230+NPV(G.Asm!$F$40,H230:INDEX(H230:CS230,RP))","v":0},0,{"$f":"IFERROR($D230*G57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D230*BS57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total net economic benefit:",null,{"$f":"SUM(E233:E235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK233:AK235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C95","v":"G. Total net value of externalities"},null,{"$f":"G233+NPV(G.Asm!$F$40,H233:INDEX(H233:CS233,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G233:CS233)","v":0},{"$f":"G95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C119","v":"H. Total net value of climate change mitigation"},null,{"$f":"G234+NPV(G.Asm!$F$40,H234:INDEX(H234:CS234,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G234:CS234)","v":0},{"$f":"G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C124","v":"I. Total direct benefit"},null,{"$f":"G235+NPV(G.Asm!$F$40,H235:INDEX(H235:CS235,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G235:CS235)","v":0},{"$f":"G124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total net cash flow for economic analysis",null,{"$f":"G237+NPV(G.Asm!$F$40,H237:INDEX(H237:CS237,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G237:CS237)","v":0},{"$f":"-G191-G207+G216-G218+G232","v":0},{"$f":"-H191-H207+H216-H218+H232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BT191-BT207+BT216-BT218+BT232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"ENPV",null,{"$f":"G237+NPV(G.Asm!$F$40,H237:INDEX(H237:CS237,RP))","v":0}]
[null,null,"ERR",null,{"$f":"IF(ISERROR(IRR(G237:INDEX(G237:CS237,RP+1))),\"No value\",G239)","v":"No value"},null,{"$f":"IRR(G237:INDEX(G237:CS237,RP+1))","v":{"$error":"#NUM!"}}]
[null,null,"B/C ratio",null,{"$f":"IF((E190+IF(E218<0,0,E218))=0,\"No value\",(E232-IF(E218<0,E218,0)+E216)/(E190+IF(E218<0,0,E218)))","v":"No value"}]
[]
[null,null,"FINANCIAL PERFORMANCE (RETURN ON INVESTMENT) ANALYSIS "]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"G244+NPV(G.Asm!$F$76,H244:INDEX(H244:CS244,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G244:CS244)","v":0},{"$f":"G9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G245+NPV(G.Asm!$F$76,H245:INDEX(H245:CS245,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G245:CS245)","v":0},{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G246+NPV(G.Asm!$F$76,H246:INDEX(H246:CS246,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G246:CS246)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G247+NPV(G.Asm!$F$76,H247:INDEX(H247:CS247,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G247:CS247)","v":0},{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total import/purchase VAT of total costs",null,{"$f":"G248+NPV(G.Asm!$F$76,H248:INDEX(H248:CS248,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G248:CS248)","v":0},{"$f":"G258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net cash flow for financial performance analysis",null,null,null,{"$f":"SUM(G245,G247)-SUM(G244,G246,G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS245,BS247)-SUM(BS244,BS246,BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FNPV",null,{"$f":"G250+NPV(G.Asm!$F$76,H250:INDEX(H250:CS250,RP))","v":0}]
[null,null,"FRR(C)",null,{"$f":"IF(ISERROR(IRR(G250:INDEX(G250:CS250,RP+1))),\"No value\",IRR(G250:INDEX(G250:CS250,RP+1)))","v":"No value"}]
[]
[null,null,"VAT of costs"]
[null,null,{"$f":"\"VAT of \"&C244","v":"VAT of A. Total investment costs"},null,{"$f":"G255+NPV(G.Asm!$F$76,H255:INDEX(H255:CS255,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G255:CS255)","v":0},{"$f":"G244*G.Asm!$F$38*G$152","v":0},{"$f":"H244*G.Asm!$F$38*H$152","v":0},{"$f":"I244*G.Asm!$F$38*I$152","v":0},{"$f":"J244*G.Asm!$F$38*J$152","v":0},{"$f":"K244*G.Asm!$F$38*K$152","v":0},{"$f":"L244*G.Asm!$F$38*L$152","v":0},{"$f":"M244*G.Asm!$F$38*M$152","v":0},{"$f":"N244*G.Asm!$F$38*N$152","v":0},{"$f":"O244*G.Asm!$F$38*O$152","v":0},{"$f":"P244*G.Asm!$F$38*P$152","v":0},{"$f":"Q244*G.Asm!$F$38*Q$152","v":0},{"$f":"R244*G.Asm!$F$38*R$152","v":0},{"$f":"S244*G.Asm!$F$38*S$152","v":0},{"$f":"T244*G.Asm!$F$38*T$152","v":0},{"$f":"U244*G.Asm!$F$38*U$152","v":0},{"$f":"V244*G.Asm!$F$38*V$152","v":0},{"$f":"W244*G.Asm!$F$38*W$152","v":0},{"$f":"X244*G.Asm!$F$38*X$152","v":0},{"$f":"Y244*G.Asm!$F$38*Y$152","v":0},{"$f":"Z244*G.Asm!$F$38*Z$152","v":0},{"$f":"AA244*G.Asm!$F$38*AA$152","v":0},{"$f":"AB244*G.Asm!$F$38*AB$152","v":0},{"$f":"AC244*G.Asm!$F$38*AC$152","v":0},{"$f":"AD244*G.Asm!$F$38*AD$152","v":0},{"$f":"AE244*G.Asm!$F$38*AE$152","v":0},{"$f":"AF244*G.Asm!$F$38*AF$152","v":0},{"$f":"AG244*G.Asm!$F$38*AG$152","v":0},{"$f":"AH244*G.Asm!$F$38*AH$152","v":0},{"$f":"AI244*G.Asm!$F$38*AI$152","v":0},{"$f":"AJ244*G.Asm!$F$38*AJ$152","v":0},{"$f":"AK244*G.Asm!$F$38*AK$152","v":0},{"$f":"AL244*G.Asm!$F$38*AL$152","v":0},{"$f":"AM244*G.Asm!$F$38*AM$152","v":0},{"$f":"AN244*G.Asm!$F$38*AN$152","v":0},{"$f":"AO244*G.Asm!$F$38*AO$152","v":0},{"$f":"AP244*G.Asm!$F$38*AP$152","v":0},{"$f":"AQ244*G.Asm!$F$38*AQ$152","v":0},{"$f":"AR244*G.Asm!$F$38*AR$152","v":0},{"$f":"AS244*G.Asm!$F$38*AS$152","v":0},{"$f":"AT244*G.Asm!$F$38*AT$152","v":0},{"$f":"AU244*G.Asm!$F$38*AU$152","v":0},{"$f":"AV244*G.Asm!$F$38*AV$152","v":0},{"$f":"AW244*G.Asm!$F$38*AW$152","v":0},{"$f":"AX244*G.Asm!$F$38*AX$152","v":0},{"$f":"AY244*G.Asm!$F$38*AY$152","v":0},{"$f":"AZ244*G.Asm!$F$38*AZ$152","v":0},{"$f":"BA244*G.Asm!$F$38*BA$152","v":0},{"$f":"BB244*G.Asm!$F$38*BB$152","v":0},{"$f":"BC244*G.Asm!$F$38*BC$152","v":0},{"$f":"BD244*G.Asm!$F$38*BD$152","v":0},{"$f":"BE244*G.Asm!$F$38*BE$152","v":0},{"$f":"BF244*G.Asm!$F$38*BF$152","v":0},{"$f":"BG244*G.Asm!$F$38*BG$152","v":0},{"$f":"BH244*G.Asm!$F$38*BH$152","v":0},{"$f":"BI244*G.Asm!$F$38*BI$152","v":0},{"$f":"BJ244*G.Asm!$F$38*BJ$152","v":0},{"$f":"BK244*G.Asm!$F$38*BK$152","v":0},{"$f":"BL244*G.Asm!$F$38*BL$152","v":0},{"$f":"BM244*G.Asm!$F$38*BM$152","v":0},{"$f":"BN244*G.Asm!$F$38*BN$152","v":0},{"$f":"BO244*G.Asm!$F$38*BO$152","v":0},{"$f":"BP244*G.Asm!$F$38*BP$152","v":0},{"$f":"BQ244*G.Asm!$F$38*BQ$152","v":0},{"$f":"BR244*G.Asm!$F$38*BR$152","v":0},{"$f":"BS244*G.Asm!$F$38*BS$152","v":0},{"$f":"BT244*G.Asm!$F$38*BT$152","v":0},{"$f":"BU244*G.Asm!$F$38*BU$152","v":0},{"$f":"BV244*G.Asm!$F$38*BV$152","v":0},{"$f":"BW244*G.Asm!$F$38*BW$152","v":0},{"$f":"BX244*G.Asm!$F$38*BX$152","v":0},{"$f":"BY244*G.Asm!$F$38*BY$152","v":0},{"$f":"BZ244*G.Asm!$F$38*BZ$152","v":0},{"$f":"CA244*G.Asm!$F$38*CA$152","v":0},{"$f":"CB244*G.Asm!$F$38*CB$152","v":0},{"$f":"CC244*G.Asm!$F$38*CC$152","v":0},{"$f":"CD244*G.Asm!$F$38*CD$152","v":0},{"$f":"CE244*G.Asm!$F$38*CE$152","v":0},{"$f":"CF244*G.Asm!$F$38*CF$152","v":0},{"$f":"CG244*G.Asm!$F$38*CG$152","v":0},{"$f":"CH244*G.Asm!$F$38*CH$152","v":0},{"$f":"CI244*G.Asm!$F$38*CI$152","v":0},{"$f":"CJ244*G.Asm!$F$38*CJ$152","v":0},{"$f":"CK244*G.Asm!$F$38*CK$152","v":0},{"$f":"CL244*G.Asm!$F$38*CL$152","v":0},{"$f":"CM244*G.Asm!$F$38*CM$152","v":0},{"$f":"CN244*G.Asm!$F$38*CN$152","v":0},{"$f":"CO244*G.Asm!$F$38*CO$152","v":0},{"$f":"CP244*G.Asm!$F$38*CP$152","v":0},{"$f":"CQ244*G.Asm!$F$38*CQ$152","v":0},{"$f":"CR244*G.Asm!$F$38*CR$152","v":0},{"$f":"CS244*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"\"VAT of \"&C245","v":"VAT of B. Residual value"},null,{"$f":"G256+NPV(G.Asm!$F$76,H256:INDEX(H256:CS256,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G256:CS256)","v":0},{"$f":"IF($C$38=\"Depreciation\",G245*G.Asm!$F$38*G$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",H245*G.Asm!$F$38*H$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",I245*G.Asm!$F$38*I$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",J245*G.Asm!$F$38*J$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",K245*G.Asm!$F$38*K$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",L245*G.Asm!$F$38*L$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",M245*G.Asm!$F$38*M$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",N245*G.Asm!$F$38*N$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",O245*G.Asm!$F$38*O$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",P245*G.Asm!$F$38*P$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",Q245*G.Asm!$F$38*Q$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",R245*G.Asm!$F$38*R$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",S245*G.Asm!$F$38*S$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",T245*G.Asm!$F$38*T$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",U245*G.Asm!$F$38*U$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",V245*G.Asm!$F$38*V$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",W245*G.Asm!$F$38*W$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",X245*G.Asm!$F$38*X$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",Y245*G.Asm!$F$38*Y$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",Z245*G.Asm!$F$38*Z$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AA245*G.Asm!$F$38*AA$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AB245*G.Asm!$F$38*AB$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AC245*G.Asm!$F$38*AC$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AD245*G.Asm!$F$38*AD$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AE245*G.Asm!$F$38*AE$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AF245*G.Asm!$F$38*AF$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AG245*G.Asm!$F$38*AG$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AH245*G.Asm!$F$38*AH$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AI245*G.Asm!$F$38*AI$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AJ245*G.Asm!$F$38*AJ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AK245*G.Asm!$F$38*AK$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AL245*G.Asm!$F$38*AL$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AM245*G.Asm!$F$38*AM$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AN245*G.Asm!$F$38*AN$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AO245*G.Asm!$F$38*AO$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AP245*G.Asm!$F$38*AP$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AQ245*G.Asm!$F$38*AQ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AR245*G.Asm!$F$38*AR$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AS245*G.Asm!$F$38*AS$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AT245*G.Asm!$F$38*AT$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AU245*G.Asm!$F$38*AU$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AV245*G.Asm!$F$38*AV$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AW245*G.Asm!$F$38*AW$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AX245*G.Asm!$F$38*AX$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AY245*G.Asm!$F$38*AY$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AZ245*G.Asm!$F$38*AZ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BA245*G.Asm!$F$38*BA$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BB245*G.Asm!$F$38*BB$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BC245*G.Asm!$F$38*BC$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BD245*G.Asm!$F$38*BD$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BE245*G.Asm!$F$38*BE$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BF245*G.Asm!$F$38*BF$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BG245*G.Asm!$F$38*BG$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BH245*G.Asm!$F$38*BH$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BI245*G.Asm!$F$38*BI$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BJ245*G.Asm!$F$38*BJ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BK245*G.Asm!$F$38*BK$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BL245*G.Asm!$F$38*BL$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BM245*G.Asm!$F$38*BM$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BN245*G.Asm!$F$38*BN$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BO245*G.Asm!$F$38*BO$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BP245*G.Asm!$F$38*BP$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BQ245*G.Asm!$F$38*BQ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BR245*G.Asm!$F$38*BR$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BS245*G.Asm!$F$38*BS$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BT245*G.Asm!$F$38*BT$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BU245*G.Asm!$F$38*BU$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BV245*G.Asm!$F$38*BV$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BW245*G.Asm!$F$38*BW$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BX245*G.Asm!$F$38*BX$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BY245*G.Asm!$F$38*BY$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BZ245*G.Asm!$F$38*BZ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CA245*G.Asm!$F$38*CA$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CB245*G.Asm!$F$38*CB$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CC245*G.Asm!$F$38*CC$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CD245*G.Asm!$F$38*CD$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CE245*G.Asm!$F$38*CE$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CF245*G.Asm!$F$38*CF$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CG245*G.Asm!$F$38*CG$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CH245*G.Asm!$F$38*CH$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CI245*G.Asm!$F$38*CI$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CJ245*G.Asm!$F$38*CJ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CK245*G.Asm!$F$38*CK$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CL245*G.Asm!$F$38*CL$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CM245*G.Asm!$F$38*CM$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CN245*G.Asm!$F$38*CN$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CO245*G.Asm!$F$38*CO$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CP245*G.Asm!$F$38*CP$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CQ245*G.Asm!$F$38*CQ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CR245*G.Asm!$F$38*CR$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CS245*G.Asm!$F$38*CS$152,0)","v":0}]
[null,null,{"$f":"\"VAT of \"&C246","v":"VAT of C. Total operating and maintenance costs"},null,{"$f":"G257+NPV(G.Asm!$F$76,H257:INDEX(H257:CS257,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G257:CS257)","v":0},{"$f":"(G246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:G$51,5+G$4,0),0)))*G.Asm!$F$38*G$152","v":0},{"$f":"(H246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:H$51,5+H$4,0),0)))*G.Asm!$F$38*H$152","v":0},{"$f":"(I246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:I$51,5+I$4,0),0)))*G.Asm!$F$38*I$152","v":0},{"$f":"(J246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:J$51,5+J$4,0),0)))*G.Asm!$F$38*J$152","v":0},{"$f":"(K246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:K$51,5+K$4,0),0)))*G.Asm!$F$38*K$152","v":0},{"$f":"(L246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:L$51,5+L$4,0),0)))*G.Asm!$F$38*L$152","v":0},{"$f":"(M246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:M$51,5+M$4,0),0)))*G.Asm!$F$38*M$152","v":0},{"$f":"(N246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:N$51,5+N$4,0),0)))*G.Asm!$F$38*N$152","v":0},{"$f":"(O246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:O$51,5+O$4,0),0)))*G.Asm!$F$38*O$152","v":0},{"$f":"(P246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:P$51,5+P$4,0),0)))*G.Asm!$F$38*P$152","v":0},{"$f":"(Q246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Q$51,5+Q$4,0),0)))*G.Asm!$F$38*Q$152","v":0},{"$f":"(R246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:R$51,5+R$4,0),0)))*G.Asm!$F$38*R$152","v":0},{"$f":"(S246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:S$51,5+S$4,0),0)))*G.Asm!$F$38*S$152","v":0},{"$f":"(T246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:T$51,5+T$4,0),0)))*G.Asm!$F$38*T$152","v":0},{"$f":"(U246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:U$51,5+U$4,0),0)))*G.Asm!$F$38*U$152","v":0},{"$f":"(V246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:V$51,5+V$4,0),0)))*G.Asm!$F$38*V$152","v":0},{"$f":"(W246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:W$51,5+W$4,0),0)))*G.Asm!$F$38*W$152","v":0},{"$f":"(X246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:X$51,5+X$4,0),0)))*G.Asm!$F$38*X$152","v":0},{"$f":"(Y246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Y$51,5+Y$4,0),0)))*G.Asm!$F$38*Y$152","v":0},{"$f":"(Z246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Z$51,5+Z$4,0),0)))*G.Asm!$F$38*Z$152","v":0},{"$f":"(AA246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AA$51,5+AA$4,0),0)))*G.Asm!$F$38*AA$152","v":0},{"$f":"(AB246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AB$51,5+AB$4,0),0)))*G.Asm!$F$38*AB$152","v":0},{"$f":"(AC246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AC$51,5+AC$4,0),0)))*G.Asm!$F$38*AC$152","v":0},{"$f":"(AD246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AD$51,5+AD$4,0),0)))*G.Asm!$F$38*AD$152","v":0},{"$f":"(AE246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AE$51,5+AE$4,0),0)))*G.Asm!$F$38*AE$152","v":0},{"$f":"(AF246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AF$51,5+AF$4,0),0)))*G.Asm!$F$38*AF$152","v":0},{"$f":"(AG246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AG$51,5+AG$4,0),0)))*G.Asm!$F$38*AG$152","v":0},{"$f":"(AH246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AH$51,5+AH$4,0),0)))*G.Asm!$F$38*AH$152","v":0},{"$f":"(AI246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AI$51,5+AI$4,0),0)))*G.Asm!$F$38*AI$152","v":0},{"$f":"(AJ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AJ$51,5+AJ$4,0),0)))*G.Asm!$F$38*AJ$152","v":0},{"$f":"(AK246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AK$51,5+AK$4,0),0)))*G.Asm!$F$38*AK$152","v":0},{"$f":"(AL246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AL$51,5+AL$4,0),0)))*G.Asm!$F$38*AL$152","v":0},{"$f":"(AM246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AM$51,5+AM$4,0),0)))*G.Asm!$F$38*AM$152","v":0},{"$f":"(AN246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AN$51,5+AN$4,0),0)))*G.Asm!$F$38*AN$152","v":0},{"$f":"(AO246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AO$51,5+AO$4,0),0)))*G.Asm!$F$38*AO$152","v":0},{"$f":"(AP246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AP$51,5+AP$4,0),0)))*G.Asm!$F$38*AP$152","v":0},{"$f":"(AQ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AQ$51,5+AQ$4,0),0)))*G.Asm!$F$38*AQ$152","v":0},{"$f":"(AR246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AR$51,5+AR$4,0),0)))*G.Asm!$F$38*AR$152","v":0},{"$f":"(AS246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AS$51,5+AS$4,0),0)))*G.Asm!$F$38*AS$152","v":0},{"$f":"(AT246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AT$51,5+AT$4,0),0)))*G.Asm!$F$38*AT$152","v":0},{"$f":"(AU246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AU$51,5+AU$4,0),0)))*G.Asm!$F$38*AU$152","v":0},{"$f":"(AV246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AV$51,5+AV$4,0),0)))*G.Asm!$F$38*AV$152","v":0},{"$f":"(AW246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AW$51,5+AW$4,0),0)))*G.Asm!$F$38*AW$152","v":0},{"$f":"(AX246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AX$51,5+AX$4,0),0)))*G.Asm!$F$38*AX$152","v":0},{"$f":"(AY246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AY$51,5+AY$4,0),0)))*G.Asm!$F$38*AY$152","v":0},{"$f":"(AZ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AZ$51,5+AZ$4,0),0)))*G.Asm!$F$38*AZ$152","v":0},{"$f":"(BA246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BA$51,5+BA$4,0),0)))*G.Asm!$F$38*BA$152","v":0},{"$f":"(BB246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BB$51,5+BB$4,0),0)))*G.Asm!$F$38*BB$152","v":0},{"$f":"(BC246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BC$51,5+BC$4,0),0)))*G.Asm!$F$38*BC$152","v":0},{"$f":"(BD246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BD$51,5+BD$4,0),0)))*G.Asm!$F$38*BD$152","v":0},{"$f":"(BE246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BE$51,5+BE$4,0),0)))*G.Asm!$F$38*BE$152","v":0},{"$f":"(BF246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BF$51,5+BF$4,0),0)))*G.Asm!$F$38*BF$152","v":0},{"$f":"(BG246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BG$51,5+BG$4,0),0)))*G.Asm!$F$38*BG$152","v":0},{"$f":"(BH246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BH$51,5+BH$4,0),0)))*G.Asm!$F$38*BH$152","v":0},{"$f":"(BI246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BI$51,5+BI$4,0),0)))*G.Asm!$F$38*BI$152","v":0},{"$f":"(BJ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BJ$51,5+BJ$4,0),0)))*G.Asm!$F$38*BJ$152","v":0},{"$f":"(BK246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BK$51,5+BK$4,0),0)))*G.Asm!$F$38*BK$152","v":0},{"$f":"(BL246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BL$51,5+BL$4,0),0)))*G.Asm!$F$38*BL$152","v":0},{"$f":"(BM246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BM$51,5+BM$4,0),0)))*G.Asm!$F$38*BM$152","v":0},{"$f":"(BN246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BN$51,5+BN$4,0),0)))*G.Asm!$F$38*BN$152","v":0},{"$f":"(BO246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BO$51,5+BO$4,0),0)))*G.Asm!$F$38*BO$152","v":0},{"$f":"(BP246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BP$51,5+BP$4,0),0)))*G.Asm!$F$38*BP$152","v":0},{"$f":"(BQ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BQ$51,5+BQ$4,0),0)))*G.Asm!$F$38*BQ$152","v":0},{"$f":"(BR246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BR$51,5+BR$4,0),0)))*G.Asm!$F$38*BR$152","v":0},{"$f":"(BS246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BS$51,5+BS$4,0),0)))*G.Asm!$F$38*BS$152","v":0},{"$f":"(BT246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BT$51,5+BT$4,0),0)))*G.Asm!$F$38*BT$152","v":0},{"$f":"(BU246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BU$51,5+BU$4,0),0)))*G.Asm!$F$38*BU$152","v":0},{"$f":"(BV246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BV$51,5+BV$4,0),0)))*G.Asm!$F$38*BV$152","v":0},{"$f":"(BW246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BW$51,5+BW$4,0),0)))*G.Asm!$F$38*BW$152","v":0},{"$f":"(BX246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BX$51,5+BX$4,0),0)))*G.Asm!$F$38*BX$152","v":0},{"$f":"(BY246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BY$51,5+BY$4,0),0)))*G.Asm!$F$38*BY$152","v":0},{"$f":"(BZ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BZ$51,5+BZ$4,0),0)))*G.Asm!$F$38*BZ$152","v":0},{"$f":"(CA246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CA$51,5+CA$4,0),0)))*G.Asm!$F$38*CA$152","v":0},{"$f":"(CB246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CB$51,5+CB$4,0),0)))*G.Asm!$F$38*CB$152","v":0},{"$f":"(CC246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CC$51,5+CC$4,0),0)))*G.Asm!$F$38*CC$152","v":0},{"$f":"(CD246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CD$51,5+CD$4,0),0)))*G.Asm!$F$38*CD$152","v":0},{"$f":"(CE246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CE$51,5+CE$4,0),0)))*G.Asm!$F$38*CE$152","v":0},{"$f":"(CF246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CF$51,5+CF$4,0),0)))*G.Asm!$F$38*CF$152","v":0},{"$f":"(CG246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CG$51,5+CG$4,0),0)))*G.Asm!$F$38*CG$152","v":0},{"$f":"(CH246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CH$51,5+CH$4,0),0)))*G.Asm!$F$38*CH$152","v":0},{"$f":"(CI246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CI$51,5+CI$4,0),0)))*G.Asm!$F$38*CI$152","v":0},{"$f":"(CJ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CJ$51,5+CJ$4,0),0)))*G.Asm!$F$38*CJ$152","v":0},{"$f":"(CK246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CK$51,5+CK$4,0),0)))*G.Asm!$F$38*CK$152","v":0},{"$f":"(CL246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CL$51,5+CL$4,0),0)))*G.Asm!$F$38*CL$152","v":0},{"$f":"(CM246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CM$51,5+CM$4,0),0)))*G.Asm!$F$38*CM$152","v":0},{"$f":"(CN246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CN$51,5+CN$4,0),0)))*G.Asm!$F$38*CN$152","v":0},{"$f":"(CO246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CO$51,5+CO$4,0),0)))*G.Asm!$F$38*CO$152","v":0},{"$f":"(CP246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CP$51,5+CP$4,0),0)))*G.Asm!$F$38*CP$152","v":0},{"$f":"(CQ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CQ$51,5+CQ$4,0),0)))*G.Asm!$F$38*CQ$152","v":0},{"$f":"(CR246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CR$51,5+CR$4,0),0)))*G.Asm!$F$38*CR$152","v":0},{"$f":"(CS246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CS$51,5+CS$4,0),0)))*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"C248","v":"Total import/purchase VAT of total costs"},null,{"$f":"E255-E256+E257","v":0},{"$f":"F255-F256+F257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR255-BR256+BR257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"FUNDING GAP ANALYSIS "]
[]
[null,null,{"$f":"C10","v":"A.1. Total Initial investment costs"},null,{"$f":"G262+NPV(G.Asm!$F$76,H262:INDEX(H262:CS262,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G262:CS262)","v":0},{"$f":"G10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C26","v":"A.2. Total replacement costs (reinvestment costs)"},null,{"$f":"G263+NPV(G.Asm!$F$76,H263:INDEX(H263:CS263,RP))","v":0},0,{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G264+NPV(G.Asm!$F$76,H264:INDEX(H264:CS264,RP))","v":0},0,{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G265+NPV(G.Asm!$F$76,H265:INDEX(H265:CS265,RP))","v":0},0,{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G266+NPV(G.Asm!$F$76,H266:INDEX(H266:CS266,RP))","v":0},0,{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"VAT of \"&C10","v":"VAT of A.1. Total Initial investment costs"},null,{"$f":"G267+NPV(G.Asm!$F$76,H267:INDEX(H267:CS267,RP))","v":0},0,{"$f":"G10*G.Asm!$F$38*G$152","v":0},{"$f":"H10*G.Asm!$F$38*H$152","v":0},{"$f":"I10*G.Asm!$F$38*I$152","v":0},{"$f":"J10*G.Asm!$F$38*J$152","v":0},{"$f":"K10*G.Asm!$F$38*K$152","v":0},{"$f":"L10*G.Asm!$F$38*L$152","v":0},{"$f":"M10*G.Asm!$F$38*M$152","v":0},{"$f":"N10*G.Asm!$F$38*N$152","v":0},{"$f":"O10*G.Asm!$F$38*O$152","v":0},{"$f":"P10*G.Asm!$F$38*P$152","v":0},{"$f":"Q10*G.Asm!$F$38*Q$152","v":0},{"$f":"R10*G.Asm!$F$38*R$152","v":0},{"$f":"S10*G.Asm!$F$38*S$152","v":0},{"$f":"T10*G.Asm!$F$38*T$152","v":0},{"$f":"U10*G.Asm!$F$38*U$152","v":0},{"$f":"V10*G.Asm!$F$38*V$152","v":0},{"$f":"W10*G.Asm!$F$38*W$152","v":0},{"$f":"X10*G.Asm!$F$38*X$152","v":0},{"$f":"Y10*G.Asm!$F$38*Y$152","v":0},{"$f":"Z10*G.Asm!$F$38*Z$152","v":0},{"$f":"AA10*G.Asm!$F$38*AA$152","v":0},{"$f":"AB10*G.Asm!$F$38*AB$152","v":0},{"$f":"AC10*G.Asm!$F$38*AC$152","v":0},{"$f":"AD10*G.Asm!$F$38*AD$152","v":0},{"$f":"AE10*G.Asm!$F$38*AE$152","v":0},{"$f":"AF10*G.Asm!$F$38*AF$152","v":0},{"$f":"AG10*G.Asm!$F$38*AG$152","v":0},{"$f":"AH10*G.Asm!$F$38*AH$152","v":0},{"$f":"AI10*G.Asm!$F$38*AI$152","v":0},{"$f":"AJ10*G.Asm!$F$38*AJ$152","v":0},{"$f":"AK10*G.Asm!$F$38*AK$152","v":0},{"$f":"AL10*G.Asm!$F$38*AL$152","v":0},{"$f":"AM10*G.Asm!$F$38*AM$152","v":0},{"$f":"AN10*G.Asm!$F$38*AN$152","v":0},{"$f":"AO10*G.Asm!$F$38*AO$152","v":0},{"$f":"AP10*G.Asm!$F$38*AP$152","v":0},{"$f":"AQ10*G.Asm!$F$38*AQ$152","v":0},{"$f":"AR10*G.Asm!$F$38*AR$152","v":0},{"$f":"AS10*G.Asm!$F$38*AS$152","v":0},{"$f":"AT10*G.Asm!$F$38*AT$152","v":0},{"$f":"AU10*G.Asm!$F$38*AU$152","v":0},{"$f":"AV10*G.Asm!$F$38*AV$152","v":0},{"$f":"AW10*G.Asm!$F$38*AW$152","v":0},{"$f":"AX10*G.Asm!$F$38*AX$152","v":0},{"$f":"AY10*G.Asm!$F$38*AY$152","v":0},{"$f":"AZ10*G.Asm!$F$38*AZ$152","v":0},{"$f":"BA10*G.Asm!$F$38*BA$152","v":0},{"$f":"BB10*G.Asm!$F$38*BB$152","v":0},{"$f":"BC10*G.Asm!$F$38*BC$152","v":0},{"$f":"BD10*G.Asm!$F$38*BD$152","v":0},{"$f":"BE10*G.Asm!$F$38*BE$152","v":0},{"$f":"BF10*G.Asm!$F$38*BF$152","v":0},{"$f":"BG10*G.Asm!$F$38*BG$152","v":0},{"$f":"BH10*G.Asm!$F$38*BH$152","v":0},{"$f":"BI10*G.Asm!$F$38*BI$152","v":0},{"$f":"BJ10*G.Asm!$F$38*BJ$152","v":0},{"$f":"BK10*G.Asm!$F$38*BK$152","v":0},{"$f":"BL10*G.Asm!$F$38*BL$152","v":0},{"$f":"BM10*G.Asm!$F$38*BM$152","v":0},{"$f":"BN10*G.Asm!$F$38*BN$152","v":0},{"$f":"BO10*G.Asm!$F$38*BO$152","v":0},{"$f":"BP10*G.Asm!$F$38*BP$152","v":0},{"$f":"BQ10*G.Asm!$F$38*BQ$152","v":0},{"$f":"BR10*G.Asm!$F$38*BR$152","v":0},{"$f":"BS10*G.Asm!$F$38*BS$152","v":0},{"$f":"BT10*G.Asm!$F$38*BT$152","v":0},{"$f":"BU10*G.Asm!$F$38*BU$152","v":0},{"$f":"BV10*G.Asm!$F$38*BV$152","v":0},{"$f":"BW10*G.Asm!$F$38*BW$152","v":0},{"$f":"BX10*G.Asm!$F$38*BX$152","v":0},{"$f":"BY10*G.Asm!$F$38*BY$152","v":0},{"$f":"BZ10*G.Asm!$F$38*BZ$152","v":0},{"$f":"CA10*G.Asm!$F$38*CA$152","v":0},{"$f":"CB10*G.Asm!$F$38*CB$152","v":0},{"$f":"CC10*G.Asm!$F$38*CC$152","v":0},{"$f":"CD10*G.Asm!$F$38*CD$152","v":0},{"$f":"CE10*G.Asm!$F$38*CE$152","v":0},{"$f":"CF10*G.Asm!$F$38*CF$152","v":0},{"$f":"CG10*G.Asm!$F$38*CG$152","v":0},{"$f":"CH10*G.Asm!$F$38*CH$152","v":0},{"$f":"CI10*G.Asm!$F$38*CI$152","v":0},{"$f":"CJ10*G.Asm!$F$38*CJ$152","v":0},{"$f":"CK10*G.Asm!$F$38*CK$152","v":0},{"$f":"CL10*G.Asm!$F$38*CL$152","v":0},{"$f":"CM10*G.Asm!$F$38*CM$152","v":0},{"$f":"CN10*G.Asm!$F$38*CN$152","v":0},{"$f":"CO10*G.Asm!$F$38*CO$152","v":0},{"$f":"CP10*G.Asm!$F$38*CP$152","v":0},{"$f":"CQ10*G.Asm!$F$38*CQ$152","v":0},{"$f":"CR10*G.Asm!$F$38*CR$152","v":0},{"$f":"CS10*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"\"VAT of \"&C26","v":"VAT of A.2. Total replacement costs (reinvestment costs)"},null,{"$f":"G268+NPV(G.Asm!$F$76,H268:INDEX(H268:CS268,RP))","v":0},0,{"$f":"G26*G.Asm!$F$38*G$152","v":0},{"$f":"H26*G.Asm!$F$38*H$152","v":0},{"$f":"I26*G.Asm!$F$38*I$152","v":0},{"$f":"J26*G.Asm!$F$38*J$152","v":0},{"$f":"K26*G.Asm!$F$38*K$152","v":0},{"$f":"L26*G.Asm!$F$38*L$152","v":0},{"$f":"M26*G.Asm!$F$38*M$152","v":0},{"$f":"N26*G.Asm!$F$38*N$152","v":0},{"$f":"O26*G.Asm!$F$38*O$152","v":0},{"$f":"P26*G.Asm!$F$38*P$152","v":0},{"$f":"Q26*G.Asm!$F$38*Q$152","v":0},{"$f":"R26*G.Asm!$F$38*R$152","v":0},{"$f":"S26*G.Asm!$F$38*S$152","v":0},{"$f":"T26*G.Asm!$F$38*T$152","v":0},{"$f":"U26*G.Asm!$F$38*U$152","v":0},{"$f":"V26*G.Asm!$F$38*V$152","v":0},{"$f":"W26*G.Asm!$F$38*W$152","v":0},{"$f":"X26*G.Asm!$F$38*X$152","v":0},{"$f":"Y26*G.Asm!$F$38*Y$152","v":0},{"$f":"Z26*G.Asm!$F$38*Z$152","v":0},{"$f":"AA26*G.Asm!$F$38*AA$152","v":0},{"$f":"AB26*G.Asm!$F$38*AB$152","v":0},{"$f":"AC26*G.Asm!$F$38*AC$152","v":0},{"$f":"AD26*G.Asm!$F$38*AD$152","v":0},{"$f":"AE26*G.Asm!$F$38*AE$152","v":0},{"$f":"AF26*G.Asm!$F$38*AF$152","v":0},{"$f":"AG26*G.Asm!$F$38*AG$152","v":0},{"$f":"AH26*G.Asm!$F$38*AH$152","v":0},{"$f":"AI26*G.Asm!$F$38*AI$152","v":0},{"$f":"AJ26*G.Asm!$F$38*AJ$152","v":0},{"$f":"AK26*G.Asm!$F$38*AK$152","v":0},{"$f":"AL26*G.Asm!$F$38*AL$152","v":0},{"$f":"AM26*G.Asm!$F$38*AM$152","v":0},{"$f":"AN26*G.Asm!$F$38*AN$152","v":0},{"$f":"AO26*G.Asm!$F$38*AO$152","v":0},{"$f":"AP26*G.Asm!$F$38*AP$152","v":0},{"$f":"AQ26*G.Asm!$F$38*AQ$152","v":0},{"$f":"AR26*G.Asm!$F$38*AR$152","v":0},{"$f":"AS26*G.Asm!$F$38*AS$152","v":0},{"$f":"AT26*G.Asm!$F$38*AT$152","v":0},{"$f":"AU26*G.Asm!$F$38*AU$152","v":0},{"$f":"AV26*G.Asm!$F$38*AV$152","v":0},{"$f":"AW26*G.Asm!$F$38*AW$152","v":0},{"$f":"AX26*G.Asm!$F$38*AX$152","v":0},{"$f":"AY26*G.Asm!$F$38*AY$152","v":0},{"$f":"AZ26*G.Asm!$F$38*AZ$152","v":0},{"$f":"BA26*G.Asm!$F$38*BA$152","v":0},{"$f":"BB26*G.Asm!$F$38*BB$152","v":0},{"$f":"BC26*G.Asm!$F$38*BC$152","v":0},{"$f":"BD26*G.Asm!$F$38*BD$152","v":0},{"$f":"BE26*G.Asm!$F$38*BE$152","v":0},{"$f":"BF26*G.Asm!$F$38*BF$152","v":0},{"$f":"BG26*G.Asm!$F$38*BG$152","v":0},{"$f":"BH26*G.Asm!$F$38*BH$152","v":0},{"$f":"BI26*G.Asm!$F$38*BI$152","v":0},{"$f":"BJ26*G.Asm!$F$38*BJ$152","v":0},{"$f":"BK26*G.Asm!$F$38*BK$152","v":0},{"$f":"BL26*G.Asm!$F$38*BL$152","v":0},{"$f":"BM26*G.Asm!$F$38*BM$152","v":0},{"$f":"BN26*G.Asm!$F$38*BN$152","v":0},{"$f":"BO26*G.Asm!$F$38*BO$152","v":0},{"$f":"BP26*G.Asm!$F$38*BP$152","v":0},{"$f":"BQ26*G.Asm!$F$38*BQ$152","v":0},{"$f":"BR26*G.Asm!$F$38*BR$152","v":0},{"$f":"BS26*G.Asm!$F$38*BS$152","v":0},{"$f":"BT26*G.Asm!$F$38*BT$152","v":0},{"$f":"BU26*G.Asm!$F$38*BU$152","v":0},{"$f":"BV26*G.Asm!$F$38*BV$152","v":0},{"$f":"BW26*G.Asm!$F$38*BW$152","v":0},{"$f":"BX26*G.Asm!$F$38*BX$152","v":0},{"$f":"BY26*G.Asm!$F$38*BY$152","v":0},{"$f":"BZ26*G.Asm!$F$38*BZ$152","v":0},{"$f":"CA26*G.Asm!$F$38*CA$152","v":0},{"$f":"CB26*G.Asm!$F$38*CB$152","v":0},{"$f":"CC26*G.Asm!$F$38*CC$152","v":0},{"$f":"CD26*G.Asm!$F$38*CD$152","v":0},{"$f":"CE26*G.Asm!$F$38*CE$152","v":0},{"$f":"CF26*G.Asm!$F$38*CF$152","v":0},{"$f":"CG26*G.Asm!$F$38*CG$152","v":0},{"$f":"CH26*G.Asm!$F$38*CH$152","v":0},{"$f":"CI26*G.Asm!$F$38*CI$152","v":0},{"$f":"CJ26*G.Asm!$F$38*CJ$152","v":0},{"$f":"CK26*G.Asm!$F$38*CK$152","v":0},{"$f":"CL26*G.Asm!$F$38*CL$152","v":0},{"$f":"CM26*G.Asm!$F$38*CM$152","v":0},{"$f":"CN26*G.Asm!$F$38*CN$152","v":0},{"$f":"CO26*G.Asm!$F$38*CO$152","v":0},{"$f":"CP26*G.Asm!$F$38*CP$152","v":0},{"$f":"CQ26*G.Asm!$F$38*CQ$152","v":0},{"$f":"CR26*G.Asm!$F$38*CR$152","v":0},{"$f":"CS26*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"C256","v":"VAT of B. Residual value"},null,{"$f":"G269+NPV(G.Asm!$F$76,H269:INDEX(H269:CS269,RP))","v":0},0,{"$f":"G256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C257","v":"VAT of C. Total operating and maintenance costs"},null,{"$f":"G270+NPV(G.Asm!$F$76,H270:INDEX(H270:CS270,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"IF((E266-(E263+E268)-(E265+E270))>0,\"Applicable\",\"Not applicable\")","v":"Not applicable"}]
[null,null,null,null,{"$f":"IF(E272=\"Applicable\",\"Net revenue generating project\",\"Not a net revenue generating project\")","v":"Not a net revenue generating project"}]
[null,null,"Discounted net revenues (DNR)",null,{"$f":"E266-(E263+E268)-(E265+E270)+(E264+E269)","v":0}]
[null,null,"Discounted investment costs (DIC)",null,{"$f":"(E262+E267)","v":0}]
[]
[null,null,"Funding gap",null,{"$f":"IF(E272=\"Applicable\",E275-E274,\"n.a.\")","v":"n.a."}]
[null,null,"Funding gap rate",null,{"$f":"IF(AND(E272=\"Applicable\",E277>=0),E277/E275,\"n.a.\")","v":"n.a."}]
[null,null,"Modulated co-funding rate",null,{"$f":"IF($E$272=\"Applicable\",MIN($E$278,G.Asm!$F$78),\"n.a.\")","v":"n.a."}]
[]
[]
[]
[]
[null,null,"INTERNAL CALCULATIONS","Invisible"]
[]
[]
[null,null,"NET CASH FLOW FOR SENSITIVITY ANALYSIS OF FRR(C) FOR ALL APPRAISAL METHODS"]
[null,null,{"$f":"O.4!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"A. Total investment costs with 1% increase"},null,{"$f":"G288+NPV(G.Asm!$F$76,H288:INDEX(H288:CS288,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G288:CS288)","v":0},{"$f":"-SUM(O.4!G$244,O.4!G$255)*(1+'S&S'!$F10)+SUM(O.4!G$245,O.4!G$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!G$246,O.4!G$257)+O.4!G$247","v":0},{"$f":"-SUM(O.4!H$244,O.4!H$255)*(1+'S&S'!$F10)+SUM(O.4!H$245,O.4!H$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!H$246,O.4!H$257)+O.4!H$247","v":0},{"$f":"-SUM(O.4!I$244,O.4!I$255)*(1+'S&S'!$F10)+SUM(O.4!I$245,O.4!I$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!I$246,O.4!I$257)+O.4!I$247","v":0},{"$f":"-SUM(O.4!J$244,O.4!J$255)*(1+'S&S'!$F10)+SUM(O.4!J$245,O.4!J$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!J$246,O.4!J$257)+O.4!J$247","v":0},{"$f":"-SUM(O.4!K$244,O.4!K$255)*(1+'S&S'!$F10)+SUM(O.4!K$245,O.4!K$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!K$246,O.4!K$257)+O.4!K$247","v":0},{"$f":"-SUM(O.4!L$244,O.4!L$255)*(1+'S&S'!$F10)+SUM(O.4!L$245,O.4!L$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!L$246,O.4!L$257)+O.4!L$247","v":0},{"$f":"-SUM(O.4!M$244,O.4!M$255)*(1+'S&S'!$F10)+SUM(O.4!M$245,O.4!M$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!M$246,O.4!M$257)+O.4!M$247","v":0},{"$f":"-SUM(O.4!N$244,O.4!N$255)*(1+'S&S'!$F10)+SUM(O.4!N$245,O.4!N$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!N$246,O.4!N$257)+O.4!N$247","v":0},{"$f":"-SUM(O.4!O$244,O.4!O$255)*(1+'S&S'!$F10)+SUM(O.4!O$245,O.4!O$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!O$246,O.4!O$257)+O.4!O$247","v":0},{"$f":"-SUM(O.4!P$244,O.4!P$255)*(1+'S&S'!$F10)+SUM(O.4!P$245,O.4!P$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!P$246,O.4!P$257)+O.4!P$247","v":0},{"$f":"-SUM(O.4!Q$244,O.4!Q$255)*(1+'S&S'!$F10)+SUM(O.4!Q$245,O.4!Q$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!Q$246,O.4!Q$257)+O.4!Q$247","v":0},{"$f":"-SUM(O.4!R$244,O.4!R$255)*(1+'S&S'!$F10)+SUM(O.4!R$245,O.4!R$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!R$246,O.4!R$257)+O.4!R$247","v":0},{"$f":"-SUM(O.4!S$244,O.4!S$255)*(1+'S&S'!$F10)+SUM(O.4!S$245,O.4!S$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!S$246,O.4!S$257)+O.4!S$247","v":0},{"$f":"-SUM(O.4!T$244,O.4!T$255)*(1+'S&S'!$F10)+SUM(O.4!T$245,O.4!T$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!T$246,O.4!T$257)+O.4!T$247","v":0},{"$f":"-SUM(O.4!U$244,O.4!U$255)*(1+'S&S'!$F10)+SUM(O.4!U$245,O.4!U$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!U$246,O.4!U$257)+O.4!U$247","v":0},{"$f":"-SUM(O.4!V$244,O.4!V$255)*(1+'S&S'!$F10)+SUM(O.4!V$245,O.4!V$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!V$246,O.4!V$257)+O.4!V$247","v":0},{"$f":"-SUM(O.4!W$244,O.4!W$255)*(1+'S&S'!$F10)+SUM(O.4!W$245,O.4!W$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!W$246,O.4!W$257)+O.4!W$247","v":0},{"$f":"-SUM(O.4!X$244,O.4!X$255)*(1+'S&S'!$F10)+SUM(O.4!X$245,O.4!X$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!X$246,O.4!X$257)+O.4!X$247","v":0},{"$f":"-SUM(O.4!Y$244,O.4!Y$255)*(1+'S&S'!$F10)+SUM(O.4!Y$245,O.4!Y$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!Y$246,O.4!Y$257)+O.4!Y$247","v":0},{"$f":"-SUM(O.4!Z$244,O.4!Z$255)*(1+'S&S'!$F10)+SUM(O.4!Z$245,O.4!Z$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!Z$246,O.4!Z$257)+O.4!Z$247","v":0},{"$f":"-SUM(O.4!AA$244,O.4!AA$255)*(1+'S&S'!$F10)+SUM(O.4!AA$245,O.4!AA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AA$246,O.4!AA$257)+O.4!AA$247","v":0},{"$f":"-SUM(O.4!AB$244,O.4!AB$255)*(1+'S&S'!$F10)+SUM(O.4!AB$245,O.4!AB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AB$246,O.4!AB$257)+O.4!AB$247","v":0},{"$f":"-SUM(O.4!AC$244,O.4!AC$255)*(1+'S&S'!$F10)+SUM(O.4!AC$245,O.4!AC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AC$246,O.4!AC$257)+O.4!AC$247","v":0},{"$f":"-SUM(O.4!AD$244,O.4!AD$255)*(1+'S&S'!$F10)+SUM(O.4!AD$245,O.4!AD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AD$246,O.4!AD$257)+O.4!AD$247","v":0},{"$f":"-SUM(O.4!AE$244,O.4!AE$255)*(1+'S&S'!$F10)+SUM(O.4!AE$245,O.4!AE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AE$246,O.4!AE$257)+O.4!AE$247","v":0},{"$f":"-SUM(O.4!AF$244,O.4!AF$255)*(1+'S&S'!$F10)+SUM(O.4!AF$245,O.4!AF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AF$246,O.4!AF$257)+O.4!AF$247","v":0},{"$f":"-SUM(O.4!AG$244,O.4!AG$255)*(1+'S&S'!$F10)+SUM(O.4!AG$245,O.4!AG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AG$246,O.4!AG$257)+O.4!AG$247","v":0},{"$f":"-SUM(O.4!AH$244,O.4!AH$255)*(1+'S&S'!$F10)+SUM(O.4!AH$245,O.4!AH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AH$246,O.4!AH$257)+O.4!AH$247","v":0},{"$f":"-SUM(O.4!AI$244,O.4!AI$255)*(1+'S&S'!$F10)+SUM(O.4!AI$245,O.4!AI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AI$246,O.4!AI$257)+O.4!AI$247","v":0},{"$f":"-SUM(O.4!AJ$244,O.4!AJ$255)*(1+'S&S'!$F10)+SUM(O.4!AJ$245,O.4!AJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AJ$246,O.4!AJ$257)+O.4!AJ$247","v":0},{"$f":"-SUM(O.4!AK$244,O.4!AK$255)*(1+'S&S'!$F10)+SUM(O.4!AK$245,O.4!AK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AK$246,O.4!AK$257)+O.4!AK$247","v":0},{"$f":"-SUM(O.4!AL$244,O.4!AL$255)*(1+'S&S'!$F10)+SUM(O.4!AL$245,O.4!AL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AL$246,O.4!AL$257)+O.4!AL$247","v":0},{"$f":"-SUM(O.4!AM$244,O.4!AM$255)*(1+'S&S'!$F10)+SUM(O.4!AM$245,O.4!AM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AM$246,O.4!AM$257)+O.4!AM$247","v":0},{"$f":"-SUM(O.4!AN$244,O.4!AN$255)*(1+'S&S'!$F10)+SUM(O.4!AN$245,O.4!AN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AN$246,O.4!AN$257)+O.4!AN$247","v":0},{"$f":"-SUM(O.4!AO$244,O.4!AO$255)*(1+'S&S'!$F10)+SUM(O.4!AO$245,O.4!AO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AO$246,O.4!AO$257)+O.4!AO$247","v":0},{"$f":"-SUM(O.4!AP$244,O.4!AP$255)*(1+'S&S'!$F10)+SUM(O.4!AP$245,O.4!AP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AP$246,O.4!AP$257)+O.4!AP$247","v":0},{"$f":"-SUM(O.4!AQ$244,O.4!AQ$255)*(1+'S&S'!$F10)+SUM(O.4!AQ$245,O.4!AQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AQ$246,O.4!AQ$257)+O.4!AQ$247","v":0},{"$f":"-SUM(O.4!AR$244,O.4!AR$255)*(1+'S&S'!$F10)+SUM(O.4!AR$245,O.4!AR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AR$246,O.4!AR$257)+O.4!AR$247","v":0},{"$f":"-SUM(O.4!AS$244,O.4!AS$255)*(1+'S&S'!$F10)+SUM(O.4!AS$245,O.4!AS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AS$246,O.4!AS$257)+O.4!AS$247","v":0},{"$f":"-SUM(O.4!AT$244,O.4!AT$255)*(1+'S&S'!$F10)+SUM(O.4!AT$245,O.4!AT$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AT$246,O.4!AT$257)+O.4!AT$247","v":0},{"$f":"-SUM(O.4!AU$244,O.4!AU$255)*(1+'S&S'!$F10)+SUM(O.4!AU$245,O.4!AU$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AU$246,O.4!AU$257)+O.4!AU$247","v":0},{"$f":"-SUM(O.4!AV$244,O.4!AV$255)*(1+'S&S'!$F10)+SUM(O.4!AV$245,O.4!AV$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AV$246,O.4!AV$257)+O.4!AV$247","v":0},{"$f":"-SUM(O.4!AW$244,O.4!AW$255)*(1+'S&S'!$F10)+SUM(O.4!AW$245,O.4!AW$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AW$246,O.4!AW$257)+O.4!AW$247","v":0},{"$f":"-SUM(O.4!AX$244,O.4!AX$255)*(1+'S&S'!$F10)+SUM(O.4!AX$245,O.4!AX$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AX$246,O.4!AX$257)+O.4!AX$247","v":0},{"$f":"-SUM(O.4!AY$244,O.4!AY$255)*(1+'S&S'!$F10)+SUM(O.4!AY$245,O.4!AY$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AY$246,O.4!AY$257)+O.4!AY$247","v":0},{"$f":"-SUM(O.4!AZ$244,O.4!AZ$255)*(1+'S&S'!$F10)+SUM(O.4!AZ$245,O.4!AZ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!AZ$246,O.4!AZ$257)+O.4!AZ$247","v":0},{"$f":"-SUM(O.4!BA$244,O.4!BA$255)*(1+'S&S'!$F10)+SUM(O.4!BA$245,O.4!BA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BA$246,O.4!BA$257)+O.4!BA$247","v":0},{"$f":"-SUM(O.4!BB$244,O.4!BB$255)*(1+'S&S'!$F10)+SUM(O.4!BB$245,O.4!BB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BB$246,O.4!BB$257)+O.4!BB$247","v":0},{"$f":"-SUM(O.4!BC$244,O.4!BC$255)*(1+'S&S'!$F10)+SUM(O.4!BC$245,O.4!BC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BC$246,O.4!BC$257)+O.4!BC$247","v":0},{"$f":"-SUM(O.4!BD$244,O.4!BD$255)*(1+'S&S'!$F10)+SUM(O.4!BD$245,O.4!BD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BD$246,O.4!BD$257)+O.4!BD$247","v":0},{"$f":"-SUM(O.4!BE$244,O.4!BE$255)*(1+'S&S'!$F10)+SUM(O.4!BE$245,O.4!BE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BE$246,O.4!BE$257)+O.4!BE$247","v":0},{"$f":"-SUM(O.4!BF$244,O.4!BF$255)*(1+'S&S'!$F10)+SUM(O.4!BF$245,O.4!BF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BF$246,O.4!BF$257)+O.4!BF$247","v":0},{"$f":"-SUM(O.4!BG$244,O.4!BG$255)*(1+'S&S'!$F10)+SUM(O.4!BG$245,O.4!BG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BG$246,O.4!BG$257)+O.4!BG$247","v":0},{"$f":"-SUM(O.4!BH$244,O.4!BH$255)*(1+'S&S'!$F10)+SUM(O.4!BH$245,O.4!BH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BH$246,O.4!BH$257)+O.4!BH$247","v":0},{"$f":"-SUM(O.4!BI$244,O.4!BI$255)*(1+'S&S'!$F10)+SUM(O.4!BI$245,O.4!BI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BI$246,O.4!BI$257)+O.4!BI$247","v":0},{"$f":"-SUM(O.4!BJ$244,O.4!BJ$255)*(1+'S&S'!$F10)+SUM(O.4!BJ$245,O.4!BJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BJ$246,O.4!BJ$257)+O.4!BJ$247","v":0},{"$f":"-SUM(O.4!BK$244,O.4!BK$255)*(1+'S&S'!$F10)+SUM(O.4!BK$245,O.4!BK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BK$246,O.4!BK$257)+O.4!BK$247","v":0},{"$f":"-SUM(O.4!BL$244,O.4!BL$255)*(1+'S&S'!$F10)+SUM(O.4!BL$245,O.4!BL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BL$246,O.4!BL$257)+O.4!BL$247","v":0},{"$f":"-SUM(O.4!BM$244,O.4!BM$255)*(1+'S&S'!$F10)+SUM(O.4!BM$245,O.4!BM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BM$246,O.4!BM$257)+O.4!BM$247","v":0},{"$f":"-SUM(O.4!BN$244,O.4!BN$255)*(1+'S&S'!$F10)+SUM(O.4!BN$245,O.4!BN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BN$246,O.4!BN$257)+O.4!BN$247","v":0},{"$f":"-SUM(O.4!BO$244,O.4!BO$255)*(1+'S&S'!$F10)+SUM(O.4!BO$245,O.4!BO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BO$246,O.4!BO$257)+O.4!BO$247","v":0},{"$f":"-SUM(O.4!BP$244,O.4!BP$255)*(1+'S&S'!$F10)+SUM(O.4!BP$245,O.4!BP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BP$246,O.4!BP$257)+O.4!BP$247","v":0},{"$f":"-SUM(O.4!BQ$244,O.4!BQ$255)*(1+'S&S'!$F10)+SUM(O.4!BQ$245,O.4!BQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BQ$246,O.4!BQ$257)+O.4!BQ$247","v":0},{"$f":"-SUM(O.4!BR$244,O.4!BR$255)*(1+'S&S'!$F10)+SUM(O.4!BR$245,O.4!BR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BR$246,O.4!BR$257)+O.4!BR$247","v":0},{"$f":"-SUM(O.4!BS$244,O.4!BS$255)*(1+'S&S'!$F10)+SUM(O.4!BS$245,O.4!BS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BS$246,O.4!BS$257)+O.4!BS$247","v":0},{"$f":"-SUM(O.4!BT$244,O.4!BT$255)*(1+'S&S'!$F10)+SUM(O.4!BT$245,O.4!BT$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BT$246,O.4!BT$257)+O.4!BT$247","v":0},{"$f":"-SUM(O.4!BU$244,O.4!BU$255)*(1+'S&S'!$F10)+SUM(O.4!BU$245,O.4!BU$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BU$246,O.4!BU$257)+O.4!BU$247","v":0},{"$f":"-SUM(O.4!BV$244,O.4!BV$255)*(1+'S&S'!$F10)+SUM(O.4!BV$245,O.4!BV$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BV$246,O.4!BV$257)+O.4!BV$247","v":0},{"$f":"-SUM(O.4!BW$244,O.4!BW$255)*(1+'S&S'!$F10)+SUM(O.4!BW$245,O.4!BW$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BW$246,O.4!BW$257)+O.4!BW$247","v":0},{"$f":"-SUM(O.4!BX$244,O.4!BX$255)*(1+'S&S'!$F10)+SUM(O.4!BX$245,O.4!BX$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BX$246,O.4!BX$257)+O.4!BX$247","v":0},{"$f":"-SUM(O.4!BY$244,O.4!BY$255)*(1+'S&S'!$F10)+SUM(O.4!BY$245,O.4!BY$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BY$246,O.4!BY$257)+O.4!BY$247","v":0},{"$f":"-SUM(O.4!BZ$244,O.4!BZ$255)*(1+'S&S'!$F10)+SUM(O.4!BZ$245,O.4!BZ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!BZ$246,O.4!BZ$257)+O.4!BZ$247","v":0},{"$f":"-SUM(O.4!CA$244,O.4!CA$255)*(1+'S&S'!$F10)+SUM(O.4!CA$245,O.4!CA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!CA$246,O.4!CA$257)+O.4!CA$247","v":0},{"$f":"-SUM(O.4!CB$244,O.4!CB$255)*(1+'S&S'!$F10)+SUM(O.4!CB$245,O.4!CB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!CB$246,O.4!CB$257)+O.4!CB$247","v":0},{"$f":"-SUM(O.4!CC$244,O.4!CC$255)*(1+'S&S'!$F10)+SUM(O.4!CC$245,O.4!CC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!CC$246,O.4!CC$257)+O.4!CC$247","v":0},{"$f":"-SUM(O.4!CD$244,O.4!CD$255)*(1+'S&S'!$F10)+SUM(O.4!CD$245,O.4!CD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!CD$246,O.4!CD$257)+O.4!CD$247","v":0},{"$f":"-SUM(O.4!CE$244,O.4!CE$255)*(1+'S&S'!$F10)+SUM(O.4!CE$245,O.4!CE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!CE$246,O.4!CE$257)+O.4!CE$247","v":0},{"$f":"-SUM(O.4!CF$244,O.4!CF$255)*(1+'S&S'!$F10)+SUM(O.4!CF$245,O.4!CF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!CF$246,O.4!CF$257)+O.4!CF$247","v":0},{"$f":"-SUM(O.4!CG$244,O.4!CG$255)*(1+'S&S'!$F10)+SUM(O.4!CG$245,O.4!CG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!CG$246,O.4!CG$257)+O.4!CG$247","v":0},{"$f":"-SUM(O.4!CH$244,O.4!CH$255)*(1+'S&S'!$F10)+SUM(O.4!CH$245,O.4!CH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!CH$246,O.4!CH$257)+O.4!CH$247","v":0},{"$f":"-SUM(O.4!CI$244,O.4!CI$255)*(1+'S&S'!$F10)+SUM(O.4!CI$245,O.4!CI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!CI$246,O.4!CI$257)+O.4!CI$247","v":0},{"$f":"-SUM(O.4!CJ$244,O.4!CJ$255)*(1+'S&S'!$F10)+SUM(O.4!CJ$245,O.4!CJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!CJ$246,O.4!CJ$257)+O.4!CJ$247","v":0},{"$f":"-SUM(O.4!CK$244,O.4!CK$255)*(1+'S&S'!$F10)+SUM(O.4!CK$245,O.4!CK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!CK$246,O.4!CK$257)+O.4!CK$247","v":0},{"$f":"-SUM(O.4!CL$244,O.4!CL$255)*(1+'S&S'!$F10)+SUM(O.4!CL$245,O.4!CL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!CL$246,O.4!CL$257)+O.4!CL$247","v":0},{"$f":"-SUM(O.4!CM$244,O.4!CM$255)*(1+'S&S'!$F10)+SUM(O.4!CM$245,O.4!CM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!CM$246,O.4!CM$257)+O.4!CM$247","v":0},{"$f":"-SUM(O.4!CN$244,O.4!CN$255)*(1+'S&S'!$F10)+SUM(O.4!CN$245,O.4!CN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!CN$246,O.4!CN$257)+O.4!CN$247","v":0},{"$f":"-SUM(O.4!CO$244,O.4!CO$255)*(1+'S&S'!$F10)+SUM(O.4!CO$245,O.4!CO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!CO$246,O.4!CO$257)+O.4!CO$247","v":0},{"$f":"-SUM(O.4!CP$244,O.4!CP$255)*(1+'S&S'!$F10)+SUM(O.4!CP$245,O.4!CP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!CP$246,O.4!CP$257)+O.4!CP$247","v":0},{"$f":"-SUM(O.4!CQ$244,O.4!CQ$255)*(1+'S&S'!$F10)+SUM(O.4!CQ$245,O.4!CQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!CQ$246,O.4!CQ$257)+O.4!CQ$247","v":0},{"$f":"-SUM(O.4!CR$244,O.4!CR$255)*(1+'S&S'!$F10)+SUM(O.4!CR$245,O.4!CR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!CR$246,O.4!CR$257)+O.4!CR$247","v":0},{"$f":"-SUM(O.4!CS$244,O.4!CS$255)*(1+'S&S'!$F10)+SUM(O.4!CS$245,O.4!CS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.4!CS$246,O.4!CS$257)+O.4!CS$247","v":0}]
[null,null,{"$f":"O.4!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"A. Total investment costs with 1% decrease"},null,{"$f":"G289+NPV(G.Asm!$F$76,H289:INDEX(H289:CS289,RP))","v":0},0,{"$f":"-SUM(O.4!G$244,O.4!G$255)*(1+'S&S'!$F11)+SUM(O.4!G$245,O.4!G$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!G$246,O.4!G$257)+O.4!G$247","v":0},{"$f":"-SUM(O.4!H$244,O.4!H$255)*(1+'S&S'!$F11)+SUM(O.4!H$245,O.4!H$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!H$246,O.4!H$257)+O.4!H$247","v":0},{"$f":"-SUM(O.4!I$244,O.4!I$255)*(1+'S&S'!$F11)+SUM(O.4!I$245,O.4!I$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!I$246,O.4!I$257)+O.4!I$247","v":0},{"$f":"-SUM(O.4!J$244,O.4!J$255)*(1+'S&S'!$F11)+SUM(O.4!J$245,O.4!J$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!J$246,O.4!J$257)+O.4!J$247","v":0},{"$f":"-SUM(O.4!K$244,O.4!K$255)*(1+'S&S'!$F11)+SUM(O.4!K$245,O.4!K$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!K$246,O.4!K$257)+O.4!K$247","v":0},{"$f":"-SUM(O.4!L$244,O.4!L$255)*(1+'S&S'!$F11)+SUM(O.4!L$245,O.4!L$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!L$246,O.4!L$257)+O.4!L$247","v":0},{"$f":"-SUM(O.4!M$244,O.4!M$255)*(1+'S&S'!$F11)+SUM(O.4!M$245,O.4!M$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!M$246,O.4!M$257)+O.4!M$247","v":0},{"$f":"-SUM(O.4!N$244,O.4!N$255)*(1+'S&S'!$F11)+SUM(O.4!N$245,O.4!N$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!N$246,O.4!N$257)+O.4!N$247","v":0},{"$f":"-SUM(O.4!O$244,O.4!O$255)*(1+'S&S'!$F11)+SUM(O.4!O$245,O.4!O$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!O$246,O.4!O$257)+O.4!O$247","v":0},{"$f":"-SUM(O.4!P$244,O.4!P$255)*(1+'S&S'!$F11)+SUM(O.4!P$245,O.4!P$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!P$246,O.4!P$257)+O.4!P$247","v":0},{"$f":"-SUM(O.4!Q$244,O.4!Q$255)*(1+'S&S'!$F11)+SUM(O.4!Q$245,O.4!Q$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!Q$246,O.4!Q$257)+O.4!Q$247","v":0},{"$f":"-SUM(O.4!R$244,O.4!R$255)*(1+'S&S'!$F11)+SUM(O.4!R$245,O.4!R$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!R$246,O.4!R$257)+O.4!R$247","v":0},{"$f":"-SUM(O.4!S$244,O.4!S$255)*(1+'S&S'!$F11)+SUM(O.4!S$245,O.4!S$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!S$246,O.4!S$257)+O.4!S$247","v":0},{"$f":"-SUM(O.4!T$244,O.4!T$255)*(1+'S&S'!$F11)+SUM(O.4!T$245,O.4!T$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!T$246,O.4!T$257)+O.4!T$247","v":0},{"$f":"-SUM(O.4!U$244,O.4!U$255)*(1+'S&S'!$F11)+SUM(O.4!U$245,O.4!U$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!U$246,O.4!U$257)+O.4!U$247","v":0},{"$f":"-SUM(O.4!V$244,O.4!V$255)*(1+'S&S'!$F11)+SUM(O.4!V$245,O.4!V$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!V$246,O.4!V$257)+O.4!V$247","v":0},{"$f":"-SUM(O.4!W$244,O.4!W$255)*(1+'S&S'!$F11)+SUM(O.4!W$245,O.4!W$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!W$246,O.4!W$257)+O.4!W$247","v":0},{"$f":"-SUM(O.4!X$244,O.4!X$255)*(1+'S&S'!$F11)+SUM(O.4!X$245,O.4!X$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!X$246,O.4!X$257)+O.4!X$247","v":0},{"$f":"-SUM(O.4!Y$244,O.4!Y$255)*(1+'S&S'!$F11)+SUM(O.4!Y$245,O.4!Y$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!Y$246,O.4!Y$257)+O.4!Y$247","v":0},{"$f":"-SUM(O.4!Z$244,O.4!Z$255)*(1+'S&S'!$F11)+SUM(O.4!Z$245,O.4!Z$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!Z$246,O.4!Z$257)+O.4!Z$247","v":0},{"$f":"-SUM(O.4!AA$244,O.4!AA$255)*(1+'S&S'!$F11)+SUM(O.4!AA$245,O.4!AA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AA$246,O.4!AA$257)+O.4!AA$247","v":0},{"$f":"-SUM(O.4!AB$244,O.4!AB$255)*(1+'S&S'!$F11)+SUM(O.4!AB$245,O.4!AB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AB$246,O.4!AB$257)+O.4!AB$247","v":0},{"$f":"-SUM(O.4!AC$244,O.4!AC$255)*(1+'S&S'!$F11)+SUM(O.4!AC$245,O.4!AC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AC$246,O.4!AC$257)+O.4!AC$247","v":0},{"$f":"-SUM(O.4!AD$244,O.4!AD$255)*(1+'S&S'!$F11)+SUM(O.4!AD$245,O.4!AD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AD$246,O.4!AD$257)+O.4!AD$247","v":0},{"$f":"-SUM(O.4!AE$244,O.4!AE$255)*(1+'S&S'!$F11)+SUM(O.4!AE$245,O.4!AE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AE$246,O.4!AE$257)+O.4!AE$247","v":0},{"$f":"-SUM(O.4!AF$244,O.4!AF$255)*(1+'S&S'!$F11)+SUM(O.4!AF$245,O.4!AF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AF$246,O.4!AF$257)+O.4!AF$247","v":0},{"$f":"-SUM(O.4!AG$244,O.4!AG$255)*(1+'S&S'!$F11)+SUM(O.4!AG$245,O.4!AG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AG$246,O.4!AG$257)+O.4!AG$247","v":0},{"$f":"-SUM(O.4!AH$244,O.4!AH$255)*(1+'S&S'!$F11)+SUM(O.4!AH$245,O.4!AH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AH$246,O.4!AH$257)+O.4!AH$247","v":0},{"$f":"-SUM(O.4!AI$244,O.4!AI$255)*(1+'S&S'!$F11)+SUM(O.4!AI$245,O.4!AI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AI$246,O.4!AI$257)+O.4!AI$247","v":0},{"$f":"-SUM(O.4!AJ$244,O.4!AJ$255)*(1+'S&S'!$F11)+SUM(O.4!AJ$245,O.4!AJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AJ$246,O.4!AJ$257)+O.4!AJ$247","v":0},{"$f":"-SUM(O.4!AK$244,O.4!AK$255)*(1+'S&S'!$F11)+SUM(O.4!AK$245,O.4!AK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AK$246,O.4!AK$257)+O.4!AK$247","v":0},{"$f":"-SUM(O.4!AL$244,O.4!AL$255)*(1+'S&S'!$F11)+SUM(O.4!AL$245,O.4!AL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AL$246,O.4!AL$257)+O.4!AL$247","v":0},{"$f":"-SUM(O.4!AM$244,O.4!AM$255)*(1+'S&S'!$F11)+SUM(O.4!AM$245,O.4!AM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AM$246,O.4!AM$257)+O.4!AM$247","v":0},{"$f":"-SUM(O.4!AN$244,O.4!AN$255)*(1+'S&S'!$F11)+SUM(O.4!AN$245,O.4!AN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AN$246,O.4!AN$257)+O.4!AN$247","v":0},{"$f":"-SUM(O.4!AO$244,O.4!AO$255)*(1+'S&S'!$F11)+SUM(O.4!AO$245,O.4!AO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AO$246,O.4!AO$257)+O.4!AO$247","v":0},{"$f":"-SUM(O.4!AP$244,O.4!AP$255)*(1+'S&S'!$F11)+SUM(O.4!AP$245,O.4!AP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AP$246,O.4!AP$257)+O.4!AP$247","v":0},{"$f":"-SUM(O.4!AQ$244,O.4!AQ$255)*(1+'S&S'!$F11)+SUM(O.4!AQ$245,O.4!AQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AQ$246,O.4!AQ$257)+O.4!AQ$247","v":0},{"$f":"-SUM(O.4!AR$244,O.4!AR$255)*(1+'S&S'!$F11)+SUM(O.4!AR$245,O.4!AR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AR$246,O.4!AR$257)+O.4!AR$247","v":0},{"$f":"-SUM(O.4!AS$244,O.4!AS$255)*(1+'S&S'!$F11)+SUM(O.4!AS$245,O.4!AS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AS$246,O.4!AS$257)+O.4!AS$247","v":0},{"$f":"-SUM(O.4!AT$244,O.4!AT$255)*(1+'S&S'!$F11)+SUM(O.4!AT$245,O.4!AT$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AT$246,O.4!AT$257)+O.4!AT$247","v":0},{"$f":"-SUM(O.4!AU$244,O.4!AU$255)*(1+'S&S'!$F11)+SUM(O.4!AU$245,O.4!AU$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AU$246,O.4!AU$257)+O.4!AU$247","v":0},{"$f":"-SUM(O.4!AV$244,O.4!AV$255)*(1+'S&S'!$F11)+SUM(O.4!AV$245,O.4!AV$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AV$246,O.4!AV$257)+O.4!AV$247","v":0},{"$f":"-SUM(O.4!AW$244,O.4!AW$255)*(1+'S&S'!$F11)+SUM(O.4!AW$245,O.4!AW$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AW$246,O.4!AW$257)+O.4!AW$247","v":0},{"$f":"-SUM(O.4!AX$244,O.4!AX$255)*(1+'S&S'!$F11)+SUM(O.4!AX$245,O.4!AX$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AX$246,O.4!AX$257)+O.4!AX$247","v":0},{"$f":"-SUM(O.4!AY$244,O.4!AY$255)*(1+'S&S'!$F11)+SUM(O.4!AY$245,O.4!AY$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AY$246,O.4!AY$257)+O.4!AY$247","v":0},{"$f":"-SUM(O.4!AZ$244,O.4!AZ$255)*(1+'S&S'!$F11)+SUM(O.4!AZ$245,O.4!AZ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!AZ$246,O.4!AZ$257)+O.4!AZ$247","v":0},{"$f":"-SUM(O.4!BA$244,O.4!BA$255)*(1+'S&S'!$F11)+SUM(O.4!BA$245,O.4!BA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BA$246,O.4!BA$257)+O.4!BA$247","v":0},{"$f":"-SUM(O.4!BB$244,O.4!BB$255)*(1+'S&S'!$F11)+SUM(O.4!BB$245,O.4!BB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BB$246,O.4!BB$257)+O.4!BB$247","v":0},{"$f":"-SUM(O.4!BC$244,O.4!BC$255)*(1+'S&S'!$F11)+SUM(O.4!BC$245,O.4!BC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BC$246,O.4!BC$257)+O.4!BC$247","v":0},{"$f":"-SUM(O.4!BD$244,O.4!BD$255)*(1+'S&S'!$F11)+SUM(O.4!BD$245,O.4!BD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BD$246,O.4!BD$257)+O.4!BD$247","v":0},{"$f":"-SUM(O.4!BE$244,O.4!BE$255)*(1+'S&S'!$F11)+SUM(O.4!BE$245,O.4!BE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BE$246,O.4!BE$257)+O.4!BE$247","v":0},{"$f":"-SUM(O.4!BF$244,O.4!BF$255)*(1+'S&S'!$F11)+SUM(O.4!BF$245,O.4!BF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BF$246,O.4!BF$257)+O.4!BF$247","v":0},{"$f":"-SUM(O.4!BG$244,O.4!BG$255)*(1+'S&S'!$F11)+SUM(O.4!BG$245,O.4!BG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BG$246,O.4!BG$257)+O.4!BG$247","v":0},{"$f":"-SUM(O.4!BH$244,O.4!BH$255)*(1+'S&S'!$F11)+SUM(O.4!BH$245,O.4!BH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BH$246,O.4!BH$257)+O.4!BH$247","v":0},{"$f":"-SUM(O.4!BI$244,O.4!BI$255)*(1+'S&S'!$F11)+SUM(O.4!BI$245,O.4!BI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BI$246,O.4!BI$257)+O.4!BI$247","v":0},{"$f":"-SUM(O.4!BJ$244,O.4!BJ$255)*(1+'S&S'!$F11)+SUM(O.4!BJ$245,O.4!BJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BJ$246,O.4!BJ$257)+O.4!BJ$247","v":0},{"$f":"-SUM(O.4!BK$244,O.4!BK$255)*(1+'S&S'!$F11)+SUM(O.4!BK$245,O.4!BK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BK$246,O.4!BK$257)+O.4!BK$247","v":0},{"$f":"-SUM(O.4!BL$244,O.4!BL$255)*(1+'S&S'!$F11)+SUM(O.4!BL$245,O.4!BL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BL$246,O.4!BL$257)+O.4!BL$247","v":0},{"$f":"-SUM(O.4!BM$244,O.4!BM$255)*(1+'S&S'!$F11)+SUM(O.4!BM$245,O.4!BM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BM$246,O.4!BM$257)+O.4!BM$247","v":0},{"$f":"-SUM(O.4!BN$244,O.4!BN$255)*(1+'S&S'!$F11)+SUM(O.4!BN$245,O.4!BN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BN$246,O.4!BN$257)+O.4!BN$247","v":0},{"$f":"-SUM(O.4!BO$244,O.4!BO$255)*(1+'S&S'!$F11)+SUM(O.4!BO$245,O.4!BO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BO$246,O.4!BO$257)+O.4!BO$247","v":0},{"$f":"-SUM(O.4!BP$244,O.4!BP$255)*(1+'S&S'!$F11)+SUM(O.4!BP$245,O.4!BP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BP$246,O.4!BP$257)+O.4!BP$247","v":0},{"$f":"-SUM(O.4!BQ$244,O.4!BQ$255)*(1+'S&S'!$F11)+SUM(O.4!BQ$245,O.4!BQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BQ$246,O.4!BQ$257)+O.4!BQ$247","v":0},{"$f":"-SUM(O.4!BR$244,O.4!BR$255)*(1+'S&S'!$F11)+SUM(O.4!BR$245,O.4!BR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BR$246,O.4!BR$257)+O.4!BR$247","v":0},{"$f":"-SUM(O.4!BS$244,O.4!BS$255)*(1+'S&S'!$F11)+SUM(O.4!BS$245,O.4!BS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BS$246,O.4!BS$257)+O.4!BS$247","v":0},{"$f":"-SUM(O.4!BT$244,O.4!BT$255)*(1+'S&S'!$F11)+SUM(O.4!BT$245,O.4!BT$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BT$246,O.4!BT$257)+O.4!BT$247","v":0},{"$f":"-SUM(O.4!BU$244,O.4!BU$255)*(1+'S&S'!$F11)+SUM(O.4!BU$245,O.4!BU$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BU$246,O.4!BU$257)+O.4!BU$247","v":0},{"$f":"-SUM(O.4!BV$244,O.4!BV$255)*(1+'S&S'!$F11)+SUM(O.4!BV$245,O.4!BV$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BV$246,O.4!BV$257)+O.4!BV$247","v":0},{"$f":"-SUM(O.4!BW$244,O.4!BW$255)*(1+'S&S'!$F11)+SUM(O.4!BW$245,O.4!BW$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BW$246,O.4!BW$257)+O.4!BW$247","v":0},{"$f":"-SUM(O.4!BX$244,O.4!BX$255)*(1+'S&S'!$F11)+SUM(O.4!BX$245,O.4!BX$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BX$246,O.4!BX$257)+O.4!BX$247","v":0},{"$f":"-SUM(O.4!BY$244,O.4!BY$255)*(1+'S&S'!$F11)+SUM(O.4!BY$245,O.4!BY$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BY$246,O.4!BY$257)+O.4!BY$247","v":0},{"$f":"-SUM(O.4!BZ$244,O.4!BZ$255)*(1+'S&S'!$F11)+SUM(O.4!BZ$245,O.4!BZ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!BZ$246,O.4!BZ$257)+O.4!BZ$247","v":0},{"$f":"-SUM(O.4!CA$244,O.4!CA$255)*(1+'S&S'!$F11)+SUM(O.4!CA$245,O.4!CA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!CA$246,O.4!CA$257)+O.4!CA$247","v":0},{"$f":"-SUM(O.4!CB$244,O.4!CB$255)*(1+'S&S'!$F11)+SUM(O.4!CB$245,O.4!CB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!CB$246,O.4!CB$257)+O.4!CB$247","v":0},{"$f":"-SUM(O.4!CC$244,O.4!CC$255)*(1+'S&S'!$F11)+SUM(O.4!CC$245,O.4!CC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!CC$246,O.4!CC$257)+O.4!CC$247","v":0},{"$f":"-SUM(O.4!CD$244,O.4!CD$255)*(1+'S&S'!$F11)+SUM(O.4!CD$245,O.4!CD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!CD$246,O.4!CD$257)+O.4!CD$247","v":0},{"$f":"-SUM(O.4!CE$244,O.4!CE$255)*(1+'S&S'!$F11)+SUM(O.4!CE$245,O.4!CE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!CE$246,O.4!CE$257)+O.4!CE$247","v":0},{"$f":"-SUM(O.4!CF$244,O.4!CF$255)*(1+'S&S'!$F11)+SUM(O.4!CF$245,O.4!CF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!CF$246,O.4!CF$257)+O.4!CF$247","v":0},{"$f":"-SUM(O.4!CG$244,O.4!CG$255)*(1+'S&S'!$F11)+SUM(O.4!CG$245,O.4!CG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!CG$246,O.4!CG$257)+O.4!CG$247","v":0},{"$f":"-SUM(O.4!CH$244,O.4!CH$255)*(1+'S&S'!$F11)+SUM(O.4!CH$245,O.4!CH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!CH$246,O.4!CH$257)+O.4!CH$247","v":0},{"$f":"-SUM(O.4!CI$244,O.4!CI$255)*(1+'S&S'!$F11)+SUM(O.4!CI$245,O.4!CI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!CI$246,O.4!CI$257)+O.4!CI$247","v":0},{"$f":"-SUM(O.4!CJ$244,O.4!CJ$255)*(1+'S&S'!$F11)+SUM(O.4!CJ$245,O.4!CJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!CJ$246,O.4!CJ$257)+O.4!CJ$247","v":0},{"$f":"-SUM(O.4!CK$244,O.4!CK$255)*(1+'S&S'!$F11)+SUM(O.4!CK$245,O.4!CK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!CK$246,O.4!CK$257)+O.4!CK$247","v":0},{"$f":"-SUM(O.4!CL$244,O.4!CL$255)*(1+'S&S'!$F11)+SUM(O.4!CL$245,O.4!CL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!CL$246,O.4!CL$257)+O.4!CL$247","v":0},{"$f":"-SUM(O.4!CM$244,O.4!CM$255)*(1+'S&S'!$F11)+SUM(O.4!CM$245,O.4!CM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!CM$246,O.4!CM$257)+O.4!CM$247","v":0},{"$f":"-SUM(O.4!CN$244,O.4!CN$255)*(1+'S&S'!$F11)+SUM(O.4!CN$245,O.4!CN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!CN$246,O.4!CN$257)+O.4!CN$247","v":0},{"$f":"-SUM(O.4!CO$244,O.4!CO$255)*(1+'S&S'!$F11)+SUM(O.4!CO$245,O.4!CO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!CO$246,O.4!CO$257)+O.4!CO$247","v":0},{"$f":"-SUM(O.4!CP$244,O.4!CP$255)*(1+'S&S'!$F11)+SUM(O.4!CP$245,O.4!CP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!CP$246,O.4!CP$257)+O.4!CP$247","v":0},{"$f":"-SUM(O.4!CQ$244,O.4!CQ$255)*(1+'S&S'!$F11)+SUM(O.4!CQ$245,O.4!CQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!CQ$246,O.4!CQ$257)+O.4!CQ$247","v":0},{"$f":"-SUM(O.4!CR$244,O.4!CR$255)*(1+'S&S'!$F11)+SUM(O.4!CR$245,O.4!CR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!CR$246,O.4!CR$257)+O.4!CR$247","v":0},{"$f":"-SUM(O.4!CS$244,O.4!CS$255)*(1+'S&S'!$F11)+SUM(O.4!CS$245,O.4!CS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.4!CS$246,O.4!CS$257)+O.4!CS$247","v":0}]
[null,null,{"$f":"O.4!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"C. Total operating and maintenance costs with 1% increase"},null,{"$f":"G290+NPV(G.Asm!$F$76,H290:INDEX(H290:CS290,RP))","v":0},0,{"$f":"-SUM(O.4!G$244,O.4!G$255)+SUM(O.4!G$245,O.4!G$256)-SUM(O.4!G$246,O.4!G$257)*(1+'S&S'!$F12)+O.4!G$247","v":0},{"$f":"-SUM(O.4!H$244,O.4!H$255)+SUM(O.4!H$245,O.4!H$256)-SUM(O.4!H$246,O.4!H$257)*(1+'S&S'!$F12)+O.4!H$247","v":0},{"$f":"-SUM(O.4!I$244,O.4!I$255)+SUM(O.4!I$245,O.4!I$256)-SUM(O.4!I$246,O.4!I$257)*(1+'S&S'!$F12)+O.4!I$247","v":0},{"$f":"-SUM(O.4!J$244,O.4!J$255)+SUM(O.4!J$245,O.4!J$256)-SUM(O.4!J$246,O.4!J$257)*(1+'S&S'!$F12)+O.4!J$247","v":0},{"$f":"-SUM(O.4!K$244,O.4!K$255)+SUM(O.4!K$245,O.4!K$256)-SUM(O.4!K$246,O.4!K$257)*(1+'S&S'!$F12)+O.4!K$247","v":0},{"$f":"-SUM(O.4!L$244,O.4!L$255)+SUM(O.4!L$245,O.4!L$256)-SUM(O.4!L$246,O.4!L$257)*(1+'S&S'!$F12)+O.4!L$247","v":0},{"$f":"-SUM(O.4!M$244,O.4!M$255)+SUM(O.4!M$245,O.4!M$256)-SUM(O.4!M$246,O.4!M$257)*(1+'S&S'!$F12)+O.4!M$247","v":0},{"$f":"-SUM(O.4!N$244,O.4!N$255)+SUM(O.4!N$245,O.4!N$256)-SUM(O.4!N$246,O.4!N$257)*(1+'S&S'!$F12)+O.4!N$247","v":0},{"$f":"-SUM(O.4!O$244,O.4!O$255)+SUM(O.4!O$245,O.4!O$256)-SUM(O.4!O$246,O.4!O$257)*(1+'S&S'!$F12)+O.4!O$247","v":0},{"$f":"-SUM(O.4!P$244,O.4!P$255)+SUM(O.4!P$245,O.4!P$256)-SUM(O.4!P$246,O.4!P$257)*(1+'S&S'!$F12)+O.4!P$247","v":0},{"$f":"-SUM(O.4!Q$244,O.4!Q$255)+SUM(O.4!Q$245,O.4!Q$256)-SUM(O.4!Q$246,O.4!Q$257)*(1+'S&S'!$F12)+O.4!Q$247","v":0},{"$f":"-SUM(O.4!R$244,O.4!R$255)+SUM(O.4!R$245,O.4!R$256)-SUM(O.4!R$246,O.4!R$257)*(1+'S&S'!$F12)+O.4!R$247","v":0},{"$f":"-SUM(O.4!S$244,O.4!S$255)+SUM(O.4!S$245,O.4!S$256)-SUM(O.4!S$246,O.4!S$257)*(1+'S&S'!$F12)+O.4!S$247","v":0},{"$f":"-SUM(O.4!T$244,O.4!T$255)+SUM(O.4!T$245,O.4!T$256)-SUM(O.4!T$246,O.4!T$257)*(1+'S&S'!$F12)+O.4!T$247","v":0},{"$f":"-SUM(O.4!U$244,O.4!U$255)+SUM(O.4!U$245,O.4!U$256)-SUM(O.4!U$246,O.4!U$257)*(1+'S&S'!$F12)+O.4!U$247","v":0},{"$f":"-SUM(O.4!V$244,O.4!V$255)+SUM(O.4!V$245,O.4!V$256)-SUM(O.4!V$246,O.4!V$257)*(1+'S&S'!$F12)+O.4!V$247","v":0},{"$f":"-SUM(O.4!W$244,O.4!W$255)+SUM(O.4!W$245,O.4!W$256)-SUM(O.4!W$246,O.4!W$257)*(1+'S&S'!$F12)+O.4!W$247","v":0},{"$f":"-SUM(O.4!X$244,O.4!X$255)+SUM(O.4!X$245,O.4!X$256)-SUM(O.4!X$246,O.4!X$257)*(1+'S&S'!$F12)+O.4!X$247","v":0},{"$f":"-SUM(O.4!Y$244,O.4!Y$255)+SUM(O.4!Y$245,O.4!Y$256)-SUM(O.4!Y$246,O.4!Y$257)*(1+'S&S'!$F12)+O.4!Y$247","v":0},{"$f":"-SUM(O.4!Z$244,O.4!Z$255)+SUM(O.4!Z$245,O.4!Z$256)-SUM(O.4!Z$246,O.4!Z$257)*(1+'S&S'!$F12)+O.4!Z$247","v":0},{"$f":"-SUM(O.4!AA$244,O.4!AA$255)+SUM(O.4!AA$245,O.4!AA$256)-SUM(O.4!AA$246,O.4!AA$257)*(1+'S&S'!$F12)+O.4!AA$247","v":0},{"$f":"-SUM(O.4!AB$244,O.4!AB$255)+SUM(O.4!AB$245,O.4!AB$256)-SUM(O.4!AB$246,O.4!AB$257)*(1+'S&S'!$F12)+O.4!AB$247","v":0},{"$f":"-SUM(O.4!AC$244,O.4!AC$255)+SUM(O.4!AC$245,O.4!AC$256)-SUM(O.4!AC$246,O.4!AC$257)*(1+'S&S'!$F12)+O.4!AC$247","v":0},{"$f":"-SUM(O.4!AD$244,O.4!AD$255)+SUM(O.4!AD$245,O.4!AD$256)-SUM(O.4!AD$246,O.4!AD$257)*(1+'S&S'!$F12)+O.4!AD$247","v":0},{"$f":"-SUM(O.4!AE$244,O.4!AE$255)+SUM(O.4!AE$245,O.4!AE$256)-SUM(O.4!AE$246,O.4!AE$257)*(1+'S&S'!$F12)+O.4!AE$247","v":0},{"$f":"-SUM(O.4!AF$244,O.4!AF$255)+SUM(O.4!AF$245,O.4!AF$256)-SUM(O.4!AF$246,O.4!AF$257)*(1+'S&S'!$F12)+O.4!AF$247","v":0},{"$f":"-SUM(O.4!AG$244,O.4!AG$255)+SUM(O.4!AG$245,O.4!AG$256)-SUM(O.4!AG$246,O.4!AG$257)*(1+'S&S'!$F12)+O.4!AG$247","v":0},{"$f":"-SUM(O.4!AH$244,O.4!AH$255)+SUM(O.4!AH$245,O.4!AH$256)-SUM(O.4!AH$246,O.4!AH$257)*(1+'S&S'!$F12)+O.4!AH$247","v":0},{"$f":"-SUM(O.4!AI$244,O.4!AI$255)+SUM(O.4!AI$245,O.4!AI$256)-SUM(O.4!AI$246,O.4!AI$257)*(1+'S&S'!$F12)+O.4!AI$247","v":0},{"$f":"-SUM(O.4!AJ$244,O.4!AJ$255)+SUM(O.4!AJ$245,O.4!AJ$256)-SUM(O.4!AJ$246,O.4!AJ$257)*(1+'S&S'!$F12)+O.4!AJ$247","v":0},{"$f":"-SUM(O.4!AK$244,O.4!AK$255)+SUM(O.4!AK$245,O.4!AK$256)-SUM(O.4!AK$246,O.4!AK$257)*(1+'S&S'!$F12)+O.4!AK$247","v":0},{"$f":"-SUM(O.4!AL$244,O.4!AL$255)+SUM(O.4!AL$245,O.4!AL$256)-SUM(O.4!AL$246,O.4!AL$257)*(1+'S&S'!$F12)+O.4!AL$247","v":0},{"$f":"-SUM(O.4!AM$244,O.4!AM$255)+SUM(O.4!AM$245,O.4!AM$256)-SUM(O.4!AM$246,O.4!AM$257)*(1+'S&S'!$F12)+O.4!AM$247","v":0},{"$f":"-SUM(O.4!AN$244,O.4!AN$255)+SUM(O.4!AN$245,O.4!AN$256)-SUM(O.4!AN$246,O.4!AN$257)*(1+'S&S'!$F12)+O.4!AN$247","v":0},{"$f":"-SUM(O.4!AO$244,O.4!AO$255)+SUM(O.4!AO$245,O.4!AO$256)-SUM(O.4!AO$246,O.4!AO$257)*(1+'S&S'!$F12)+O.4!AO$247","v":0},{"$f":"-SUM(O.4!AP$244,O.4!AP$255)+SUM(O.4!AP$245,O.4!AP$256)-SUM(O.4!AP$246,O.4!AP$257)*(1+'S&S'!$F12)+O.4!AP$247","v":0},{"$f":"-SUM(O.4!AQ$244,O.4!AQ$255)+SUM(O.4!AQ$245,O.4!AQ$256)-SUM(O.4!AQ$246,O.4!AQ$257)*(1+'S&S'!$F12)+O.4!AQ$247","v":0},{"$f":"-SUM(O.4!AR$244,O.4!AR$255)+SUM(O.4!AR$245,O.4!AR$256)-SUM(O.4!AR$246,O.4!AR$257)*(1+'S&S'!$F12)+O.4!AR$247","v":0},{"$f":"-SUM(O.4!AS$244,O.4!AS$255)+SUM(O.4!AS$245,O.4!AS$256)-SUM(O.4!AS$246,O.4!AS$257)*(1+'S&S'!$F12)+O.4!AS$247","v":0},{"$f":"-SUM(O.4!AT$244,O.4!AT$255)+SUM(O.4!AT$245,O.4!AT$256)-SUM(O.4!AT$246,O.4!AT$257)*(1+'S&S'!$F12)+O.4!AT$247","v":0},{"$f":"-SUM(O.4!AU$244,O.4!AU$255)+SUM(O.4!AU$245,O.4!AU$256)-SUM(O.4!AU$246,O.4!AU$257)*(1+'S&S'!$F12)+O.4!AU$247","v":0},{"$f":"-SUM(O.4!AV$244,O.4!AV$255)+SUM(O.4!AV$245,O.4!AV$256)-SUM(O.4!AV$246,O.4!AV$257)*(1+'S&S'!$F12)+O.4!AV$247","v":0},{"$f":"-SUM(O.4!AW$244,O.4!AW$255)+SUM(O.4!AW$245,O.4!AW$256)-SUM(O.4!AW$246,O.4!AW$257)*(1+'S&S'!$F12)+O.4!AW$247","v":0},{"$f":"-SUM(O.4!AX$244,O.4!AX$255)+SUM(O.4!AX$245,O.4!AX$256)-SUM(O.4!AX$246,O.4!AX$257)*(1+'S&S'!$F12)+O.4!AX$247","v":0},{"$f":"-SUM(O.4!AY$244,O.4!AY$255)+SUM(O.4!AY$245,O.4!AY$256)-SUM(O.4!AY$246,O.4!AY$257)*(1+'S&S'!$F12)+O.4!AY$247","v":0},{"$f":"-SUM(O.4!AZ$244,O.4!AZ$255)+SUM(O.4!AZ$245,O.4!AZ$256)-SUM(O.4!AZ$246,O.4!AZ$257)*(1+'S&S'!$F12)+O.4!AZ$247","v":0},{"$f":"-SUM(O.4!BA$244,O.4!BA$255)+SUM(O.4!BA$245,O.4!BA$256)-SUM(O.4!BA$246,O.4!BA$257)*(1+'S&S'!$F12)+O.4!BA$247","v":0},{"$f":"-SUM(O.4!BB$244,O.4!BB$255)+SUM(O.4!BB$245,O.4!BB$256)-SUM(O.4!BB$246,O.4!BB$257)*(1+'S&S'!$F12)+O.4!BB$247","v":0},{"$f":"-SUM(O.4!BC$244,O.4!BC$255)+SUM(O.4!BC$245,O.4!BC$256)-SUM(O.4!BC$246,O.4!BC$257)*(1+'S&S'!$F12)+O.4!BC$247","v":0},{"$f":"-SUM(O.4!BD$244,O.4!BD$255)+SUM(O.4!BD$245,O.4!BD$256)-SUM(O.4!BD$246,O.4!BD$257)*(1+'S&S'!$F12)+O.4!BD$247","v":0},{"$f":"-SUM(O.4!BE$244,O.4!BE$255)+SUM(O.4!BE$245,O.4!BE$256)-SUM(O.4!BE$246,O.4!BE$257)*(1+'S&S'!$F12)+O.4!BE$247","v":0},{"$f":"-SUM(O.4!BF$244,O.4!BF$255)+SUM(O.4!BF$245,O.4!BF$256)-SUM(O.4!BF$246,O.4!BF$257)*(1+'S&S'!$F12)+O.4!BF$247","v":0},{"$f":"-SUM(O.4!BG$244,O.4!BG$255)+SUM(O.4!BG$245,O.4!BG$256)-SUM(O.4!BG$246,O.4!BG$257)*(1+'S&S'!$F12)+O.4!BG$247","v":0},{"$f":"-SUM(O.4!BH$244,O.4!BH$255)+SUM(O.4!BH$245,O.4!BH$256)-SUM(O.4!BH$246,O.4!BH$257)*(1+'S&S'!$F12)+O.4!BH$247","v":0},{"$f":"-SUM(O.4!BI$244,O.4!BI$255)+SUM(O.4!BI$245,O.4!BI$256)-SUM(O.4!BI$246,O.4!BI$257)*(1+'S&S'!$F12)+O.4!BI$247","v":0},{"$f":"-SUM(O.4!BJ$244,O.4!BJ$255)+SUM(O.4!BJ$245,O.4!BJ$256)-SUM(O.4!BJ$246,O.4!BJ$257)*(1+'S&S'!$F12)+O.4!BJ$247","v":0},{"$f":"-SUM(O.4!BK$244,O.4!BK$255)+SUM(O.4!BK$245,O.4!BK$256)-SUM(O.4!BK$246,O.4!BK$257)*(1+'S&S'!$F12)+O.4!BK$247","v":0},{"$f":"-SUM(O.4!BL$244,O.4!BL$255)+SUM(O.4!BL$245,O.4!BL$256)-SUM(O.4!BL$246,O.4!BL$257)*(1+'S&S'!$F12)+O.4!BL$247","v":0},{"$f":"-SUM(O.4!BM$244,O.4!BM$255)+SUM(O.4!BM$245,O.4!BM$256)-SUM(O.4!BM$246,O.4!BM$257)*(1+'S&S'!$F12)+O.4!BM$247","v":0},{"$f":"-SUM(O.4!BN$244,O.4!BN$255)+SUM(O.4!BN$245,O.4!BN$256)-SUM(O.4!BN$246,O.4!BN$257)*(1+'S&S'!$F12)+O.4!BN$247","v":0},{"$f":"-SUM(O.4!BO$244,O.4!BO$255)+SUM(O.4!BO$245,O.4!BO$256)-SUM(O.4!BO$246,O.4!BO$257)*(1+'S&S'!$F12)+O.4!BO$247","v":0},{"$f":"-SUM(O.4!BP$244,O.4!BP$255)+SUM(O.4!BP$245,O.4!BP$256)-SUM(O.4!BP$246,O.4!BP$257)*(1+'S&S'!$F12)+O.4!BP$247","v":0},{"$f":"-SUM(O.4!BQ$244,O.4!BQ$255)+SUM(O.4!BQ$245,O.4!BQ$256)-SUM(O.4!BQ$246,O.4!BQ$257)*(1+'S&S'!$F12)+O.4!BQ$247","v":0},{"$f":"-SUM(O.4!BR$244,O.4!BR$255)+SUM(O.4!BR$245,O.4!BR$256)-SUM(O.4!BR$246,O.4!BR$257)*(1+'S&S'!$F12)+O.4!BR$247","v":0},{"$f":"-SUM(O.4!BS$244,O.4!BS$255)+SUM(O.4!BS$245,O.4!BS$256)-SUM(O.4!BS$246,O.4!BS$257)*(1+'S&S'!$F12)+O.4!BS$247","v":0},{"$f":"-SUM(O.4!BT$244,O.4!BT$255)+SUM(O.4!BT$245,O.4!BT$256)-SUM(O.4!BT$246,O.4!BT$257)*(1+'S&S'!$F12)+O.4!BT$247","v":0},{"$f":"-SUM(O.4!BU$244,O.4!BU$255)+SUM(O.4!BU$245,O.4!BU$256)-SUM(O.4!BU$246,O.4!BU$257)*(1+'S&S'!$F12)+O.4!BU$247","v":0},{"$f":"-SUM(O.4!BV$244,O.4!BV$255)+SUM(O.4!BV$245,O.4!BV$256)-SUM(O.4!BV$246,O.4!BV$257)*(1+'S&S'!$F12)+O.4!BV$247","v":0},{"$f":"-SUM(O.4!BW$244,O.4!BW$255)+SUM(O.4!BW$245,O.4!BW$256)-SUM(O.4!BW$246,O.4!BW$257)*(1+'S&S'!$F12)+O.4!BW$247","v":0},{"$f":"-SUM(O.4!BX$244,O.4!BX$255)+SUM(O.4!BX$245,O.4!BX$256)-SUM(O.4!BX$246,O.4!BX$257)*(1+'S&S'!$F12)+O.4!BX$247","v":0},{"$f":"-SUM(O.4!BY$244,O.4!BY$255)+SUM(O.4!BY$245,O.4!BY$256)-SUM(O.4!BY$246,O.4!BY$257)*(1+'S&S'!$F12)+O.4!BY$247","v":0},{"$f":"-SUM(O.4!BZ$244,O.4!BZ$255)+SUM(O.4!BZ$245,O.4!BZ$256)-SUM(O.4!BZ$246,O.4!BZ$257)*(1+'S&S'!$F12)+O.4!BZ$247","v":0},{"$f":"-SUM(O.4!CA$244,O.4!CA$255)+SUM(O.4!CA$245,O.4!CA$256)-SUM(O.4!CA$246,O.4!CA$257)*(1+'S&S'!$F12)+O.4!CA$247","v":0},{"$f":"-SUM(O.4!CB$244,O.4!CB$255)+SUM(O.4!CB$245,O.4!CB$256)-SUM(O.4!CB$246,O.4!CB$257)*(1+'S&S'!$F12)+O.4!CB$247","v":0},{"$f":"-SUM(O.4!CC$244,O.4!CC$255)+SUM(O.4!CC$245,O.4!CC$256)-SUM(O.4!CC$246,O.4!CC$257)*(1+'S&S'!$F12)+O.4!CC$247","v":0},{"$f":"-SUM(O.4!CD$244,O.4!CD$255)+SUM(O.4!CD$245,O.4!CD$256)-SUM(O.4!CD$246,O.4!CD$257)*(1+'S&S'!$F12)+O.4!CD$247","v":0},{"$f":"-SUM(O.4!CE$244,O.4!CE$255)+SUM(O.4!CE$245,O.4!CE$256)-SUM(O.4!CE$246,O.4!CE$257)*(1+'S&S'!$F12)+O.4!CE$247","v":0},{"$f":"-SUM(O.4!CF$244,O.4!CF$255)+SUM(O.4!CF$245,O.4!CF$256)-SUM(O.4!CF$246,O.4!CF$257)*(1+'S&S'!$F12)+O.4!CF$247","v":0},{"$f":"-SUM(O.4!CG$244,O.4!CG$255)+SUM(O.4!CG$245,O.4!CG$256)-SUM(O.4!CG$246,O.4!CG$257)*(1+'S&S'!$F12)+O.4!CG$247","v":0},{"$f":"-SUM(O.4!CH$244,O.4!CH$255)+SUM(O.4!CH$245,O.4!CH$256)-SUM(O.4!CH$246,O.4!CH$257)*(1+'S&S'!$F12)+O.4!CH$247","v":0},{"$f":"-SUM(O.4!CI$244,O.4!CI$255)+SUM(O.4!CI$245,O.4!CI$256)-SUM(O.4!CI$246,O.4!CI$257)*(1+'S&S'!$F12)+O.4!CI$247","v":0},{"$f":"-SUM(O.4!CJ$244,O.4!CJ$255)+SUM(O.4!CJ$245,O.4!CJ$256)-SUM(O.4!CJ$246,O.4!CJ$257)*(1+'S&S'!$F12)+O.4!CJ$247","v":0},{"$f":"-SUM(O.4!CK$244,O.4!CK$255)+SUM(O.4!CK$245,O.4!CK$256)-SUM(O.4!CK$246,O.4!CK$257)*(1+'S&S'!$F12)+O.4!CK$247","v":0},{"$f":"-SUM(O.4!CL$244,O.4!CL$255)+SUM(O.4!CL$245,O.4!CL$256)-SUM(O.4!CL$246,O.4!CL$257)*(1+'S&S'!$F12)+O.4!CL$247","v":0},{"$f":"-SUM(O.4!CM$244,O.4!CM$255)+SUM(O.4!CM$245,O.4!CM$256)-SUM(O.4!CM$246,O.4!CM$257)*(1+'S&S'!$F12)+O.4!CM$247","v":0},{"$f":"-SUM(O.4!CN$244,O.4!CN$255)+SUM(O.4!CN$245,O.4!CN$256)-SUM(O.4!CN$246,O.4!CN$257)*(1+'S&S'!$F12)+O.4!CN$247","v":0},{"$f":"-SUM(O.4!CO$244,O.4!CO$255)+SUM(O.4!CO$245,O.4!CO$256)-SUM(O.4!CO$246,O.4!CO$257)*(1+'S&S'!$F12)+O.4!CO$247","v":0},{"$f":"-SUM(O.4!CP$244,O.4!CP$255)+SUM(O.4!CP$245,O.4!CP$256)-SUM(O.4!CP$246,O.4!CP$257)*(1+'S&S'!$F12)+O.4!CP$247","v":0},{"$f":"-SUM(O.4!CQ$244,O.4!CQ$255)+SUM(O.4!CQ$245,O.4!CQ$256)-SUM(O.4!CQ$246,O.4!CQ$257)*(1+'S&S'!$F12)+O.4!CQ$247","v":0},{"$f":"-SUM(O.4!CR$244,O.4!CR$255)+SUM(O.4!CR$245,O.4!CR$256)-SUM(O.4!CR$246,O.4!CR$257)*(1+'S&S'!$F12)+O.4!CR$247","v":0},{"$f":"-SUM(O.4!CS$244,O.4!CS$255)+SUM(O.4!CS$245,O.4!CS$256)-SUM(O.4!CS$246,O.4!CS$257)*(1+'S&S'!$F12)+O.4!CS$247","v":0}]
[null,null,{"$f":"O.4!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"C. Total operating and maintenance costs with 1% decrease"},null,{"$f":"G291+NPV(G.Asm!$F$76,H291:INDEX(H291:CS291,RP))","v":0},0,{"$f":"-SUM(O.4!G$244,O.4!G$255)+SUM(O.4!G$245,O.4!G$256)-SUM(O.4!G$246,O.4!G$257)*(1+'S&S'!$F13)+O.4!G$247","v":0},{"$f":"-SUM(O.4!H$244,O.4!H$255)+SUM(O.4!H$245,O.4!H$256)-SUM(O.4!H$246,O.4!H$257)*(1+'S&S'!$F13)+O.4!H$247","v":0},{"$f":"-SUM(O.4!I$244,O.4!I$255)+SUM(O.4!I$245,O.4!I$256)-SUM(O.4!I$246,O.4!I$257)*(1+'S&S'!$F13)+O.4!I$247","v":0},{"$f":"-SUM(O.4!J$244,O.4!J$255)+SUM(O.4!J$245,O.4!J$256)-SUM(O.4!J$246,O.4!J$257)*(1+'S&S'!$F13)+O.4!J$247","v":0},{"$f":"-SUM(O.4!K$244,O.4!K$255)+SUM(O.4!K$245,O.4!K$256)-SUM(O.4!K$246,O.4!K$257)*(1+'S&S'!$F13)+O.4!K$247","v":0},{"$f":"-SUM(O.4!L$244,O.4!L$255)+SUM(O.4!L$245,O.4!L$256)-SUM(O.4!L$246,O.4!L$257)*(1+'S&S'!$F13)+O.4!L$247","v":0},{"$f":"-SUM(O.4!M$244,O.4!M$255)+SUM(O.4!M$245,O.4!M$256)-SUM(O.4!M$246,O.4!M$257)*(1+'S&S'!$F13)+O.4!M$247","v":0},{"$f":"-SUM(O.4!N$244,O.4!N$255)+SUM(O.4!N$245,O.4!N$256)-SUM(O.4!N$246,O.4!N$257)*(1+'S&S'!$F13)+O.4!N$247","v":0},{"$f":"-SUM(O.4!O$244,O.4!O$255)+SUM(O.4!O$245,O.4!O$256)-SUM(O.4!O$246,O.4!O$257)*(1+'S&S'!$F13)+O.4!O$247","v":0},{"$f":"-SUM(O.4!P$244,O.4!P$255)+SUM(O.4!P$245,O.4!P$256)-SUM(O.4!P$246,O.4!P$257)*(1+'S&S'!$F13)+O.4!P$247","v":0},{"$f":"-SUM(O.4!Q$244,O.4!Q$255)+SUM(O.4!Q$245,O.4!Q$256)-SUM(O.4!Q$246,O.4!Q$257)*(1+'S&S'!$F13)+O.4!Q$247","v":0},{"$f":"-SUM(O.4!R$244,O.4!R$255)+SUM(O.4!R$245,O.4!R$256)-SUM(O.4!R$246,O.4!R$257)*(1+'S&S'!$F13)+O.4!R$247","v":0},{"$f":"-SUM(O.4!S$244,O.4!S$255)+SUM(O.4!S$245,O.4!S$256)-SUM(O.4!S$246,O.4!S$257)*(1+'S&S'!$F13)+O.4!S$247","v":0},{"$f":"-SUM(O.4!T$244,O.4!T$255)+SUM(O.4!T$245,O.4!T$256)-SUM(O.4!T$246,O.4!T$257)*(1+'S&S'!$F13)+O.4!T$247","v":0},{"$f":"-SUM(O.4!U$244,O.4!U$255)+SUM(O.4!U$245,O.4!U$256)-SUM(O.4!U$246,O.4!U$257)*(1+'S&S'!$F13)+O.4!U$247","v":0},{"$f":"-SUM(O.4!V$244,O.4!V$255)+SUM(O.4!V$245,O.4!V$256)-SUM(O.4!V$246,O.4!V$257)*(1+'S&S'!$F13)+O.4!V$247","v":0},{"$f":"-SUM(O.4!W$244,O.4!W$255)+SUM(O.4!W$245,O.4!W$256)-SUM(O.4!W$246,O.4!W$257)*(1+'S&S'!$F13)+O.4!W$247","v":0},{"$f":"-SUM(O.4!X$244,O.4!X$255)+SUM(O.4!X$245,O.4!X$256)-SUM(O.4!X$246,O.4!X$257)*(1+'S&S'!$F13)+O.4!X$247","v":0},{"$f":"-SUM(O.4!Y$244,O.4!Y$255)+SUM(O.4!Y$245,O.4!Y$256)-SUM(O.4!Y$246,O.4!Y$257)*(1+'S&S'!$F13)+O.4!Y$247","v":0},{"$f":"-SUM(O.4!Z$244,O.4!Z$255)+SUM(O.4!Z$245,O.4!Z$256)-SUM(O.4!Z$246,O.4!Z$257)*(1+'S&S'!$F13)+O.4!Z$247","v":0},{"$f":"-SUM(O.4!AA$244,O.4!AA$255)+SUM(O.4!AA$245,O.4!AA$256)-SUM(O.4!AA$246,O.4!AA$257)*(1+'S&S'!$F13)+O.4!AA$247","v":0},{"$f":"-SUM(O.4!AB$244,O.4!AB$255)+SUM(O.4!AB$245,O.4!AB$256)-SUM(O.4!AB$246,O.4!AB$257)*(1+'S&S'!$F13)+O.4!AB$247","v":0},{"$f":"-SUM(O.4!AC$244,O.4!AC$255)+SUM(O.4!AC$245,O.4!AC$256)-SUM(O.4!AC$246,O.4!AC$257)*(1+'S&S'!$F13)+O.4!AC$247","v":0},{"$f":"-SUM(O.4!AD$244,O.4!AD$255)+SUM(O.4!AD$245,O.4!AD$256)-SUM(O.4!AD$246,O.4!AD$257)*(1+'S&S'!$F13)+O.4!AD$247","v":0},{"$f":"-SUM(O.4!AE$244,O.4!AE$255)+SUM(O.4!AE$245,O.4!AE$256)-SUM(O.4!AE$246,O.4!AE$257)*(1+'S&S'!$F13)+O.4!AE$247","v":0},{"$f":"-SUM(O.4!AF$244,O.4!AF$255)+SUM(O.4!AF$245,O.4!AF$256)-SUM(O.4!AF$246,O.4!AF$257)*(1+'S&S'!$F13)+O.4!AF$247","v":0},{"$f":"-SUM(O.4!AG$244,O.4!AG$255)+SUM(O.4!AG$245,O.4!AG$256)-SUM(O.4!AG$246,O.4!AG$257)*(1+'S&S'!$F13)+O.4!AG$247","v":0},{"$f":"-SUM(O.4!AH$244,O.4!AH$255)+SUM(O.4!AH$245,O.4!AH$256)-SUM(O.4!AH$246,O.4!AH$257)*(1+'S&S'!$F13)+O.4!AH$247","v":0},{"$f":"-SUM(O.4!AI$244,O.4!AI$255)+SUM(O.4!AI$245,O.4!AI$256)-SUM(O.4!AI$246,O.4!AI$257)*(1+'S&S'!$F13)+O.4!AI$247","v":0},{"$f":"-SUM(O.4!AJ$244,O.4!AJ$255)+SUM(O.4!AJ$245,O.4!AJ$256)-SUM(O.4!AJ$246,O.4!AJ$257)*(1+'S&S'!$F13)+O.4!AJ$247","v":0},{"$f":"-SUM(O.4!AK$244,O.4!AK$255)+SUM(O.4!AK$245,O.4!AK$256)-SUM(O.4!AK$246,O.4!AK$257)*(1+'S&S'!$F13)+O.4!AK$247","v":0},{"$f":"-SUM(O.4!AL$244,O.4!AL$255)+SUM(O.4!AL$245,O.4!AL$256)-SUM(O.4!AL$246,O.4!AL$257)*(1+'S&S'!$F13)+O.4!AL$247","v":0},{"$f":"-SUM(O.4!AM$244,O.4!AM$255)+SUM(O.4!AM$245,O.4!AM$256)-SUM(O.4!AM$246,O.4!AM$257)*(1+'S&S'!$F13)+O.4!AM$247","v":0},{"$f":"-SUM(O.4!AN$244,O.4!AN$255)+SUM(O.4!AN$245,O.4!AN$256)-SUM(O.4!AN$246,O.4!AN$257)*(1+'S&S'!$F13)+O.4!AN$247","v":0},{"$f":"-SUM(O.4!AO$244,O.4!AO$255)+SUM(O.4!AO$245,O.4!AO$256)-SUM(O.4!AO$246,O.4!AO$257)*(1+'S&S'!$F13)+O.4!AO$247","v":0},{"$f":"-SUM(O.4!AP$244,O.4!AP$255)+SUM(O.4!AP$245,O.4!AP$256)-SUM(O.4!AP$246,O.4!AP$257)*(1+'S&S'!$F13)+O.4!AP$247","v":0},{"$f":"-SUM(O.4!AQ$244,O.4!AQ$255)+SUM(O.4!AQ$245,O.4!AQ$256)-SUM(O.4!AQ$246,O.4!AQ$257)*(1+'S&S'!$F13)+O.4!AQ$247","v":0},{"$f":"-SUM(O.4!AR$244,O.4!AR$255)+SUM(O.4!AR$245,O.4!AR$256)-SUM(O.4!AR$246,O.4!AR$257)*(1+'S&S'!$F13)+O.4!AR$247","v":0},{"$f":"-SUM(O.4!AS$244,O.4!AS$255)+SUM(O.4!AS$245,O.4!AS$256)-SUM(O.4!AS$246,O.4!AS$257)*(1+'S&S'!$F13)+O.4!AS$247","v":0},{"$f":"-SUM(O.4!AT$244,O.4!AT$255)+SUM(O.4!AT$245,O.4!AT$256)-SUM(O.4!AT$246,O.4!AT$257)*(1+'S&S'!$F13)+O.4!AT$247","v":0},{"$f":"-SUM(O.4!AU$244,O.4!AU$255)+SUM(O.4!AU$245,O.4!AU$256)-SUM(O.4!AU$246,O.4!AU$257)*(1+'S&S'!$F13)+O.4!AU$247","v":0},{"$f":"-SUM(O.4!AV$244,O.4!AV$255)+SUM(O.4!AV$245,O.4!AV$256)-SUM(O.4!AV$246,O.4!AV$257)*(1+'S&S'!$F13)+O.4!AV$247","v":0},{"$f":"-SUM(O.4!AW$244,O.4!AW$255)+SUM(O.4!AW$245,O.4!AW$256)-SUM(O.4!AW$246,O.4!AW$257)*(1+'S&S'!$F13)+O.4!AW$247","v":0},{"$f":"-SUM(O.4!AX$244,O.4!AX$255)+SUM(O.4!AX$245,O.4!AX$256)-SUM(O.4!AX$246,O.4!AX$257)*(1+'S&S'!$F13)+O.4!AX$247","v":0},{"$f":"-SUM(O.4!AY$244,O.4!AY$255)+SUM(O.4!AY$245,O.4!AY$256)-SUM(O.4!AY$246,O.4!AY$257)*(1+'S&S'!$F13)+O.4!AY$247","v":0},{"$f":"-SUM(O.4!AZ$244,O.4!AZ$255)+SUM(O.4!AZ$245,O.4!AZ$256)-SUM(O.4!AZ$246,O.4!AZ$257)*(1+'S&S'!$F13)+O.4!AZ$247","v":0},{"$f":"-SUM(O.4!BA$244,O.4!BA$255)+SUM(O.4!BA$245,O.4!BA$256)-SUM(O.4!BA$246,O.4!BA$257)*(1+'S&S'!$F13)+O.4!BA$247","v":0},{"$f":"-SUM(O.4!BB$244,O.4!BB$255)+SUM(O.4!BB$245,O.4!BB$256)-SUM(O.4!BB$246,O.4!BB$257)*(1+'S&S'!$F13)+O.4!BB$247","v":0},{"$f":"-SUM(O.4!BC$244,O.4!BC$255)+SUM(O.4!BC$245,O.4!BC$256)-SUM(O.4!BC$246,O.4!BC$257)*(1+'S&S'!$F13)+O.4!BC$247","v":0},{"$f":"-SUM(O.4!BD$244,O.4!BD$255)+SUM(O.4!BD$245,O.4!BD$256)-SUM(O.4!BD$246,O.4!BD$257)*(1+'S&S'!$F13)+O.4!BD$247","v":0},{"$f":"-SUM(O.4!BE$244,O.4!BE$255)+SUM(O.4!BE$245,O.4!BE$256)-SUM(O.4!BE$246,O.4!BE$257)*(1+'S&S'!$F13)+O.4!BE$247","v":0},{"$f":"-SUM(O.4!BF$244,O.4!BF$255)+SUM(O.4!BF$245,O.4!BF$256)-SUM(O.4!BF$246,O.4!BF$257)*(1+'S&S'!$F13)+O.4!BF$247","v":0},{"$f":"-SUM(O.4!BG$244,O.4!BG$255)+SUM(O.4!BG$245,O.4!BG$256)-SUM(O.4!BG$246,O.4!BG$257)*(1+'S&S'!$F13)+O.4!BG$247","v":0},{"$f":"-SUM(O.4!BH$244,O.4!BH$255)+SUM(O.4!BH$245,O.4!BH$256)-SUM(O.4!BH$246,O.4!BH$257)*(1+'S&S'!$F13)+O.4!BH$247","v":0},{"$f":"-SUM(O.4!BI$244,O.4!BI$255)+SUM(O.4!BI$245,O.4!BI$256)-SUM(O.4!BI$246,O.4!BI$257)*(1+'S&S'!$F13)+O.4!BI$247","v":0},{"$f":"-SUM(O.4!BJ$244,O.4!BJ$255)+SUM(O.4!BJ$245,O.4!BJ$256)-SUM(O.4!BJ$246,O.4!BJ$257)*(1+'S&S'!$F13)+O.4!BJ$247","v":0},{"$f":"-SUM(O.4!BK$244,O.4!BK$255)+SUM(O.4!BK$245,O.4!BK$256)-SUM(O.4!BK$246,O.4!BK$257)*(1+'S&S'!$F13)+O.4!BK$247","v":0},{"$f":"-SUM(O.4!BL$244,O.4!BL$255)+SUM(O.4!BL$245,O.4!BL$256)-SUM(O.4!BL$246,O.4!BL$257)*(1+'S&S'!$F13)+O.4!BL$247","v":0},{"$f":"-SUM(O.4!BM$244,O.4!BM$255)+SUM(O.4!BM$245,O.4!BM$256)-SUM(O.4!BM$246,O.4!BM$257)*(1+'S&S'!$F13)+O.4!BM$247","v":0},{"$f":"-SUM(O.4!BN$244,O.4!BN$255)+SUM(O.4!BN$245,O.4!BN$256)-SUM(O.4!BN$246,O.4!BN$257)*(1+'S&S'!$F13)+O.4!BN$247","v":0},{"$f":"-SUM(O.4!BO$244,O.4!BO$255)+SUM(O.4!BO$245,O.4!BO$256)-SUM(O.4!BO$246,O.4!BO$257)*(1+'S&S'!$F13)+O.4!BO$247","v":0},{"$f":"-SUM(O.4!BP$244,O.4!BP$255)+SUM(O.4!BP$245,O.4!BP$256)-SUM(O.4!BP$246,O.4!BP$257)*(1+'S&S'!$F13)+O.4!BP$247","v":0},{"$f":"-SUM(O.4!BQ$244,O.4!BQ$255)+SUM(O.4!BQ$245,O.4!BQ$256)-SUM(O.4!BQ$246,O.4!BQ$257)*(1+'S&S'!$F13)+O.4!BQ$247","v":0},{"$f":"-SUM(O.4!BR$244,O.4!BR$255)+SUM(O.4!BR$245,O.4!BR$256)-SUM(O.4!BR$246,O.4!BR$257)*(1+'S&S'!$F13)+O.4!BR$247","v":0},{"$f":"-SUM(O.4!BS$244,O.4!BS$255)+SUM(O.4!BS$245,O.4!BS$256)-SUM(O.4!BS$246,O.4!BS$257)*(1+'S&S'!$F13)+O.4!BS$247","v":0},{"$f":"-SUM(O.4!BT$244,O.4!BT$255)+SUM(O.4!BT$245,O.4!BT$256)-SUM(O.4!BT$246,O.4!BT$257)*(1+'S&S'!$F13)+O.4!BT$247","v":0},{"$f":"-SUM(O.4!BU$244,O.4!BU$255)+SUM(O.4!BU$245,O.4!BU$256)-SUM(O.4!BU$246,O.4!BU$257)*(1+'S&S'!$F13)+O.4!BU$247","v":0},{"$f":"-SUM(O.4!BV$244,O.4!BV$255)+SUM(O.4!BV$245,O.4!BV$256)-SUM(O.4!BV$246,O.4!BV$257)*(1+'S&S'!$F13)+O.4!BV$247","v":0},{"$f":"-SUM(O.4!BW$244,O.4!BW$255)+SUM(O.4!BW$245,O.4!BW$256)-SUM(O.4!BW$246,O.4!BW$257)*(1+'S&S'!$F13)+O.4!BW$247","v":0},{"$f":"-SUM(O.4!BX$244,O.4!BX$255)+SUM(O.4!BX$245,O.4!BX$256)-SUM(O.4!BX$246,O.4!BX$257)*(1+'S&S'!$F13)+O.4!BX$247","v":0},{"$f":"-SUM(O.4!BY$244,O.4!BY$255)+SUM(O.4!BY$245,O.4!BY$256)-SUM(O.4!BY$246,O.4!BY$257)*(1+'S&S'!$F13)+O.4!BY$247","v":0},{"$f":"-SUM(O.4!BZ$244,O.4!BZ$255)+SUM(O.4!BZ$245,O.4!BZ$256)-SUM(O.4!BZ$246,O.4!BZ$257)*(1+'S&S'!$F13)+O.4!BZ$247","v":0},{"$f":"-SUM(O.4!CA$244,O.4!CA$255)+SUM(O.4!CA$245,O.4!CA$256)-SUM(O.4!CA$246,O.4!CA$257)*(1+'S&S'!$F13)+O.4!CA$247","v":0},{"$f":"-SUM(O.4!CB$244,O.4!CB$255)+SUM(O.4!CB$245,O.4!CB$256)-SUM(O.4!CB$246,O.4!CB$257)*(1+'S&S'!$F13)+O.4!CB$247","v":0},{"$f":"-SUM(O.4!CC$244,O.4!CC$255)+SUM(O.4!CC$245,O.4!CC$256)-SUM(O.4!CC$246,O.4!CC$257)*(1+'S&S'!$F13)+O.4!CC$247","v":0},{"$f":"-SUM(O.4!CD$244,O.4!CD$255)+SUM(O.4!CD$245,O.4!CD$256)-SUM(O.4!CD$246,O.4!CD$257)*(1+'S&S'!$F13)+O.4!CD$247","v":0},{"$f":"-SUM(O.4!CE$244,O.4!CE$255)+SUM(O.4!CE$245,O.4!CE$256)-SUM(O.4!CE$246,O.4!CE$257)*(1+'S&S'!$F13)+O.4!CE$247","v":0},{"$f":"-SUM(O.4!CF$244,O.4!CF$255)+SUM(O.4!CF$245,O.4!CF$256)-SUM(O.4!CF$246,O.4!CF$257)*(1+'S&S'!$F13)+O.4!CF$247","v":0},{"$f":"-SUM(O.4!CG$244,O.4!CG$255)+SUM(O.4!CG$245,O.4!CG$256)-SUM(O.4!CG$246,O.4!CG$257)*(1+'S&S'!$F13)+O.4!CG$247","v":0},{"$f":"-SUM(O.4!CH$244,O.4!CH$255)+SUM(O.4!CH$245,O.4!CH$256)-SUM(O.4!CH$246,O.4!CH$257)*(1+'S&S'!$F13)+O.4!CH$247","v":0},{"$f":"-SUM(O.4!CI$244,O.4!CI$255)+SUM(O.4!CI$245,O.4!CI$256)-SUM(O.4!CI$246,O.4!CI$257)*(1+'S&S'!$F13)+O.4!CI$247","v":0},{"$f":"-SUM(O.4!CJ$244,O.4!CJ$255)+SUM(O.4!CJ$245,O.4!CJ$256)-SUM(O.4!CJ$246,O.4!CJ$257)*(1+'S&S'!$F13)+O.4!CJ$247","v":0},{"$f":"-SUM(O.4!CK$244,O.4!CK$255)+SUM(O.4!CK$245,O.4!CK$256)-SUM(O.4!CK$246,O.4!CK$257)*(1+'S&S'!$F13)+O.4!CK$247","v":0},{"$f":"-SUM(O.4!CL$244,O.4!CL$255)+SUM(O.4!CL$245,O.4!CL$256)-SUM(O.4!CL$246,O.4!CL$257)*(1+'S&S'!$F13)+O.4!CL$247","v":0},{"$f":"-SUM(O.4!CM$244,O.4!CM$255)+SUM(O.4!CM$245,O.4!CM$256)-SUM(O.4!CM$246,O.4!CM$257)*(1+'S&S'!$F13)+O.4!CM$247","v":0},{"$f":"-SUM(O.4!CN$244,O.4!CN$255)+SUM(O.4!CN$245,O.4!CN$256)-SUM(O.4!CN$246,O.4!CN$257)*(1+'S&S'!$F13)+O.4!CN$247","v":0},{"$f":"-SUM(O.4!CO$244,O.4!CO$255)+SUM(O.4!CO$245,O.4!CO$256)-SUM(O.4!CO$246,O.4!CO$257)*(1+'S&S'!$F13)+O.4!CO$247","v":0},{"$f":"-SUM(O.4!CP$244,O.4!CP$255)+SUM(O.4!CP$245,O.4!CP$256)-SUM(O.4!CP$246,O.4!CP$257)*(1+'S&S'!$F13)+O.4!CP$247","v":0},{"$f":"-SUM(O.4!CQ$244,O.4!CQ$255)+SUM(O.4!CQ$245,O.4!CQ$256)-SUM(O.4!CQ$246,O.4!CQ$257)*(1+'S&S'!$F13)+O.4!CQ$247","v":0},{"$f":"-SUM(O.4!CR$244,O.4!CR$255)+SUM(O.4!CR$245,O.4!CR$256)-SUM(O.4!CR$246,O.4!CR$257)*(1+'S&S'!$F13)+O.4!CR$247","v":0},{"$f":"-SUM(O.4!CS$244,O.4!CS$255)+SUM(O.4!CS$245,O.4!CS$256)-SUM(O.4!CS$246,O.4!CS$257)*(1+'S&S'!$F13)+O.4!CS$247","v":0}]
[null,null,{"$f":"$C$247&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"F. Total revenues with 1% decrease"},null,{"$f":"G292+NPV(G.Asm!$F$76,H292:INDEX(H292:CS292,RP))","v":0},0,{"$f":"-SUM(O.4!G$244,O.4!G$255)+SUM(O.4!G$245,O.4!G$256)-SUM(O.4!G$246,O.4!G$257)+O.4!G$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!H$244,O.4!H$255)+SUM(O.4!H$245,O.4!H$256)-SUM(O.4!H$246,O.4!H$257)+O.4!H$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!I$244,O.4!I$255)+SUM(O.4!I$245,O.4!I$256)-SUM(O.4!I$246,O.4!I$257)+O.4!I$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!J$244,O.4!J$255)+SUM(O.4!J$245,O.4!J$256)-SUM(O.4!J$246,O.4!J$257)+O.4!J$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!K$244,O.4!K$255)+SUM(O.4!K$245,O.4!K$256)-SUM(O.4!K$246,O.4!K$257)+O.4!K$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!L$244,O.4!L$255)+SUM(O.4!L$245,O.4!L$256)-SUM(O.4!L$246,O.4!L$257)+O.4!L$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!M$244,O.4!M$255)+SUM(O.4!M$245,O.4!M$256)-SUM(O.4!M$246,O.4!M$257)+O.4!M$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!N$244,O.4!N$255)+SUM(O.4!N$245,O.4!N$256)-SUM(O.4!N$246,O.4!N$257)+O.4!N$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!O$244,O.4!O$255)+SUM(O.4!O$245,O.4!O$256)-SUM(O.4!O$246,O.4!O$257)+O.4!O$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!P$244,O.4!P$255)+SUM(O.4!P$245,O.4!P$256)-SUM(O.4!P$246,O.4!P$257)+O.4!P$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!Q$244,O.4!Q$255)+SUM(O.4!Q$245,O.4!Q$256)-SUM(O.4!Q$246,O.4!Q$257)+O.4!Q$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!R$244,O.4!R$255)+SUM(O.4!R$245,O.4!R$256)-SUM(O.4!R$246,O.4!R$257)+O.4!R$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!S$244,O.4!S$255)+SUM(O.4!S$245,O.4!S$256)-SUM(O.4!S$246,O.4!S$257)+O.4!S$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!T$244,O.4!T$255)+SUM(O.4!T$245,O.4!T$256)-SUM(O.4!T$246,O.4!T$257)+O.4!T$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!U$244,O.4!U$255)+SUM(O.4!U$245,O.4!U$256)-SUM(O.4!U$246,O.4!U$257)+O.4!U$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!V$244,O.4!V$255)+SUM(O.4!V$245,O.4!V$256)-SUM(O.4!V$246,O.4!V$257)+O.4!V$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!W$244,O.4!W$255)+SUM(O.4!W$245,O.4!W$256)-SUM(O.4!W$246,O.4!W$257)+O.4!W$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!X$244,O.4!X$255)+SUM(O.4!X$245,O.4!X$256)-SUM(O.4!X$246,O.4!X$257)+O.4!X$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!Y$244,O.4!Y$255)+SUM(O.4!Y$245,O.4!Y$256)-SUM(O.4!Y$246,O.4!Y$257)+O.4!Y$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!Z$244,O.4!Z$255)+SUM(O.4!Z$245,O.4!Z$256)-SUM(O.4!Z$246,O.4!Z$257)+O.4!Z$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AA$244,O.4!AA$255)+SUM(O.4!AA$245,O.4!AA$256)-SUM(O.4!AA$246,O.4!AA$257)+O.4!AA$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AB$244,O.4!AB$255)+SUM(O.4!AB$245,O.4!AB$256)-SUM(O.4!AB$246,O.4!AB$257)+O.4!AB$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AC$244,O.4!AC$255)+SUM(O.4!AC$245,O.4!AC$256)-SUM(O.4!AC$246,O.4!AC$257)+O.4!AC$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AD$244,O.4!AD$255)+SUM(O.4!AD$245,O.4!AD$256)-SUM(O.4!AD$246,O.4!AD$257)+O.4!AD$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AE$244,O.4!AE$255)+SUM(O.4!AE$245,O.4!AE$256)-SUM(O.4!AE$246,O.4!AE$257)+O.4!AE$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AF$244,O.4!AF$255)+SUM(O.4!AF$245,O.4!AF$256)-SUM(O.4!AF$246,O.4!AF$257)+O.4!AF$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AG$244,O.4!AG$255)+SUM(O.4!AG$245,O.4!AG$256)-SUM(O.4!AG$246,O.4!AG$257)+O.4!AG$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AH$244,O.4!AH$255)+SUM(O.4!AH$245,O.4!AH$256)-SUM(O.4!AH$246,O.4!AH$257)+O.4!AH$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AI$244,O.4!AI$255)+SUM(O.4!AI$245,O.4!AI$256)-SUM(O.4!AI$246,O.4!AI$257)+O.4!AI$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AJ$244,O.4!AJ$255)+SUM(O.4!AJ$245,O.4!AJ$256)-SUM(O.4!AJ$246,O.4!AJ$257)+O.4!AJ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AK$244,O.4!AK$255)+SUM(O.4!AK$245,O.4!AK$256)-SUM(O.4!AK$246,O.4!AK$257)+O.4!AK$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AL$244,O.4!AL$255)+SUM(O.4!AL$245,O.4!AL$256)-SUM(O.4!AL$246,O.4!AL$257)+O.4!AL$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AM$244,O.4!AM$255)+SUM(O.4!AM$245,O.4!AM$256)-SUM(O.4!AM$246,O.4!AM$257)+O.4!AM$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AN$244,O.4!AN$255)+SUM(O.4!AN$245,O.4!AN$256)-SUM(O.4!AN$246,O.4!AN$257)+O.4!AN$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AO$244,O.4!AO$255)+SUM(O.4!AO$245,O.4!AO$256)-SUM(O.4!AO$246,O.4!AO$257)+O.4!AO$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AP$244,O.4!AP$255)+SUM(O.4!AP$245,O.4!AP$256)-SUM(O.4!AP$246,O.4!AP$257)+O.4!AP$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AQ$244,O.4!AQ$255)+SUM(O.4!AQ$245,O.4!AQ$256)-SUM(O.4!AQ$246,O.4!AQ$257)+O.4!AQ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AR$244,O.4!AR$255)+SUM(O.4!AR$245,O.4!AR$256)-SUM(O.4!AR$246,O.4!AR$257)+O.4!AR$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AS$244,O.4!AS$255)+SUM(O.4!AS$245,O.4!AS$256)-SUM(O.4!AS$246,O.4!AS$257)+O.4!AS$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AT$244,O.4!AT$255)+SUM(O.4!AT$245,O.4!AT$256)-SUM(O.4!AT$246,O.4!AT$257)+O.4!AT$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AU$244,O.4!AU$255)+SUM(O.4!AU$245,O.4!AU$256)-SUM(O.4!AU$246,O.4!AU$257)+O.4!AU$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AV$244,O.4!AV$255)+SUM(O.4!AV$245,O.4!AV$256)-SUM(O.4!AV$246,O.4!AV$257)+O.4!AV$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AW$244,O.4!AW$255)+SUM(O.4!AW$245,O.4!AW$256)-SUM(O.4!AW$246,O.4!AW$257)+O.4!AW$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AX$244,O.4!AX$255)+SUM(O.4!AX$245,O.4!AX$256)-SUM(O.4!AX$246,O.4!AX$257)+O.4!AX$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AY$244,O.4!AY$255)+SUM(O.4!AY$245,O.4!AY$256)-SUM(O.4!AY$246,O.4!AY$257)+O.4!AY$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!AZ$244,O.4!AZ$255)+SUM(O.4!AZ$245,O.4!AZ$256)-SUM(O.4!AZ$246,O.4!AZ$257)+O.4!AZ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BA$244,O.4!BA$255)+SUM(O.4!BA$245,O.4!BA$256)-SUM(O.4!BA$246,O.4!BA$257)+O.4!BA$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BB$244,O.4!BB$255)+SUM(O.4!BB$245,O.4!BB$256)-SUM(O.4!BB$246,O.4!BB$257)+O.4!BB$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BC$244,O.4!BC$255)+SUM(O.4!BC$245,O.4!BC$256)-SUM(O.4!BC$246,O.4!BC$257)+O.4!BC$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BD$244,O.4!BD$255)+SUM(O.4!BD$245,O.4!BD$256)-SUM(O.4!BD$246,O.4!BD$257)+O.4!BD$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BE$244,O.4!BE$255)+SUM(O.4!BE$245,O.4!BE$256)-SUM(O.4!BE$246,O.4!BE$257)+O.4!BE$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BF$244,O.4!BF$255)+SUM(O.4!BF$245,O.4!BF$256)-SUM(O.4!BF$246,O.4!BF$257)+O.4!BF$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BG$244,O.4!BG$255)+SUM(O.4!BG$245,O.4!BG$256)-SUM(O.4!BG$246,O.4!BG$257)+O.4!BG$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BH$244,O.4!BH$255)+SUM(O.4!BH$245,O.4!BH$256)-SUM(O.4!BH$246,O.4!BH$257)+O.4!BH$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BI$244,O.4!BI$255)+SUM(O.4!BI$245,O.4!BI$256)-SUM(O.4!BI$246,O.4!BI$257)+O.4!BI$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BJ$244,O.4!BJ$255)+SUM(O.4!BJ$245,O.4!BJ$256)-SUM(O.4!BJ$246,O.4!BJ$257)+O.4!BJ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BK$244,O.4!BK$255)+SUM(O.4!BK$245,O.4!BK$256)-SUM(O.4!BK$246,O.4!BK$257)+O.4!BK$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BL$244,O.4!BL$255)+SUM(O.4!BL$245,O.4!BL$256)-SUM(O.4!BL$246,O.4!BL$257)+O.4!BL$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BM$244,O.4!BM$255)+SUM(O.4!BM$245,O.4!BM$256)-SUM(O.4!BM$246,O.4!BM$257)+O.4!BM$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BN$244,O.4!BN$255)+SUM(O.4!BN$245,O.4!BN$256)-SUM(O.4!BN$246,O.4!BN$257)+O.4!BN$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BO$244,O.4!BO$255)+SUM(O.4!BO$245,O.4!BO$256)-SUM(O.4!BO$246,O.4!BO$257)+O.4!BO$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BP$244,O.4!BP$255)+SUM(O.4!BP$245,O.4!BP$256)-SUM(O.4!BP$246,O.4!BP$257)+O.4!BP$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BQ$244,O.4!BQ$255)+SUM(O.4!BQ$245,O.4!BQ$256)-SUM(O.4!BQ$246,O.4!BQ$257)+O.4!BQ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BR$244,O.4!BR$255)+SUM(O.4!BR$245,O.4!BR$256)-SUM(O.4!BR$246,O.4!BR$257)+O.4!BR$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BS$244,O.4!BS$255)+SUM(O.4!BS$245,O.4!BS$256)-SUM(O.4!BS$246,O.4!BS$257)+O.4!BS$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BT$244,O.4!BT$255)+SUM(O.4!BT$245,O.4!BT$256)-SUM(O.4!BT$246,O.4!BT$257)+O.4!BT$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BU$244,O.4!BU$255)+SUM(O.4!BU$245,O.4!BU$256)-SUM(O.4!BU$246,O.4!BU$257)+O.4!BU$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BV$244,O.4!BV$255)+SUM(O.4!BV$245,O.4!BV$256)-SUM(O.4!BV$246,O.4!BV$257)+O.4!BV$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BW$244,O.4!BW$255)+SUM(O.4!BW$245,O.4!BW$256)-SUM(O.4!BW$246,O.4!BW$257)+O.4!BW$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BX$244,O.4!BX$255)+SUM(O.4!BX$245,O.4!BX$256)-SUM(O.4!BX$246,O.4!BX$257)+O.4!BX$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BY$244,O.4!BY$255)+SUM(O.4!BY$245,O.4!BY$256)-SUM(O.4!BY$246,O.4!BY$257)+O.4!BY$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!BZ$244,O.4!BZ$255)+SUM(O.4!BZ$245,O.4!BZ$256)-SUM(O.4!BZ$246,O.4!BZ$257)+O.4!BZ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!CA$244,O.4!CA$255)+SUM(O.4!CA$245,O.4!CA$256)-SUM(O.4!CA$246,O.4!CA$257)+O.4!CA$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!CB$244,O.4!CB$255)+SUM(O.4!CB$245,O.4!CB$256)-SUM(O.4!CB$246,O.4!CB$257)+O.4!CB$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!CC$244,O.4!CC$255)+SUM(O.4!CC$245,O.4!CC$256)-SUM(O.4!CC$246,O.4!CC$257)+O.4!CC$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!CD$244,O.4!CD$255)+SUM(O.4!CD$245,O.4!CD$256)-SUM(O.4!CD$246,O.4!CD$257)+O.4!CD$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!CE$244,O.4!CE$255)+SUM(O.4!CE$245,O.4!CE$256)-SUM(O.4!CE$246,O.4!CE$257)+O.4!CE$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!CF$244,O.4!CF$255)+SUM(O.4!CF$245,O.4!CF$256)-SUM(O.4!CF$246,O.4!CF$257)+O.4!CF$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!CG$244,O.4!CG$255)+SUM(O.4!CG$245,O.4!CG$256)-SUM(O.4!CG$246,O.4!CG$257)+O.4!CG$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!CH$244,O.4!CH$255)+SUM(O.4!CH$245,O.4!CH$256)-SUM(O.4!CH$246,O.4!CH$257)+O.4!CH$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!CI$244,O.4!CI$255)+SUM(O.4!CI$245,O.4!CI$256)-SUM(O.4!CI$246,O.4!CI$257)+O.4!CI$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!CJ$244,O.4!CJ$255)+SUM(O.4!CJ$245,O.4!CJ$256)-SUM(O.4!CJ$246,O.4!CJ$257)+O.4!CJ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!CK$244,O.4!CK$255)+SUM(O.4!CK$245,O.4!CK$256)-SUM(O.4!CK$246,O.4!CK$257)+O.4!CK$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!CL$244,O.4!CL$255)+SUM(O.4!CL$245,O.4!CL$256)-SUM(O.4!CL$246,O.4!CL$257)+O.4!CL$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!CM$244,O.4!CM$255)+SUM(O.4!CM$245,O.4!CM$256)-SUM(O.4!CM$246,O.4!CM$257)+O.4!CM$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!CN$244,O.4!CN$255)+SUM(O.4!CN$245,O.4!CN$256)-SUM(O.4!CN$246,O.4!CN$257)+O.4!CN$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!CO$244,O.4!CO$255)+SUM(O.4!CO$245,O.4!CO$256)-SUM(O.4!CO$246,O.4!CO$257)+O.4!CO$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!CP$244,O.4!CP$255)+SUM(O.4!CP$245,O.4!CP$256)-SUM(O.4!CP$246,O.4!CP$257)+O.4!CP$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!CQ$244,O.4!CQ$255)+SUM(O.4!CQ$245,O.4!CQ$256)-SUM(O.4!CQ$246,O.4!CQ$257)+O.4!CQ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!CR$244,O.4!CR$255)+SUM(O.4!CR$245,O.4!CR$256)-SUM(O.4!CR$246,O.4!CR$257)+O.4!CR$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.4!CS$244,O.4!CS$255)+SUM(O.4!CS$245,O.4!CS$256)-SUM(O.4!CS$246,O.4!CS$257)+O.4!CS$247*(1+'S&S'!$F14)","v":0}]
[null,null,{"$f":"$C$247&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"F. Total revenues with 1% decrease"},null,{"$f":"G293+NPV(G.Asm!$F$76,H293:INDEX(H293:CS293,RP))","v":0},0,{"$f":"-SUM(O.4!G$244,O.4!G$255)+SUM(O.4!G$245,O.4!G$256)-SUM(O.4!G$246,O.4!G$257)+O.4!G$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!H$244,O.4!H$255)+SUM(O.4!H$245,O.4!H$256)-SUM(O.4!H$246,O.4!H$257)+O.4!H$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!I$244,O.4!I$255)+SUM(O.4!I$245,O.4!I$256)-SUM(O.4!I$246,O.4!I$257)+O.4!I$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!J$244,O.4!J$255)+SUM(O.4!J$245,O.4!J$256)-SUM(O.4!J$246,O.4!J$257)+O.4!J$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!K$244,O.4!K$255)+SUM(O.4!K$245,O.4!K$256)-SUM(O.4!K$246,O.4!K$257)+O.4!K$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!L$244,O.4!L$255)+SUM(O.4!L$245,O.4!L$256)-SUM(O.4!L$246,O.4!L$257)+O.4!L$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!M$244,O.4!M$255)+SUM(O.4!M$245,O.4!M$256)-SUM(O.4!M$246,O.4!M$257)+O.4!M$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!N$244,O.4!N$255)+SUM(O.4!N$245,O.4!N$256)-SUM(O.4!N$246,O.4!N$257)+O.4!N$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!O$244,O.4!O$255)+SUM(O.4!O$245,O.4!O$256)-SUM(O.4!O$246,O.4!O$257)+O.4!O$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!P$244,O.4!P$255)+SUM(O.4!P$245,O.4!P$256)-SUM(O.4!P$246,O.4!P$257)+O.4!P$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!Q$244,O.4!Q$255)+SUM(O.4!Q$245,O.4!Q$256)-SUM(O.4!Q$246,O.4!Q$257)+O.4!Q$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!R$244,O.4!R$255)+SUM(O.4!R$245,O.4!R$256)-SUM(O.4!R$246,O.4!R$257)+O.4!R$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!S$244,O.4!S$255)+SUM(O.4!S$245,O.4!S$256)-SUM(O.4!S$246,O.4!S$257)+O.4!S$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!T$244,O.4!T$255)+SUM(O.4!T$245,O.4!T$256)-SUM(O.4!T$246,O.4!T$257)+O.4!T$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!U$244,O.4!U$255)+SUM(O.4!U$245,O.4!U$256)-SUM(O.4!U$246,O.4!U$257)+O.4!U$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!V$244,O.4!V$255)+SUM(O.4!V$245,O.4!V$256)-SUM(O.4!V$246,O.4!V$257)+O.4!V$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!W$244,O.4!W$255)+SUM(O.4!W$245,O.4!W$256)-SUM(O.4!W$246,O.4!W$257)+O.4!W$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!X$244,O.4!X$255)+SUM(O.4!X$245,O.4!X$256)-SUM(O.4!X$246,O.4!X$257)+O.4!X$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!Y$244,O.4!Y$255)+SUM(O.4!Y$245,O.4!Y$256)-SUM(O.4!Y$246,O.4!Y$257)+O.4!Y$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!Z$244,O.4!Z$255)+SUM(O.4!Z$245,O.4!Z$256)-SUM(O.4!Z$246,O.4!Z$257)+O.4!Z$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AA$244,O.4!AA$255)+SUM(O.4!AA$245,O.4!AA$256)-SUM(O.4!AA$246,O.4!AA$257)+O.4!AA$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AB$244,O.4!AB$255)+SUM(O.4!AB$245,O.4!AB$256)-SUM(O.4!AB$246,O.4!AB$257)+O.4!AB$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AC$244,O.4!AC$255)+SUM(O.4!AC$245,O.4!AC$256)-SUM(O.4!AC$246,O.4!AC$257)+O.4!AC$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AD$244,O.4!AD$255)+SUM(O.4!AD$245,O.4!AD$256)-SUM(O.4!AD$246,O.4!AD$257)+O.4!AD$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AE$244,O.4!AE$255)+SUM(O.4!AE$245,O.4!AE$256)-SUM(O.4!AE$246,O.4!AE$257)+O.4!AE$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AF$244,O.4!AF$255)+SUM(O.4!AF$245,O.4!AF$256)-SUM(O.4!AF$246,O.4!AF$257)+O.4!AF$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AG$244,O.4!AG$255)+SUM(O.4!AG$245,O.4!AG$256)-SUM(O.4!AG$246,O.4!AG$257)+O.4!AG$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AH$244,O.4!AH$255)+SUM(O.4!AH$245,O.4!AH$256)-SUM(O.4!AH$246,O.4!AH$257)+O.4!AH$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AI$244,O.4!AI$255)+SUM(O.4!AI$245,O.4!AI$256)-SUM(O.4!AI$246,O.4!AI$257)+O.4!AI$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AJ$244,O.4!AJ$255)+SUM(O.4!AJ$245,O.4!AJ$256)-SUM(O.4!AJ$246,O.4!AJ$257)+O.4!AJ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AK$244,O.4!AK$255)+SUM(O.4!AK$245,O.4!AK$256)-SUM(O.4!AK$246,O.4!AK$257)+O.4!AK$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AL$244,O.4!AL$255)+SUM(O.4!AL$245,O.4!AL$256)-SUM(O.4!AL$246,O.4!AL$257)+O.4!AL$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AM$244,O.4!AM$255)+SUM(O.4!AM$245,O.4!AM$256)-SUM(O.4!AM$246,O.4!AM$257)+O.4!AM$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AN$244,O.4!AN$255)+SUM(O.4!AN$245,O.4!AN$256)-SUM(O.4!AN$246,O.4!AN$257)+O.4!AN$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AO$244,O.4!AO$255)+SUM(O.4!AO$245,O.4!AO$256)-SUM(O.4!AO$246,O.4!AO$257)+O.4!AO$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AP$244,O.4!AP$255)+SUM(O.4!AP$245,O.4!AP$256)-SUM(O.4!AP$246,O.4!AP$257)+O.4!AP$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AQ$244,O.4!AQ$255)+SUM(O.4!AQ$245,O.4!AQ$256)-SUM(O.4!AQ$246,O.4!AQ$257)+O.4!AQ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AR$244,O.4!AR$255)+SUM(O.4!AR$245,O.4!AR$256)-SUM(O.4!AR$246,O.4!AR$257)+O.4!AR$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AS$244,O.4!AS$255)+SUM(O.4!AS$245,O.4!AS$256)-SUM(O.4!AS$246,O.4!AS$257)+O.4!AS$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AT$244,O.4!AT$255)+SUM(O.4!AT$245,O.4!AT$256)-SUM(O.4!AT$246,O.4!AT$257)+O.4!AT$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AU$244,O.4!AU$255)+SUM(O.4!AU$245,O.4!AU$256)-SUM(O.4!AU$246,O.4!AU$257)+O.4!AU$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AV$244,O.4!AV$255)+SUM(O.4!AV$245,O.4!AV$256)-SUM(O.4!AV$246,O.4!AV$257)+O.4!AV$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AW$244,O.4!AW$255)+SUM(O.4!AW$245,O.4!AW$256)-SUM(O.4!AW$246,O.4!AW$257)+O.4!AW$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AX$244,O.4!AX$255)+SUM(O.4!AX$245,O.4!AX$256)-SUM(O.4!AX$246,O.4!AX$257)+O.4!AX$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AY$244,O.4!AY$255)+SUM(O.4!AY$245,O.4!AY$256)-SUM(O.4!AY$246,O.4!AY$257)+O.4!AY$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!AZ$244,O.4!AZ$255)+SUM(O.4!AZ$245,O.4!AZ$256)-SUM(O.4!AZ$246,O.4!AZ$257)+O.4!AZ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BA$244,O.4!BA$255)+SUM(O.4!BA$245,O.4!BA$256)-SUM(O.4!BA$246,O.4!BA$257)+O.4!BA$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BB$244,O.4!BB$255)+SUM(O.4!BB$245,O.4!BB$256)-SUM(O.4!BB$246,O.4!BB$257)+O.4!BB$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BC$244,O.4!BC$255)+SUM(O.4!BC$245,O.4!BC$256)-SUM(O.4!BC$246,O.4!BC$257)+O.4!BC$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BD$244,O.4!BD$255)+SUM(O.4!BD$245,O.4!BD$256)-SUM(O.4!BD$246,O.4!BD$257)+O.4!BD$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BE$244,O.4!BE$255)+SUM(O.4!BE$245,O.4!BE$256)-SUM(O.4!BE$246,O.4!BE$257)+O.4!BE$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BF$244,O.4!BF$255)+SUM(O.4!BF$245,O.4!BF$256)-SUM(O.4!BF$246,O.4!BF$257)+O.4!BF$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BG$244,O.4!BG$255)+SUM(O.4!BG$245,O.4!BG$256)-SUM(O.4!BG$246,O.4!BG$257)+O.4!BG$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BH$244,O.4!BH$255)+SUM(O.4!BH$245,O.4!BH$256)-SUM(O.4!BH$246,O.4!BH$257)+O.4!BH$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BI$244,O.4!BI$255)+SUM(O.4!BI$245,O.4!BI$256)-SUM(O.4!BI$246,O.4!BI$257)+O.4!BI$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BJ$244,O.4!BJ$255)+SUM(O.4!BJ$245,O.4!BJ$256)-SUM(O.4!BJ$246,O.4!BJ$257)+O.4!BJ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BK$244,O.4!BK$255)+SUM(O.4!BK$245,O.4!BK$256)-SUM(O.4!BK$246,O.4!BK$257)+O.4!BK$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BL$244,O.4!BL$255)+SUM(O.4!BL$245,O.4!BL$256)-SUM(O.4!BL$246,O.4!BL$257)+O.4!BL$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BM$244,O.4!BM$255)+SUM(O.4!BM$245,O.4!BM$256)-SUM(O.4!BM$246,O.4!BM$257)+O.4!BM$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BN$244,O.4!BN$255)+SUM(O.4!BN$245,O.4!BN$256)-SUM(O.4!BN$246,O.4!BN$257)+O.4!BN$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BO$244,O.4!BO$255)+SUM(O.4!BO$245,O.4!BO$256)-SUM(O.4!BO$246,O.4!BO$257)+O.4!BO$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BP$244,O.4!BP$255)+SUM(O.4!BP$245,O.4!BP$256)-SUM(O.4!BP$246,O.4!BP$257)+O.4!BP$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BQ$244,O.4!BQ$255)+SUM(O.4!BQ$245,O.4!BQ$256)-SUM(O.4!BQ$246,O.4!BQ$257)+O.4!BQ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BR$244,O.4!BR$255)+SUM(O.4!BR$245,O.4!BR$256)-SUM(O.4!BR$246,O.4!BR$257)+O.4!BR$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BS$244,O.4!BS$255)+SUM(O.4!BS$245,O.4!BS$256)-SUM(O.4!BS$246,O.4!BS$257)+O.4!BS$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BT$244,O.4!BT$255)+SUM(O.4!BT$245,O.4!BT$256)-SUM(O.4!BT$246,O.4!BT$257)+O.4!BT$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BU$244,O.4!BU$255)+SUM(O.4!BU$245,O.4!BU$256)-SUM(O.4!BU$246,O.4!BU$257)+O.4!BU$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BV$244,O.4!BV$255)+SUM(O.4!BV$245,O.4!BV$256)-SUM(O.4!BV$246,O.4!BV$257)+O.4!BV$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BW$244,O.4!BW$255)+SUM(O.4!BW$245,O.4!BW$256)-SUM(O.4!BW$246,O.4!BW$257)+O.4!BW$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BX$244,O.4!BX$255)+SUM(O.4!BX$245,O.4!BX$256)-SUM(O.4!BX$246,O.4!BX$257)+O.4!BX$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BY$244,O.4!BY$255)+SUM(O.4!BY$245,O.4!BY$256)-SUM(O.4!BY$246,O.4!BY$257)+O.4!BY$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!BZ$244,O.4!BZ$255)+SUM(O.4!BZ$245,O.4!BZ$256)-SUM(O.4!BZ$246,O.4!BZ$257)+O.4!BZ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!CA$244,O.4!CA$255)+SUM(O.4!CA$245,O.4!CA$256)-SUM(O.4!CA$246,O.4!CA$257)+O.4!CA$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!CB$244,O.4!CB$255)+SUM(O.4!CB$245,O.4!CB$256)-SUM(O.4!CB$246,O.4!CB$257)+O.4!CB$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!CC$244,O.4!CC$255)+SUM(O.4!CC$245,O.4!CC$256)-SUM(O.4!CC$246,O.4!CC$257)+O.4!CC$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!CD$244,O.4!CD$255)+SUM(O.4!CD$245,O.4!CD$256)-SUM(O.4!CD$246,O.4!CD$257)+O.4!CD$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!CE$244,O.4!CE$255)+SUM(O.4!CE$245,O.4!CE$256)-SUM(O.4!CE$246,O.4!CE$257)+O.4!CE$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!CF$244,O.4!CF$255)+SUM(O.4!CF$245,O.4!CF$256)-SUM(O.4!CF$246,O.4!CF$257)+O.4!CF$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!CG$244,O.4!CG$255)+SUM(O.4!CG$245,O.4!CG$256)-SUM(O.4!CG$246,O.4!CG$257)+O.4!CG$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!CH$244,O.4!CH$255)+SUM(O.4!CH$245,O.4!CH$256)-SUM(O.4!CH$246,O.4!CH$257)+O.4!CH$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!CI$244,O.4!CI$255)+SUM(O.4!CI$245,O.4!CI$256)-SUM(O.4!CI$246,O.4!CI$257)+O.4!CI$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!CJ$244,O.4!CJ$255)+SUM(O.4!CJ$245,O.4!CJ$256)-SUM(O.4!CJ$246,O.4!CJ$257)+O.4!CJ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!CK$244,O.4!CK$255)+SUM(O.4!CK$245,O.4!CK$256)-SUM(O.4!CK$246,O.4!CK$257)+O.4!CK$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!CL$244,O.4!CL$255)+SUM(O.4!CL$245,O.4!CL$256)-SUM(O.4!CL$246,O.4!CL$257)+O.4!CL$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!CM$244,O.4!CM$255)+SUM(O.4!CM$245,O.4!CM$256)-SUM(O.4!CM$246,O.4!CM$257)+O.4!CM$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!CN$244,O.4!CN$255)+SUM(O.4!CN$245,O.4!CN$256)-SUM(O.4!CN$246,O.4!CN$257)+O.4!CN$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!CO$244,O.4!CO$255)+SUM(O.4!CO$245,O.4!CO$256)-SUM(O.4!CO$246,O.4!CO$257)+O.4!CO$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!CP$244,O.4!CP$255)+SUM(O.4!CP$245,O.4!CP$256)-SUM(O.4!CP$246,O.4!CP$257)+O.4!CP$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!CQ$244,O.4!CQ$255)+SUM(O.4!CQ$245,O.4!CQ$256)-SUM(O.4!CQ$246,O.4!CQ$257)+O.4!CQ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!CR$244,O.4!CR$255)+SUM(O.4!CR$245,O.4!CR$256)-SUM(O.4!CR$246,O.4!CR$257)+O.4!CR$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.4!CS$244,O.4!CS$255)+SUM(O.4!CS$245,O.4!CS$256)-SUM(O.4!CS$246,O.4!CS$257)+O.4!CS$247*(1+'S&S'!$F15)","v":0}]
[]
[null,null,"NET CASH FLOW FOR SCENARIO ANALYSIS OF FRR(C)"]
[]
[null,null,"Cost-effectiveness analysis"]
[null,null,"Pesimistic scenario",null,{"$f":"G298+NPV(G.Asm!$F$76,H298:INDEX(H298:CS298,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G298:CS298)","v":0},{"$f":"-SUM(O.4!G$244,O.4!G$255)*(1+'S&S'!$E$24)+SUM(O.4!G$245,O.4!G$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!G$246,O.4!G$257)*(1+'S&S'!$E$26)+G$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!H$244,O.4!H$255)*(1+'S&S'!$E$24)+SUM(O.4!H$245,O.4!H$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!H$246,O.4!H$257)*(1+'S&S'!$E$26)+H$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!I$244,O.4!I$255)*(1+'S&S'!$E$24)+SUM(O.4!I$245,O.4!I$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!I$246,O.4!I$257)*(1+'S&S'!$E$26)+I$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!J$244,O.4!J$255)*(1+'S&S'!$E$24)+SUM(O.4!J$245,O.4!J$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!J$246,O.4!J$257)*(1+'S&S'!$E$26)+J$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!K$244,O.4!K$255)*(1+'S&S'!$E$24)+SUM(O.4!K$245,O.4!K$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!K$246,O.4!K$257)*(1+'S&S'!$E$26)+K$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!L$244,O.4!L$255)*(1+'S&S'!$E$24)+SUM(O.4!L$245,O.4!L$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!L$246,O.4!L$257)*(1+'S&S'!$E$26)+L$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!M$244,O.4!M$255)*(1+'S&S'!$E$24)+SUM(O.4!M$245,O.4!M$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!M$246,O.4!M$257)*(1+'S&S'!$E$26)+M$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!N$244,O.4!N$255)*(1+'S&S'!$E$24)+SUM(O.4!N$245,O.4!N$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!N$246,O.4!N$257)*(1+'S&S'!$E$26)+N$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!O$244,O.4!O$255)*(1+'S&S'!$E$24)+SUM(O.4!O$245,O.4!O$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!O$246,O.4!O$257)*(1+'S&S'!$E$26)+O$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!P$244,O.4!P$255)*(1+'S&S'!$E$24)+SUM(O.4!P$245,O.4!P$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!P$246,O.4!P$257)*(1+'S&S'!$E$26)+P$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!Q$244,O.4!Q$255)*(1+'S&S'!$E$24)+SUM(O.4!Q$245,O.4!Q$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!Q$246,O.4!Q$257)*(1+'S&S'!$E$26)+Q$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!R$244,O.4!R$255)*(1+'S&S'!$E$24)+SUM(O.4!R$245,O.4!R$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!R$246,O.4!R$257)*(1+'S&S'!$E$26)+R$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!S$244,O.4!S$255)*(1+'S&S'!$E$24)+SUM(O.4!S$245,O.4!S$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!S$246,O.4!S$257)*(1+'S&S'!$E$26)+S$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!T$244,O.4!T$255)*(1+'S&S'!$E$24)+SUM(O.4!T$245,O.4!T$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!T$246,O.4!T$257)*(1+'S&S'!$E$26)+T$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!U$244,O.4!U$255)*(1+'S&S'!$E$24)+SUM(O.4!U$245,O.4!U$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!U$246,O.4!U$257)*(1+'S&S'!$E$26)+U$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!V$244,O.4!V$255)*(1+'S&S'!$E$24)+SUM(O.4!V$245,O.4!V$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!V$246,O.4!V$257)*(1+'S&S'!$E$26)+V$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!W$244,O.4!W$255)*(1+'S&S'!$E$24)+SUM(O.4!W$245,O.4!W$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!W$246,O.4!W$257)*(1+'S&S'!$E$26)+W$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!X$244,O.4!X$255)*(1+'S&S'!$E$24)+SUM(O.4!X$245,O.4!X$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!X$246,O.4!X$257)*(1+'S&S'!$E$26)+X$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!Y$244,O.4!Y$255)*(1+'S&S'!$E$24)+SUM(O.4!Y$245,O.4!Y$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!Y$246,O.4!Y$257)*(1+'S&S'!$E$26)+Y$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!Z$244,O.4!Z$255)*(1+'S&S'!$E$24)+SUM(O.4!Z$245,O.4!Z$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!Z$246,O.4!Z$257)*(1+'S&S'!$E$26)+Z$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AA$244,O.4!AA$255)*(1+'S&S'!$E$24)+SUM(O.4!AA$245,O.4!AA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AA$246,O.4!AA$257)*(1+'S&S'!$E$26)+AA$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AB$244,O.4!AB$255)*(1+'S&S'!$E$24)+SUM(O.4!AB$245,O.4!AB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AB$246,O.4!AB$257)*(1+'S&S'!$E$26)+AB$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AC$244,O.4!AC$255)*(1+'S&S'!$E$24)+SUM(O.4!AC$245,O.4!AC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AC$246,O.4!AC$257)*(1+'S&S'!$E$26)+AC$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AD$244,O.4!AD$255)*(1+'S&S'!$E$24)+SUM(O.4!AD$245,O.4!AD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AD$246,O.4!AD$257)*(1+'S&S'!$E$26)+AD$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AE$244,O.4!AE$255)*(1+'S&S'!$E$24)+SUM(O.4!AE$245,O.4!AE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AE$246,O.4!AE$257)*(1+'S&S'!$E$26)+AE$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AF$244,O.4!AF$255)*(1+'S&S'!$E$24)+SUM(O.4!AF$245,O.4!AF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AF$246,O.4!AF$257)*(1+'S&S'!$E$26)+AF$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AG$244,O.4!AG$255)*(1+'S&S'!$E$24)+SUM(O.4!AG$245,O.4!AG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AG$246,O.4!AG$257)*(1+'S&S'!$E$26)+AG$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AH$244,O.4!AH$255)*(1+'S&S'!$E$24)+SUM(O.4!AH$245,O.4!AH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AH$246,O.4!AH$257)*(1+'S&S'!$E$26)+AH$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AI$244,O.4!AI$255)*(1+'S&S'!$E$24)+SUM(O.4!AI$245,O.4!AI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AI$246,O.4!AI$257)*(1+'S&S'!$E$26)+AI$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AJ$244,O.4!AJ$255)*(1+'S&S'!$E$24)+SUM(O.4!AJ$245,O.4!AJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AJ$246,O.4!AJ$257)*(1+'S&S'!$E$26)+AJ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AK$244,O.4!AK$255)*(1+'S&S'!$E$24)+SUM(O.4!AK$245,O.4!AK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AK$246,O.4!AK$257)*(1+'S&S'!$E$26)+AK$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AL$244,O.4!AL$255)*(1+'S&S'!$E$24)+SUM(O.4!AL$245,O.4!AL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AL$246,O.4!AL$257)*(1+'S&S'!$E$26)+AL$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AM$244,O.4!AM$255)*(1+'S&S'!$E$24)+SUM(O.4!AM$245,O.4!AM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AM$246,O.4!AM$257)*(1+'S&S'!$E$26)+AM$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AN$244,O.4!AN$255)*(1+'S&S'!$E$24)+SUM(O.4!AN$245,O.4!AN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AN$246,O.4!AN$257)*(1+'S&S'!$E$26)+AN$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AO$244,O.4!AO$255)*(1+'S&S'!$E$24)+SUM(O.4!AO$245,O.4!AO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AO$246,O.4!AO$257)*(1+'S&S'!$E$26)+AO$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AP$244,O.4!AP$255)*(1+'S&S'!$E$24)+SUM(O.4!AP$245,O.4!AP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AP$246,O.4!AP$257)*(1+'S&S'!$E$26)+AP$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AQ$244,O.4!AQ$255)*(1+'S&S'!$E$24)+SUM(O.4!AQ$245,O.4!AQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AQ$246,O.4!AQ$257)*(1+'S&S'!$E$26)+AQ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AR$244,O.4!AR$255)*(1+'S&S'!$E$24)+SUM(O.4!AR$245,O.4!AR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AR$246,O.4!AR$257)*(1+'S&S'!$E$26)+AR$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AS$244,O.4!AS$255)*(1+'S&S'!$E$24)+SUM(O.4!AS$245,O.4!AS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AS$246,O.4!AS$257)*(1+'S&S'!$E$26)+AS$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AT$244,O.4!AT$255)*(1+'S&S'!$E$24)+SUM(O.4!AT$245,O.4!AT$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AT$246,O.4!AT$257)*(1+'S&S'!$E$26)+AT$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AU$244,O.4!AU$255)*(1+'S&S'!$E$24)+SUM(O.4!AU$245,O.4!AU$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AU$246,O.4!AU$257)*(1+'S&S'!$E$26)+AU$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AV$244,O.4!AV$255)*(1+'S&S'!$E$24)+SUM(O.4!AV$245,O.4!AV$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AV$246,O.4!AV$257)*(1+'S&S'!$E$26)+AV$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AW$244,O.4!AW$255)*(1+'S&S'!$E$24)+SUM(O.4!AW$245,O.4!AW$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AW$246,O.4!AW$257)*(1+'S&S'!$E$26)+AW$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AX$244,O.4!AX$255)*(1+'S&S'!$E$24)+SUM(O.4!AX$245,O.4!AX$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AX$246,O.4!AX$257)*(1+'S&S'!$E$26)+AX$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AY$244,O.4!AY$255)*(1+'S&S'!$E$24)+SUM(O.4!AY$245,O.4!AY$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AY$246,O.4!AY$257)*(1+'S&S'!$E$26)+AY$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!AZ$244,O.4!AZ$255)*(1+'S&S'!$E$24)+SUM(O.4!AZ$245,O.4!AZ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!AZ$246,O.4!AZ$257)*(1+'S&S'!$E$26)+AZ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BA$244,O.4!BA$255)*(1+'S&S'!$E$24)+SUM(O.4!BA$245,O.4!BA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BA$246,O.4!BA$257)*(1+'S&S'!$E$26)+BA$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BB$244,O.4!BB$255)*(1+'S&S'!$E$24)+SUM(O.4!BB$245,O.4!BB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BB$246,O.4!BB$257)*(1+'S&S'!$E$26)+BB$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BC$244,O.4!BC$255)*(1+'S&S'!$E$24)+SUM(O.4!BC$245,O.4!BC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BC$246,O.4!BC$257)*(1+'S&S'!$E$26)+BC$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BD$244,O.4!BD$255)*(1+'S&S'!$E$24)+SUM(O.4!BD$245,O.4!BD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BD$246,O.4!BD$257)*(1+'S&S'!$E$26)+BD$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BE$244,O.4!BE$255)*(1+'S&S'!$E$24)+SUM(O.4!BE$245,O.4!BE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BE$246,O.4!BE$257)*(1+'S&S'!$E$26)+BE$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BF$244,O.4!BF$255)*(1+'S&S'!$E$24)+SUM(O.4!BF$245,O.4!BF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BF$246,O.4!BF$257)*(1+'S&S'!$E$26)+BF$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BG$244,O.4!BG$255)*(1+'S&S'!$E$24)+SUM(O.4!BG$245,O.4!BG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BG$246,O.4!BG$257)*(1+'S&S'!$E$26)+BG$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BH$244,O.4!BH$255)*(1+'S&S'!$E$24)+SUM(O.4!BH$245,O.4!BH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BH$246,O.4!BH$257)*(1+'S&S'!$E$26)+BH$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BI$244,O.4!BI$255)*(1+'S&S'!$E$24)+SUM(O.4!BI$245,O.4!BI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BI$246,O.4!BI$257)*(1+'S&S'!$E$26)+BI$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BJ$244,O.4!BJ$255)*(1+'S&S'!$E$24)+SUM(O.4!BJ$245,O.4!BJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BJ$246,O.4!BJ$257)*(1+'S&S'!$E$26)+BJ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BK$244,O.4!BK$255)*(1+'S&S'!$E$24)+SUM(O.4!BK$245,O.4!BK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BK$246,O.4!BK$257)*(1+'S&S'!$E$26)+BK$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BL$244,O.4!BL$255)*(1+'S&S'!$E$24)+SUM(O.4!BL$245,O.4!BL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BL$246,O.4!BL$257)*(1+'S&S'!$E$26)+BL$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BM$244,O.4!BM$255)*(1+'S&S'!$E$24)+SUM(O.4!BM$245,O.4!BM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BM$246,O.4!BM$257)*(1+'S&S'!$E$26)+BM$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BN$244,O.4!BN$255)*(1+'S&S'!$E$24)+SUM(O.4!BN$245,O.4!BN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BN$246,O.4!BN$257)*(1+'S&S'!$E$26)+BN$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BO$244,O.4!BO$255)*(1+'S&S'!$E$24)+SUM(O.4!BO$245,O.4!BO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BO$246,O.4!BO$257)*(1+'S&S'!$E$26)+BO$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BP$244,O.4!BP$255)*(1+'S&S'!$E$24)+SUM(O.4!BP$245,O.4!BP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BP$246,O.4!BP$257)*(1+'S&S'!$E$26)+BP$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BQ$244,O.4!BQ$255)*(1+'S&S'!$E$24)+SUM(O.4!BQ$245,O.4!BQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BQ$246,O.4!BQ$257)*(1+'S&S'!$E$26)+BQ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BR$244,O.4!BR$255)*(1+'S&S'!$E$24)+SUM(O.4!BR$245,O.4!BR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BR$246,O.4!BR$257)*(1+'S&S'!$E$26)+BR$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BS$244,O.4!BS$255)*(1+'S&S'!$E$24)+SUM(O.4!BS$245,O.4!BS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BS$246,O.4!BS$257)*(1+'S&S'!$E$26)+BS$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BT$244,O.4!BT$255)*(1+'S&S'!$E$24)+SUM(O.4!BT$245,O.4!BT$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BT$246,O.4!BT$257)*(1+'S&S'!$E$26)+BT$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BU$244,O.4!BU$255)*(1+'S&S'!$E$24)+SUM(O.4!BU$245,O.4!BU$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BU$246,O.4!BU$257)*(1+'S&S'!$E$26)+BU$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BV$244,O.4!BV$255)*(1+'S&S'!$E$24)+SUM(O.4!BV$245,O.4!BV$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BV$246,O.4!BV$257)*(1+'S&S'!$E$26)+BV$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BW$244,O.4!BW$255)*(1+'S&S'!$E$24)+SUM(O.4!BW$245,O.4!BW$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BW$246,O.4!BW$257)*(1+'S&S'!$E$26)+BW$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BX$244,O.4!BX$255)*(1+'S&S'!$E$24)+SUM(O.4!BX$245,O.4!BX$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BX$246,O.4!BX$257)*(1+'S&S'!$E$26)+BX$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BY$244,O.4!BY$255)*(1+'S&S'!$E$24)+SUM(O.4!BY$245,O.4!BY$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BY$246,O.4!BY$257)*(1+'S&S'!$E$26)+BY$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!BZ$244,O.4!BZ$255)*(1+'S&S'!$E$24)+SUM(O.4!BZ$245,O.4!BZ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!BZ$246,O.4!BZ$257)*(1+'S&S'!$E$26)+BZ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!CA$244,O.4!CA$255)*(1+'S&S'!$E$24)+SUM(O.4!CA$245,O.4!CA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!CA$246,O.4!CA$257)*(1+'S&S'!$E$26)+CA$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!CB$244,O.4!CB$255)*(1+'S&S'!$E$24)+SUM(O.4!CB$245,O.4!CB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!CB$246,O.4!CB$257)*(1+'S&S'!$E$26)+CB$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!CC$244,O.4!CC$255)*(1+'S&S'!$E$24)+SUM(O.4!CC$245,O.4!CC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!CC$246,O.4!CC$257)*(1+'S&S'!$E$26)+CC$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!CD$244,O.4!CD$255)*(1+'S&S'!$E$24)+SUM(O.4!CD$245,O.4!CD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!CD$246,O.4!CD$257)*(1+'S&S'!$E$26)+CD$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!CE$244,O.4!CE$255)*(1+'S&S'!$E$24)+SUM(O.4!CE$245,O.4!CE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!CE$246,O.4!CE$257)*(1+'S&S'!$E$26)+CE$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!CF$244,O.4!CF$255)*(1+'S&S'!$E$24)+SUM(O.4!CF$245,O.4!CF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!CF$246,O.4!CF$257)*(1+'S&S'!$E$26)+CF$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!CG$244,O.4!CG$255)*(1+'S&S'!$E$24)+SUM(O.4!CG$245,O.4!CG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!CG$246,O.4!CG$257)*(1+'S&S'!$E$26)+CG$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!CH$244,O.4!CH$255)*(1+'S&S'!$E$24)+SUM(O.4!CH$245,O.4!CH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!CH$246,O.4!CH$257)*(1+'S&S'!$E$26)+CH$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!CI$244,O.4!CI$255)*(1+'S&S'!$E$24)+SUM(O.4!CI$245,O.4!CI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!CI$246,O.4!CI$257)*(1+'S&S'!$E$26)+CI$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!CJ$244,O.4!CJ$255)*(1+'S&S'!$E$24)+SUM(O.4!CJ$245,O.4!CJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!CJ$246,O.4!CJ$257)*(1+'S&S'!$E$26)+CJ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!CK$244,O.4!CK$255)*(1+'S&S'!$E$24)+SUM(O.4!CK$245,O.4!CK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!CK$246,O.4!CK$257)*(1+'S&S'!$E$26)+CK$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!CL$244,O.4!CL$255)*(1+'S&S'!$E$24)+SUM(O.4!CL$245,O.4!CL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!CL$246,O.4!CL$257)*(1+'S&S'!$E$26)+CL$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!CM$244,O.4!CM$255)*(1+'S&S'!$E$24)+SUM(O.4!CM$245,O.4!CM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!CM$246,O.4!CM$257)*(1+'S&S'!$E$26)+CM$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!CN$244,O.4!CN$255)*(1+'S&S'!$E$24)+SUM(O.4!CN$245,O.4!CN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!CN$246,O.4!CN$257)*(1+'S&S'!$E$26)+CN$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!CO$244,O.4!CO$255)*(1+'S&S'!$E$24)+SUM(O.4!CO$245,O.4!CO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!CO$246,O.4!CO$257)*(1+'S&S'!$E$26)+CO$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!CP$244,O.4!CP$255)*(1+'S&S'!$E$24)+SUM(O.4!CP$245,O.4!CP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!CP$246,O.4!CP$257)*(1+'S&S'!$E$26)+CP$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!CQ$244,O.4!CQ$255)*(1+'S&S'!$E$24)+SUM(O.4!CQ$245,O.4!CQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!CQ$246,O.4!CQ$257)*(1+'S&S'!$E$26)+CQ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!CR$244,O.4!CR$255)*(1+'S&S'!$E$24)+SUM(O.4!CR$245,O.4!CR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!CR$246,O.4!CR$257)*(1+'S&S'!$E$26)+CR$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.4!CS$244,O.4!CS$255)*(1+'S&S'!$E$24)+SUM(O.4!CS$245,O.4!CS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.4!CS$246,O.4!CS$257)*(1+'S&S'!$E$26)+CS$247*(1+'S&S'!$E$28)","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G299+NPV(G.Asm!$F$76,H299:INDEX(H299:CS299,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G299:CS299)","v":0},{"$f":"-SUM(O.4!G$244,O.4!G$255)*(1+'S&S'!$G$24)+SUM(O.4!G$245,O.4!G$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!G$246,O.4!G$257)*(1+'S&S'!$G$26)+G$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!H$244,O.4!H$255)*(1+'S&S'!$G$24)+SUM(O.4!H$245,O.4!H$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!H$246,O.4!H$257)*(1+'S&S'!$G$26)+H$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!I$244,O.4!I$255)*(1+'S&S'!$G$24)+SUM(O.4!I$245,O.4!I$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!I$246,O.4!I$257)*(1+'S&S'!$G$26)+I$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!J$244,O.4!J$255)*(1+'S&S'!$G$24)+SUM(O.4!J$245,O.4!J$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!J$246,O.4!J$257)*(1+'S&S'!$G$26)+J$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!K$244,O.4!K$255)*(1+'S&S'!$G$24)+SUM(O.4!K$245,O.4!K$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!K$246,O.4!K$257)*(1+'S&S'!$G$26)+K$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!L$244,O.4!L$255)*(1+'S&S'!$G$24)+SUM(O.4!L$245,O.4!L$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!L$246,O.4!L$257)*(1+'S&S'!$G$26)+L$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!M$244,O.4!M$255)*(1+'S&S'!$G$24)+SUM(O.4!M$245,O.4!M$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!M$246,O.4!M$257)*(1+'S&S'!$G$26)+M$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!N$244,O.4!N$255)*(1+'S&S'!$G$24)+SUM(O.4!N$245,O.4!N$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!N$246,O.4!N$257)*(1+'S&S'!$G$26)+N$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!O$244,O.4!O$255)*(1+'S&S'!$G$24)+SUM(O.4!O$245,O.4!O$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!O$246,O.4!O$257)*(1+'S&S'!$G$26)+O$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!P$244,O.4!P$255)*(1+'S&S'!$G$24)+SUM(O.4!P$245,O.4!P$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!P$246,O.4!P$257)*(1+'S&S'!$G$26)+P$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!Q$244,O.4!Q$255)*(1+'S&S'!$G$24)+SUM(O.4!Q$245,O.4!Q$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!Q$246,O.4!Q$257)*(1+'S&S'!$G$26)+Q$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!R$244,O.4!R$255)*(1+'S&S'!$G$24)+SUM(O.4!R$245,O.4!R$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!R$246,O.4!R$257)*(1+'S&S'!$G$26)+R$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!S$244,O.4!S$255)*(1+'S&S'!$G$24)+SUM(O.4!S$245,O.4!S$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!S$246,O.4!S$257)*(1+'S&S'!$G$26)+S$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!T$244,O.4!T$255)*(1+'S&S'!$G$24)+SUM(O.4!T$245,O.4!T$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!T$246,O.4!T$257)*(1+'S&S'!$G$26)+T$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!U$244,O.4!U$255)*(1+'S&S'!$G$24)+SUM(O.4!U$245,O.4!U$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!U$246,O.4!U$257)*(1+'S&S'!$G$26)+U$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!V$244,O.4!V$255)*(1+'S&S'!$G$24)+SUM(O.4!V$245,O.4!V$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!V$246,O.4!V$257)*(1+'S&S'!$G$26)+V$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!W$244,O.4!W$255)*(1+'S&S'!$G$24)+SUM(O.4!W$245,O.4!W$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!W$246,O.4!W$257)*(1+'S&S'!$G$26)+W$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!X$244,O.4!X$255)*(1+'S&S'!$G$24)+SUM(O.4!X$245,O.4!X$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!X$246,O.4!X$257)*(1+'S&S'!$G$26)+X$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!Y$244,O.4!Y$255)*(1+'S&S'!$G$24)+SUM(O.4!Y$245,O.4!Y$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!Y$246,O.4!Y$257)*(1+'S&S'!$G$26)+Y$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!Z$244,O.4!Z$255)*(1+'S&S'!$G$24)+SUM(O.4!Z$245,O.4!Z$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!Z$246,O.4!Z$257)*(1+'S&S'!$G$26)+Z$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AA$244,O.4!AA$255)*(1+'S&S'!$G$24)+SUM(O.4!AA$245,O.4!AA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AA$246,O.4!AA$257)*(1+'S&S'!$G$26)+AA$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AB$244,O.4!AB$255)*(1+'S&S'!$G$24)+SUM(O.4!AB$245,O.4!AB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AB$246,O.4!AB$257)*(1+'S&S'!$G$26)+AB$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AC$244,O.4!AC$255)*(1+'S&S'!$G$24)+SUM(O.4!AC$245,O.4!AC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AC$246,O.4!AC$257)*(1+'S&S'!$G$26)+AC$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AD$244,O.4!AD$255)*(1+'S&S'!$G$24)+SUM(O.4!AD$245,O.4!AD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AD$246,O.4!AD$257)*(1+'S&S'!$G$26)+AD$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AE$244,O.4!AE$255)*(1+'S&S'!$G$24)+SUM(O.4!AE$245,O.4!AE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AE$246,O.4!AE$257)*(1+'S&S'!$G$26)+AE$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AF$244,O.4!AF$255)*(1+'S&S'!$G$24)+SUM(O.4!AF$245,O.4!AF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AF$246,O.4!AF$257)*(1+'S&S'!$G$26)+AF$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AG$244,O.4!AG$255)*(1+'S&S'!$G$24)+SUM(O.4!AG$245,O.4!AG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AG$246,O.4!AG$257)*(1+'S&S'!$G$26)+AG$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AH$244,O.4!AH$255)*(1+'S&S'!$G$24)+SUM(O.4!AH$245,O.4!AH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AH$246,O.4!AH$257)*(1+'S&S'!$G$26)+AH$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AI$244,O.4!AI$255)*(1+'S&S'!$G$24)+SUM(O.4!AI$245,O.4!AI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AI$246,O.4!AI$257)*(1+'S&S'!$G$26)+AI$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AJ$244,O.4!AJ$255)*(1+'S&S'!$G$24)+SUM(O.4!AJ$245,O.4!AJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AJ$246,O.4!AJ$257)*(1+'S&S'!$G$26)+AJ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AK$244,O.4!AK$255)*(1+'S&S'!$G$24)+SUM(O.4!AK$245,O.4!AK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AK$246,O.4!AK$257)*(1+'S&S'!$G$26)+AK$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AL$244,O.4!AL$255)*(1+'S&S'!$G$24)+SUM(O.4!AL$245,O.4!AL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AL$246,O.4!AL$257)*(1+'S&S'!$G$26)+AL$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AM$244,O.4!AM$255)*(1+'S&S'!$G$24)+SUM(O.4!AM$245,O.4!AM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AM$246,O.4!AM$257)*(1+'S&S'!$G$26)+AM$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AN$244,O.4!AN$255)*(1+'S&S'!$G$24)+SUM(O.4!AN$245,O.4!AN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AN$246,O.4!AN$257)*(1+'S&S'!$G$26)+AN$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AO$244,O.4!AO$255)*(1+'S&S'!$G$24)+SUM(O.4!AO$245,O.4!AO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AO$246,O.4!AO$257)*(1+'S&S'!$G$26)+AO$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AP$244,O.4!AP$255)*(1+'S&S'!$G$24)+SUM(O.4!AP$245,O.4!AP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AP$246,O.4!AP$257)*(1+'S&S'!$G$26)+AP$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AQ$244,O.4!AQ$255)*(1+'S&S'!$G$24)+SUM(O.4!AQ$245,O.4!AQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AQ$246,O.4!AQ$257)*(1+'S&S'!$G$26)+AQ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AR$244,O.4!AR$255)*(1+'S&S'!$G$24)+SUM(O.4!AR$245,O.4!AR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AR$246,O.4!AR$257)*(1+'S&S'!$G$26)+AR$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AS$244,O.4!AS$255)*(1+'S&S'!$G$24)+SUM(O.4!AS$245,O.4!AS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AS$246,O.4!AS$257)*(1+'S&S'!$G$26)+AS$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AT$244,O.4!AT$255)*(1+'S&S'!$G$24)+SUM(O.4!AT$245,O.4!AT$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AT$246,O.4!AT$257)*(1+'S&S'!$G$26)+AT$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AU$244,O.4!AU$255)*(1+'S&S'!$G$24)+SUM(O.4!AU$245,O.4!AU$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AU$246,O.4!AU$257)*(1+'S&S'!$G$26)+AU$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AV$244,O.4!AV$255)*(1+'S&S'!$G$24)+SUM(O.4!AV$245,O.4!AV$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AV$246,O.4!AV$257)*(1+'S&S'!$G$26)+AV$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AW$244,O.4!AW$255)*(1+'S&S'!$G$24)+SUM(O.4!AW$245,O.4!AW$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AW$246,O.4!AW$257)*(1+'S&S'!$G$26)+AW$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AX$244,O.4!AX$255)*(1+'S&S'!$G$24)+SUM(O.4!AX$245,O.4!AX$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AX$246,O.4!AX$257)*(1+'S&S'!$G$26)+AX$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AY$244,O.4!AY$255)*(1+'S&S'!$G$24)+SUM(O.4!AY$245,O.4!AY$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AY$246,O.4!AY$257)*(1+'S&S'!$G$26)+AY$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!AZ$244,O.4!AZ$255)*(1+'S&S'!$G$24)+SUM(O.4!AZ$245,O.4!AZ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!AZ$246,O.4!AZ$257)*(1+'S&S'!$G$26)+AZ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BA$244,O.4!BA$255)*(1+'S&S'!$G$24)+SUM(O.4!BA$245,O.4!BA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BA$246,O.4!BA$257)*(1+'S&S'!$G$26)+BA$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BB$244,O.4!BB$255)*(1+'S&S'!$G$24)+SUM(O.4!BB$245,O.4!BB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BB$246,O.4!BB$257)*(1+'S&S'!$G$26)+BB$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BC$244,O.4!BC$255)*(1+'S&S'!$G$24)+SUM(O.4!BC$245,O.4!BC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BC$246,O.4!BC$257)*(1+'S&S'!$G$26)+BC$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BD$244,O.4!BD$255)*(1+'S&S'!$G$24)+SUM(O.4!BD$245,O.4!BD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BD$246,O.4!BD$257)*(1+'S&S'!$G$26)+BD$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BE$244,O.4!BE$255)*(1+'S&S'!$G$24)+SUM(O.4!BE$245,O.4!BE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BE$246,O.4!BE$257)*(1+'S&S'!$G$26)+BE$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BF$244,O.4!BF$255)*(1+'S&S'!$G$24)+SUM(O.4!BF$245,O.4!BF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BF$246,O.4!BF$257)*(1+'S&S'!$G$26)+BF$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BG$244,O.4!BG$255)*(1+'S&S'!$G$24)+SUM(O.4!BG$245,O.4!BG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BG$246,O.4!BG$257)*(1+'S&S'!$G$26)+BG$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BH$244,O.4!BH$255)*(1+'S&S'!$G$24)+SUM(O.4!BH$245,O.4!BH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BH$246,O.4!BH$257)*(1+'S&S'!$G$26)+BH$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BI$244,O.4!BI$255)*(1+'S&S'!$G$24)+SUM(O.4!BI$245,O.4!BI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BI$246,O.4!BI$257)*(1+'S&S'!$G$26)+BI$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BJ$244,O.4!BJ$255)*(1+'S&S'!$G$24)+SUM(O.4!BJ$245,O.4!BJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BJ$246,O.4!BJ$257)*(1+'S&S'!$G$26)+BJ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BK$244,O.4!BK$255)*(1+'S&S'!$G$24)+SUM(O.4!BK$245,O.4!BK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BK$246,O.4!BK$257)*(1+'S&S'!$G$26)+BK$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BL$244,O.4!BL$255)*(1+'S&S'!$G$24)+SUM(O.4!BL$245,O.4!BL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BL$246,O.4!BL$257)*(1+'S&S'!$G$26)+BL$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BM$244,O.4!BM$255)*(1+'S&S'!$G$24)+SUM(O.4!BM$245,O.4!BM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BM$246,O.4!BM$257)*(1+'S&S'!$G$26)+BM$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BN$244,O.4!BN$255)*(1+'S&S'!$G$24)+SUM(O.4!BN$245,O.4!BN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BN$246,O.4!BN$257)*(1+'S&S'!$G$26)+BN$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BO$244,O.4!BO$255)*(1+'S&S'!$G$24)+SUM(O.4!BO$245,O.4!BO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BO$246,O.4!BO$257)*(1+'S&S'!$G$26)+BO$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BP$244,O.4!BP$255)*(1+'S&S'!$G$24)+SUM(O.4!BP$245,O.4!BP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BP$246,O.4!BP$257)*(1+'S&S'!$G$26)+BP$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BQ$244,O.4!BQ$255)*(1+'S&S'!$G$24)+SUM(O.4!BQ$245,O.4!BQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BQ$246,O.4!BQ$257)*(1+'S&S'!$G$26)+BQ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BR$244,O.4!BR$255)*(1+'S&S'!$G$24)+SUM(O.4!BR$245,O.4!BR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BR$246,O.4!BR$257)*(1+'S&S'!$G$26)+BR$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BS$244,O.4!BS$255)*(1+'S&S'!$G$24)+SUM(O.4!BS$245,O.4!BS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BS$246,O.4!BS$257)*(1+'S&S'!$G$26)+BS$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BT$244,O.4!BT$255)*(1+'S&S'!$G$24)+SUM(O.4!BT$245,O.4!BT$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BT$246,O.4!BT$257)*(1+'S&S'!$G$26)+BT$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BU$244,O.4!BU$255)*(1+'S&S'!$G$24)+SUM(O.4!BU$245,O.4!BU$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BU$246,O.4!BU$257)*(1+'S&S'!$G$26)+BU$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BV$244,O.4!BV$255)*(1+'S&S'!$G$24)+SUM(O.4!BV$245,O.4!BV$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BV$246,O.4!BV$257)*(1+'S&S'!$G$26)+BV$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BW$244,O.4!BW$255)*(1+'S&S'!$G$24)+SUM(O.4!BW$245,O.4!BW$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BW$246,O.4!BW$257)*(1+'S&S'!$G$26)+BW$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BX$244,O.4!BX$255)*(1+'S&S'!$G$24)+SUM(O.4!BX$245,O.4!BX$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BX$246,O.4!BX$257)*(1+'S&S'!$G$26)+BX$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BY$244,O.4!BY$255)*(1+'S&S'!$G$24)+SUM(O.4!BY$245,O.4!BY$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BY$246,O.4!BY$257)*(1+'S&S'!$G$26)+BY$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!BZ$244,O.4!BZ$255)*(1+'S&S'!$G$24)+SUM(O.4!BZ$245,O.4!BZ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!BZ$246,O.4!BZ$257)*(1+'S&S'!$G$26)+BZ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!CA$244,O.4!CA$255)*(1+'S&S'!$G$24)+SUM(O.4!CA$245,O.4!CA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!CA$246,O.4!CA$257)*(1+'S&S'!$G$26)+CA$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!CB$244,O.4!CB$255)*(1+'S&S'!$G$24)+SUM(O.4!CB$245,O.4!CB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!CB$246,O.4!CB$257)*(1+'S&S'!$G$26)+CB$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!CC$244,O.4!CC$255)*(1+'S&S'!$G$24)+SUM(O.4!CC$245,O.4!CC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!CC$246,O.4!CC$257)*(1+'S&S'!$G$26)+CC$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!CD$244,O.4!CD$255)*(1+'S&S'!$G$24)+SUM(O.4!CD$245,O.4!CD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!CD$246,O.4!CD$257)*(1+'S&S'!$G$26)+CD$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!CE$244,O.4!CE$255)*(1+'S&S'!$G$24)+SUM(O.4!CE$245,O.4!CE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!CE$246,O.4!CE$257)*(1+'S&S'!$G$26)+CE$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!CF$244,O.4!CF$255)*(1+'S&S'!$G$24)+SUM(O.4!CF$245,O.4!CF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!CF$246,O.4!CF$257)*(1+'S&S'!$G$26)+CF$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!CG$244,O.4!CG$255)*(1+'S&S'!$G$24)+SUM(O.4!CG$245,O.4!CG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!CG$246,O.4!CG$257)*(1+'S&S'!$G$26)+CG$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!CH$244,O.4!CH$255)*(1+'S&S'!$G$24)+SUM(O.4!CH$245,O.4!CH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!CH$246,O.4!CH$257)*(1+'S&S'!$G$26)+CH$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!CI$244,O.4!CI$255)*(1+'S&S'!$G$24)+SUM(O.4!CI$245,O.4!CI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!CI$246,O.4!CI$257)*(1+'S&S'!$G$26)+CI$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!CJ$244,O.4!CJ$255)*(1+'S&S'!$G$24)+SUM(O.4!CJ$245,O.4!CJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!CJ$246,O.4!CJ$257)*(1+'S&S'!$G$26)+CJ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!CK$244,O.4!CK$255)*(1+'S&S'!$G$24)+SUM(O.4!CK$245,O.4!CK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!CK$246,O.4!CK$257)*(1+'S&S'!$G$26)+CK$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!CL$244,O.4!CL$255)*(1+'S&S'!$G$24)+SUM(O.4!CL$245,O.4!CL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!CL$246,O.4!CL$257)*(1+'S&S'!$G$26)+CL$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!CM$244,O.4!CM$255)*(1+'S&S'!$G$24)+SUM(O.4!CM$245,O.4!CM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!CM$246,O.4!CM$257)*(1+'S&S'!$G$26)+CM$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!CN$244,O.4!CN$255)*(1+'S&S'!$G$24)+SUM(O.4!CN$245,O.4!CN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!CN$246,O.4!CN$257)*(1+'S&S'!$G$26)+CN$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!CO$244,O.4!CO$255)*(1+'S&S'!$G$24)+SUM(O.4!CO$245,O.4!CO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!CO$246,O.4!CO$257)*(1+'S&S'!$G$26)+CO$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!CP$244,O.4!CP$255)*(1+'S&S'!$G$24)+SUM(O.4!CP$245,O.4!CP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!CP$246,O.4!CP$257)*(1+'S&S'!$G$26)+CP$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!CQ$244,O.4!CQ$255)*(1+'S&S'!$G$24)+SUM(O.4!CQ$245,O.4!CQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!CQ$246,O.4!CQ$257)*(1+'S&S'!$G$26)+CQ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!CR$244,O.4!CR$255)*(1+'S&S'!$G$24)+SUM(O.4!CR$245,O.4!CR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!CR$246,O.4!CR$257)*(1+'S&S'!$G$26)+CR$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.4!CS$244,O.4!CS$255)*(1+'S&S'!$G$24)+SUM(O.4!CS$245,O.4!CS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.4!CS$246,O.4!CS$257)*(1+'S&S'!$G$26)+CS$247*(1+'S&S'!$G$28)","v":0}]
[]
[null,null,"Cost-effectiveness analysis with monetary evaluation of externalities"]
[null,null,"Pesimistic scenario",null,{"$f":"G302+NPV(G.Asm!$F$76,H302:INDEX(H302:CS302,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G302:CS302)","v":0},{"$f":"-SUM(O.4!G$244,O.4!G$255)*(1+'S&S'!$E$61)+SUM(O.4!G$245,O.4!G$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!G$246,O.4!G$257)*(1+'S&S'!$E$63)+G$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!H$244,O.4!H$255)*(1+'S&S'!$E$61)+SUM(O.4!H$245,O.4!H$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!H$246,O.4!H$257)*(1+'S&S'!$E$63)+H$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!I$244,O.4!I$255)*(1+'S&S'!$E$61)+SUM(O.4!I$245,O.4!I$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!I$246,O.4!I$257)*(1+'S&S'!$E$63)+I$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!J$244,O.4!J$255)*(1+'S&S'!$E$61)+SUM(O.4!J$245,O.4!J$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!J$246,O.4!J$257)*(1+'S&S'!$E$63)+J$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!K$244,O.4!K$255)*(1+'S&S'!$E$61)+SUM(O.4!K$245,O.4!K$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!K$246,O.4!K$257)*(1+'S&S'!$E$63)+K$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!L$244,O.4!L$255)*(1+'S&S'!$E$61)+SUM(O.4!L$245,O.4!L$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!L$246,O.4!L$257)*(1+'S&S'!$E$63)+L$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!M$244,O.4!M$255)*(1+'S&S'!$E$61)+SUM(O.4!M$245,O.4!M$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!M$246,O.4!M$257)*(1+'S&S'!$E$63)+M$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!N$244,O.4!N$255)*(1+'S&S'!$E$61)+SUM(O.4!N$245,O.4!N$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!N$246,O.4!N$257)*(1+'S&S'!$E$63)+N$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!O$244,O.4!O$255)*(1+'S&S'!$E$61)+SUM(O.4!O$245,O.4!O$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!O$246,O.4!O$257)*(1+'S&S'!$E$63)+O$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!P$244,O.4!P$255)*(1+'S&S'!$E$61)+SUM(O.4!P$245,O.4!P$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!P$246,O.4!P$257)*(1+'S&S'!$E$63)+P$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!Q$244,O.4!Q$255)*(1+'S&S'!$E$61)+SUM(O.4!Q$245,O.4!Q$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!Q$246,O.4!Q$257)*(1+'S&S'!$E$63)+Q$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!R$244,O.4!R$255)*(1+'S&S'!$E$61)+SUM(O.4!R$245,O.4!R$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!R$246,O.4!R$257)*(1+'S&S'!$E$63)+R$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!S$244,O.4!S$255)*(1+'S&S'!$E$61)+SUM(O.4!S$245,O.4!S$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!S$246,O.4!S$257)*(1+'S&S'!$E$63)+S$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!T$244,O.4!T$255)*(1+'S&S'!$E$61)+SUM(O.4!T$245,O.4!T$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!T$246,O.4!T$257)*(1+'S&S'!$E$63)+T$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!U$244,O.4!U$255)*(1+'S&S'!$E$61)+SUM(O.4!U$245,O.4!U$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!U$246,O.4!U$257)*(1+'S&S'!$E$63)+U$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!V$244,O.4!V$255)*(1+'S&S'!$E$61)+SUM(O.4!V$245,O.4!V$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!V$246,O.4!V$257)*(1+'S&S'!$E$63)+V$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!W$244,O.4!W$255)*(1+'S&S'!$E$61)+SUM(O.4!W$245,O.4!W$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!W$246,O.4!W$257)*(1+'S&S'!$E$63)+W$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!X$244,O.4!X$255)*(1+'S&S'!$E$61)+SUM(O.4!X$245,O.4!X$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!X$246,O.4!X$257)*(1+'S&S'!$E$63)+X$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!Y$244,O.4!Y$255)*(1+'S&S'!$E$61)+SUM(O.4!Y$245,O.4!Y$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!Y$246,O.4!Y$257)*(1+'S&S'!$E$63)+Y$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!Z$244,O.4!Z$255)*(1+'S&S'!$E$61)+SUM(O.4!Z$245,O.4!Z$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!Z$246,O.4!Z$257)*(1+'S&S'!$E$63)+Z$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AA$244,O.4!AA$255)*(1+'S&S'!$E$61)+SUM(O.4!AA$245,O.4!AA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AA$246,O.4!AA$257)*(1+'S&S'!$E$63)+AA$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AB$244,O.4!AB$255)*(1+'S&S'!$E$61)+SUM(O.4!AB$245,O.4!AB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AB$246,O.4!AB$257)*(1+'S&S'!$E$63)+AB$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AC$244,O.4!AC$255)*(1+'S&S'!$E$61)+SUM(O.4!AC$245,O.4!AC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AC$246,O.4!AC$257)*(1+'S&S'!$E$63)+AC$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AD$244,O.4!AD$255)*(1+'S&S'!$E$61)+SUM(O.4!AD$245,O.4!AD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AD$246,O.4!AD$257)*(1+'S&S'!$E$63)+AD$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AE$244,O.4!AE$255)*(1+'S&S'!$E$61)+SUM(O.4!AE$245,O.4!AE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AE$246,O.4!AE$257)*(1+'S&S'!$E$63)+AE$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AF$244,O.4!AF$255)*(1+'S&S'!$E$61)+SUM(O.4!AF$245,O.4!AF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AF$246,O.4!AF$257)*(1+'S&S'!$E$63)+AF$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AG$244,O.4!AG$255)*(1+'S&S'!$E$61)+SUM(O.4!AG$245,O.4!AG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AG$246,O.4!AG$257)*(1+'S&S'!$E$63)+AG$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AH$244,O.4!AH$255)*(1+'S&S'!$E$61)+SUM(O.4!AH$245,O.4!AH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AH$246,O.4!AH$257)*(1+'S&S'!$E$63)+AH$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AI$244,O.4!AI$255)*(1+'S&S'!$E$61)+SUM(O.4!AI$245,O.4!AI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AI$246,O.4!AI$257)*(1+'S&S'!$E$63)+AI$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AJ$244,O.4!AJ$255)*(1+'S&S'!$E$61)+SUM(O.4!AJ$245,O.4!AJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AJ$246,O.4!AJ$257)*(1+'S&S'!$E$63)+AJ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AK$244,O.4!AK$255)*(1+'S&S'!$E$61)+SUM(O.4!AK$245,O.4!AK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AK$246,O.4!AK$257)*(1+'S&S'!$E$63)+AK$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AL$244,O.4!AL$255)*(1+'S&S'!$E$61)+SUM(O.4!AL$245,O.4!AL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AL$246,O.4!AL$257)*(1+'S&S'!$E$63)+AL$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AM$244,O.4!AM$255)*(1+'S&S'!$E$61)+SUM(O.4!AM$245,O.4!AM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AM$246,O.4!AM$257)*(1+'S&S'!$E$63)+AM$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AN$244,O.4!AN$255)*(1+'S&S'!$E$61)+SUM(O.4!AN$245,O.4!AN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AN$246,O.4!AN$257)*(1+'S&S'!$E$63)+AN$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AO$244,O.4!AO$255)*(1+'S&S'!$E$61)+SUM(O.4!AO$245,O.4!AO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AO$246,O.4!AO$257)*(1+'S&S'!$E$63)+AO$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AP$244,O.4!AP$255)*(1+'S&S'!$E$61)+SUM(O.4!AP$245,O.4!AP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AP$246,O.4!AP$257)*(1+'S&S'!$E$63)+AP$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AQ$244,O.4!AQ$255)*(1+'S&S'!$E$61)+SUM(O.4!AQ$245,O.4!AQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AQ$246,O.4!AQ$257)*(1+'S&S'!$E$63)+AQ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AR$244,O.4!AR$255)*(1+'S&S'!$E$61)+SUM(O.4!AR$245,O.4!AR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AR$246,O.4!AR$257)*(1+'S&S'!$E$63)+AR$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AS$244,O.4!AS$255)*(1+'S&S'!$E$61)+SUM(O.4!AS$245,O.4!AS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AS$246,O.4!AS$257)*(1+'S&S'!$E$63)+AS$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AT$244,O.4!AT$255)*(1+'S&S'!$E$61)+SUM(O.4!AT$245,O.4!AT$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AT$246,O.4!AT$257)*(1+'S&S'!$E$63)+AT$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AU$244,O.4!AU$255)*(1+'S&S'!$E$61)+SUM(O.4!AU$245,O.4!AU$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AU$246,O.4!AU$257)*(1+'S&S'!$E$63)+AU$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AV$244,O.4!AV$255)*(1+'S&S'!$E$61)+SUM(O.4!AV$245,O.4!AV$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AV$246,O.4!AV$257)*(1+'S&S'!$E$63)+AV$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AW$244,O.4!AW$255)*(1+'S&S'!$E$61)+SUM(O.4!AW$245,O.4!AW$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AW$246,O.4!AW$257)*(1+'S&S'!$E$63)+AW$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AX$244,O.4!AX$255)*(1+'S&S'!$E$61)+SUM(O.4!AX$245,O.4!AX$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AX$246,O.4!AX$257)*(1+'S&S'!$E$63)+AX$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AY$244,O.4!AY$255)*(1+'S&S'!$E$61)+SUM(O.4!AY$245,O.4!AY$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AY$246,O.4!AY$257)*(1+'S&S'!$E$63)+AY$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!AZ$244,O.4!AZ$255)*(1+'S&S'!$E$61)+SUM(O.4!AZ$245,O.4!AZ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!AZ$246,O.4!AZ$257)*(1+'S&S'!$E$63)+AZ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BA$244,O.4!BA$255)*(1+'S&S'!$E$61)+SUM(O.4!BA$245,O.4!BA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BA$246,O.4!BA$257)*(1+'S&S'!$E$63)+BA$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BB$244,O.4!BB$255)*(1+'S&S'!$E$61)+SUM(O.4!BB$245,O.4!BB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BB$246,O.4!BB$257)*(1+'S&S'!$E$63)+BB$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BC$244,O.4!BC$255)*(1+'S&S'!$E$61)+SUM(O.4!BC$245,O.4!BC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BC$246,O.4!BC$257)*(1+'S&S'!$E$63)+BC$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BD$244,O.4!BD$255)*(1+'S&S'!$E$61)+SUM(O.4!BD$245,O.4!BD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BD$246,O.4!BD$257)*(1+'S&S'!$E$63)+BD$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BE$244,O.4!BE$255)*(1+'S&S'!$E$61)+SUM(O.4!BE$245,O.4!BE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BE$246,O.4!BE$257)*(1+'S&S'!$E$63)+BE$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BF$244,O.4!BF$255)*(1+'S&S'!$E$61)+SUM(O.4!BF$245,O.4!BF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BF$246,O.4!BF$257)*(1+'S&S'!$E$63)+BF$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BG$244,O.4!BG$255)*(1+'S&S'!$E$61)+SUM(O.4!BG$245,O.4!BG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BG$246,O.4!BG$257)*(1+'S&S'!$E$63)+BG$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BH$244,O.4!BH$255)*(1+'S&S'!$E$61)+SUM(O.4!BH$245,O.4!BH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BH$246,O.4!BH$257)*(1+'S&S'!$E$63)+BH$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BI$244,O.4!BI$255)*(1+'S&S'!$E$61)+SUM(O.4!BI$245,O.4!BI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BI$246,O.4!BI$257)*(1+'S&S'!$E$63)+BI$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BJ$244,O.4!BJ$255)*(1+'S&S'!$E$61)+SUM(O.4!BJ$245,O.4!BJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BJ$246,O.4!BJ$257)*(1+'S&S'!$E$63)+BJ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BK$244,O.4!BK$255)*(1+'S&S'!$E$61)+SUM(O.4!BK$245,O.4!BK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BK$246,O.4!BK$257)*(1+'S&S'!$E$63)+BK$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BL$244,O.4!BL$255)*(1+'S&S'!$E$61)+SUM(O.4!BL$245,O.4!BL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BL$246,O.4!BL$257)*(1+'S&S'!$E$63)+BL$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BM$244,O.4!BM$255)*(1+'S&S'!$E$61)+SUM(O.4!BM$245,O.4!BM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BM$246,O.4!BM$257)*(1+'S&S'!$E$63)+BM$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BN$244,O.4!BN$255)*(1+'S&S'!$E$61)+SUM(O.4!BN$245,O.4!BN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BN$246,O.4!BN$257)*(1+'S&S'!$E$63)+BN$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BO$244,O.4!BO$255)*(1+'S&S'!$E$61)+SUM(O.4!BO$245,O.4!BO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BO$246,O.4!BO$257)*(1+'S&S'!$E$63)+BO$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BP$244,O.4!BP$255)*(1+'S&S'!$E$61)+SUM(O.4!BP$245,O.4!BP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BP$246,O.4!BP$257)*(1+'S&S'!$E$63)+BP$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BQ$244,O.4!BQ$255)*(1+'S&S'!$E$61)+SUM(O.4!BQ$245,O.4!BQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BQ$246,O.4!BQ$257)*(1+'S&S'!$E$63)+BQ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BR$244,O.4!BR$255)*(1+'S&S'!$E$61)+SUM(O.4!BR$245,O.4!BR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BR$246,O.4!BR$257)*(1+'S&S'!$E$63)+BR$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BS$244,O.4!BS$255)*(1+'S&S'!$E$61)+SUM(O.4!BS$245,O.4!BS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BS$246,O.4!BS$257)*(1+'S&S'!$E$63)+BS$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BT$244,O.4!BT$255)*(1+'S&S'!$E$61)+SUM(O.4!BT$245,O.4!BT$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BT$246,O.4!BT$257)*(1+'S&S'!$E$63)+BT$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BU$244,O.4!BU$255)*(1+'S&S'!$E$61)+SUM(O.4!BU$245,O.4!BU$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BU$246,O.4!BU$257)*(1+'S&S'!$E$63)+BU$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BV$244,O.4!BV$255)*(1+'S&S'!$E$61)+SUM(O.4!BV$245,O.4!BV$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BV$246,O.4!BV$257)*(1+'S&S'!$E$63)+BV$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BW$244,O.4!BW$255)*(1+'S&S'!$E$61)+SUM(O.4!BW$245,O.4!BW$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BW$246,O.4!BW$257)*(1+'S&S'!$E$63)+BW$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BX$244,O.4!BX$255)*(1+'S&S'!$E$61)+SUM(O.4!BX$245,O.4!BX$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BX$246,O.4!BX$257)*(1+'S&S'!$E$63)+BX$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BY$244,O.4!BY$255)*(1+'S&S'!$E$61)+SUM(O.4!BY$245,O.4!BY$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BY$246,O.4!BY$257)*(1+'S&S'!$E$63)+BY$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!BZ$244,O.4!BZ$255)*(1+'S&S'!$E$61)+SUM(O.4!BZ$245,O.4!BZ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!BZ$246,O.4!BZ$257)*(1+'S&S'!$E$63)+BZ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!CA$244,O.4!CA$255)*(1+'S&S'!$E$61)+SUM(O.4!CA$245,O.4!CA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!CA$246,O.4!CA$257)*(1+'S&S'!$E$63)+CA$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!CB$244,O.4!CB$255)*(1+'S&S'!$E$61)+SUM(O.4!CB$245,O.4!CB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!CB$246,O.4!CB$257)*(1+'S&S'!$E$63)+CB$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!CC$244,O.4!CC$255)*(1+'S&S'!$E$61)+SUM(O.4!CC$245,O.4!CC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!CC$246,O.4!CC$257)*(1+'S&S'!$E$63)+CC$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!CD$244,O.4!CD$255)*(1+'S&S'!$E$61)+SUM(O.4!CD$245,O.4!CD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!CD$246,O.4!CD$257)*(1+'S&S'!$E$63)+CD$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!CE$244,O.4!CE$255)*(1+'S&S'!$E$61)+SUM(O.4!CE$245,O.4!CE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!CE$246,O.4!CE$257)*(1+'S&S'!$E$63)+CE$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!CF$244,O.4!CF$255)*(1+'S&S'!$E$61)+SUM(O.4!CF$245,O.4!CF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!CF$246,O.4!CF$257)*(1+'S&S'!$E$63)+CF$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!CG$244,O.4!CG$255)*(1+'S&S'!$E$61)+SUM(O.4!CG$245,O.4!CG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!CG$246,O.4!CG$257)*(1+'S&S'!$E$63)+CG$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!CH$244,O.4!CH$255)*(1+'S&S'!$E$61)+SUM(O.4!CH$245,O.4!CH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!CH$246,O.4!CH$257)*(1+'S&S'!$E$63)+CH$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!CI$244,O.4!CI$255)*(1+'S&S'!$E$61)+SUM(O.4!CI$245,O.4!CI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!CI$246,O.4!CI$257)*(1+'S&S'!$E$63)+CI$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!CJ$244,O.4!CJ$255)*(1+'S&S'!$E$61)+SUM(O.4!CJ$245,O.4!CJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!CJ$246,O.4!CJ$257)*(1+'S&S'!$E$63)+CJ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!CK$244,O.4!CK$255)*(1+'S&S'!$E$61)+SUM(O.4!CK$245,O.4!CK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!CK$246,O.4!CK$257)*(1+'S&S'!$E$63)+CK$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!CL$244,O.4!CL$255)*(1+'S&S'!$E$61)+SUM(O.4!CL$245,O.4!CL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!CL$246,O.4!CL$257)*(1+'S&S'!$E$63)+CL$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!CM$244,O.4!CM$255)*(1+'S&S'!$E$61)+SUM(O.4!CM$245,O.4!CM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!CM$246,O.4!CM$257)*(1+'S&S'!$E$63)+CM$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!CN$244,O.4!CN$255)*(1+'S&S'!$E$61)+SUM(O.4!CN$245,O.4!CN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!CN$246,O.4!CN$257)*(1+'S&S'!$E$63)+CN$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!CO$244,O.4!CO$255)*(1+'S&S'!$E$61)+SUM(O.4!CO$245,O.4!CO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!CO$246,O.4!CO$257)*(1+'S&S'!$E$63)+CO$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!CP$244,O.4!CP$255)*(1+'S&S'!$E$61)+SUM(O.4!CP$245,O.4!CP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!CP$246,O.4!CP$257)*(1+'S&S'!$E$63)+CP$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!CQ$244,O.4!CQ$255)*(1+'S&S'!$E$61)+SUM(O.4!CQ$245,O.4!CQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!CQ$246,O.4!CQ$257)*(1+'S&S'!$E$63)+CQ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!CR$244,O.4!CR$255)*(1+'S&S'!$E$61)+SUM(O.4!CR$245,O.4!CR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!CR$246,O.4!CR$257)*(1+'S&S'!$E$63)+CR$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.4!CS$244,O.4!CS$255)*(1+'S&S'!$E$61)+SUM(O.4!CS$245,O.4!CS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.4!CS$246,O.4!CS$257)*(1+'S&S'!$E$63)+CS$247*(1+'S&S'!$E$65)","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G303+NPV(G.Asm!$F$76,H303:INDEX(H303:CS303,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G303:CS303)","v":0},{"$f":"-SUM(O.4!G$244,O.4!G$255)*(1+'S&S'!$G$61)+SUM(O.4!G$245,O.4!G$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!G$246,O.4!G$257)*(1+'S&S'!$G$63)+G$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!H$244,O.4!H$255)*(1+'S&S'!$G$61)+SUM(O.4!H$245,O.4!H$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!H$246,O.4!H$257)*(1+'S&S'!$G$63)+H$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!I$244,O.4!I$255)*(1+'S&S'!$G$61)+SUM(O.4!I$245,O.4!I$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!I$246,O.4!I$257)*(1+'S&S'!$G$63)+I$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!J$244,O.4!J$255)*(1+'S&S'!$G$61)+SUM(O.4!J$245,O.4!J$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!J$246,O.4!J$257)*(1+'S&S'!$G$63)+J$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!K$244,O.4!K$255)*(1+'S&S'!$G$61)+SUM(O.4!K$245,O.4!K$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!K$246,O.4!K$257)*(1+'S&S'!$G$63)+K$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!L$244,O.4!L$255)*(1+'S&S'!$G$61)+SUM(O.4!L$245,O.4!L$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!L$246,O.4!L$257)*(1+'S&S'!$G$63)+L$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!M$244,O.4!M$255)*(1+'S&S'!$G$61)+SUM(O.4!M$245,O.4!M$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!M$246,O.4!M$257)*(1+'S&S'!$G$63)+M$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!N$244,O.4!N$255)*(1+'S&S'!$G$61)+SUM(O.4!N$245,O.4!N$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!N$246,O.4!N$257)*(1+'S&S'!$G$63)+N$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!O$244,O.4!O$255)*(1+'S&S'!$G$61)+SUM(O.4!O$245,O.4!O$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!O$246,O.4!O$257)*(1+'S&S'!$G$63)+O$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!P$244,O.4!P$255)*(1+'S&S'!$G$61)+SUM(O.4!P$245,O.4!P$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!P$246,O.4!P$257)*(1+'S&S'!$G$63)+P$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!Q$244,O.4!Q$255)*(1+'S&S'!$G$61)+SUM(O.4!Q$245,O.4!Q$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!Q$246,O.4!Q$257)*(1+'S&S'!$G$63)+Q$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!R$244,O.4!R$255)*(1+'S&S'!$G$61)+SUM(O.4!R$245,O.4!R$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!R$246,O.4!R$257)*(1+'S&S'!$G$63)+R$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!S$244,O.4!S$255)*(1+'S&S'!$G$61)+SUM(O.4!S$245,O.4!S$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!S$246,O.4!S$257)*(1+'S&S'!$G$63)+S$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!T$244,O.4!T$255)*(1+'S&S'!$G$61)+SUM(O.4!T$245,O.4!T$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!T$246,O.4!T$257)*(1+'S&S'!$G$63)+T$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!U$244,O.4!U$255)*(1+'S&S'!$G$61)+SUM(O.4!U$245,O.4!U$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!U$246,O.4!U$257)*(1+'S&S'!$G$63)+U$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!V$244,O.4!V$255)*(1+'S&S'!$G$61)+SUM(O.4!V$245,O.4!V$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!V$246,O.4!V$257)*(1+'S&S'!$G$63)+V$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!W$244,O.4!W$255)*(1+'S&S'!$G$61)+SUM(O.4!W$245,O.4!W$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!W$246,O.4!W$257)*(1+'S&S'!$G$63)+W$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!X$244,O.4!X$255)*(1+'S&S'!$G$61)+SUM(O.4!X$245,O.4!X$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!X$246,O.4!X$257)*(1+'S&S'!$G$63)+X$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!Y$244,O.4!Y$255)*(1+'S&S'!$G$61)+SUM(O.4!Y$245,O.4!Y$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!Y$246,O.4!Y$257)*(1+'S&S'!$G$63)+Y$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!Z$244,O.4!Z$255)*(1+'S&S'!$G$61)+SUM(O.4!Z$245,O.4!Z$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!Z$246,O.4!Z$257)*(1+'S&S'!$G$63)+Z$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AA$244,O.4!AA$255)*(1+'S&S'!$G$61)+SUM(O.4!AA$245,O.4!AA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AA$246,O.4!AA$257)*(1+'S&S'!$G$63)+AA$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AB$244,O.4!AB$255)*(1+'S&S'!$G$61)+SUM(O.4!AB$245,O.4!AB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AB$246,O.4!AB$257)*(1+'S&S'!$G$63)+AB$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AC$244,O.4!AC$255)*(1+'S&S'!$G$61)+SUM(O.4!AC$245,O.4!AC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AC$246,O.4!AC$257)*(1+'S&S'!$G$63)+AC$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AD$244,O.4!AD$255)*(1+'S&S'!$G$61)+SUM(O.4!AD$245,O.4!AD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AD$246,O.4!AD$257)*(1+'S&S'!$G$63)+AD$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AE$244,O.4!AE$255)*(1+'S&S'!$G$61)+SUM(O.4!AE$245,O.4!AE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AE$246,O.4!AE$257)*(1+'S&S'!$G$63)+AE$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AF$244,O.4!AF$255)*(1+'S&S'!$G$61)+SUM(O.4!AF$245,O.4!AF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AF$246,O.4!AF$257)*(1+'S&S'!$G$63)+AF$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AG$244,O.4!AG$255)*(1+'S&S'!$G$61)+SUM(O.4!AG$245,O.4!AG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AG$246,O.4!AG$257)*(1+'S&S'!$G$63)+AG$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AH$244,O.4!AH$255)*(1+'S&S'!$G$61)+SUM(O.4!AH$245,O.4!AH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AH$246,O.4!AH$257)*(1+'S&S'!$G$63)+AH$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AI$244,O.4!AI$255)*(1+'S&S'!$G$61)+SUM(O.4!AI$245,O.4!AI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AI$246,O.4!AI$257)*(1+'S&S'!$G$63)+AI$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AJ$244,O.4!AJ$255)*(1+'S&S'!$G$61)+SUM(O.4!AJ$245,O.4!AJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AJ$246,O.4!AJ$257)*(1+'S&S'!$G$63)+AJ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AK$244,O.4!AK$255)*(1+'S&S'!$G$61)+SUM(O.4!AK$245,O.4!AK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AK$246,O.4!AK$257)*(1+'S&S'!$G$63)+AK$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AL$244,O.4!AL$255)*(1+'S&S'!$G$61)+SUM(O.4!AL$245,O.4!AL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AL$246,O.4!AL$257)*(1+'S&S'!$G$63)+AL$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AM$244,O.4!AM$255)*(1+'S&S'!$G$61)+SUM(O.4!AM$245,O.4!AM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AM$246,O.4!AM$257)*(1+'S&S'!$G$63)+AM$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AN$244,O.4!AN$255)*(1+'S&S'!$G$61)+SUM(O.4!AN$245,O.4!AN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AN$246,O.4!AN$257)*(1+'S&S'!$G$63)+AN$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AO$244,O.4!AO$255)*(1+'S&S'!$G$61)+SUM(O.4!AO$245,O.4!AO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AO$246,O.4!AO$257)*(1+'S&S'!$G$63)+AO$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AP$244,O.4!AP$255)*(1+'S&S'!$G$61)+SUM(O.4!AP$245,O.4!AP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AP$246,O.4!AP$257)*(1+'S&S'!$G$63)+AP$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AQ$244,O.4!AQ$255)*(1+'S&S'!$G$61)+SUM(O.4!AQ$245,O.4!AQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AQ$246,O.4!AQ$257)*(1+'S&S'!$G$63)+AQ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AR$244,O.4!AR$255)*(1+'S&S'!$G$61)+SUM(O.4!AR$245,O.4!AR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AR$246,O.4!AR$257)*(1+'S&S'!$G$63)+AR$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AS$244,O.4!AS$255)*(1+'S&S'!$G$61)+SUM(O.4!AS$245,O.4!AS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AS$246,O.4!AS$257)*(1+'S&S'!$G$63)+AS$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AT$244,O.4!AT$255)*(1+'S&S'!$G$61)+SUM(O.4!AT$245,O.4!AT$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AT$246,O.4!AT$257)*(1+'S&S'!$G$63)+AT$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AU$244,O.4!AU$255)*(1+'S&S'!$G$61)+SUM(O.4!AU$245,O.4!AU$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AU$246,O.4!AU$257)*(1+'S&S'!$G$63)+AU$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AV$244,O.4!AV$255)*(1+'S&S'!$G$61)+SUM(O.4!AV$245,O.4!AV$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AV$246,O.4!AV$257)*(1+'S&S'!$G$63)+AV$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AW$244,O.4!AW$255)*(1+'S&S'!$G$61)+SUM(O.4!AW$245,O.4!AW$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AW$246,O.4!AW$257)*(1+'S&S'!$G$63)+AW$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AX$244,O.4!AX$255)*(1+'S&S'!$G$61)+SUM(O.4!AX$245,O.4!AX$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AX$246,O.4!AX$257)*(1+'S&S'!$G$63)+AX$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AY$244,O.4!AY$255)*(1+'S&S'!$G$61)+SUM(O.4!AY$245,O.4!AY$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AY$246,O.4!AY$257)*(1+'S&S'!$G$63)+AY$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!AZ$244,O.4!AZ$255)*(1+'S&S'!$G$61)+SUM(O.4!AZ$245,O.4!AZ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!AZ$246,O.4!AZ$257)*(1+'S&S'!$G$63)+AZ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BA$244,O.4!BA$255)*(1+'S&S'!$G$61)+SUM(O.4!BA$245,O.4!BA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BA$246,O.4!BA$257)*(1+'S&S'!$G$63)+BA$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BB$244,O.4!BB$255)*(1+'S&S'!$G$61)+SUM(O.4!BB$245,O.4!BB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BB$246,O.4!BB$257)*(1+'S&S'!$G$63)+BB$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BC$244,O.4!BC$255)*(1+'S&S'!$G$61)+SUM(O.4!BC$245,O.4!BC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BC$246,O.4!BC$257)*(1+'S&S'!$G$63)+BC$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BD$244,O.4!BD$255)*(1+'S&S'!$G$61)+SUM(O.4!BD$245,O.4!BD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BD$246,O.4!BD$257)*(1+'S&S'!$G$63)+BD$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BE$244,O.4!BE$255)*(1+'S&S'!$G$61)+SUM(O.4!BE$245,O.4!BE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BE$246,O.4!BE$257)*(1+'S&S'!$G$63)+BE$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BF$244,O.4!BF$255)*(1+'S&S'!$G$61)+SUM(O.4!BF$245,O.4!BF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BF$246,O.4!BF$257)*(1+'S&S'!$G$63)+BF$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BG$244,O.4!BG$255)*(1+'S&S'!$G$61)+SUM(O.4!BG$245,O.4!BG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BG$246,O.4!BG$257)*(1+'S&S'!$G$63)+BG$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BH$244,O.4!BH$255)*(1+'S&S'!$G$61)+SUM(O.4!BH$245,O.4!BH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BH$246,O.4!BH$257)*(1+'S&S'!$G$63)+BH$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BI$244,O.4!BI$255)*(1+'S&S'!$G$61)+SUM(O.4!BI$245,O.4!BI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BI$246,O.4!BI$257)*(1+'S&S'!$G$63)+BI$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BJ$244,O.4!BJ$255)*(1+'S&S'!$G$61)+SUM(O.4!BJ$245,O.4!BJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BJ$246,O.4!BJ$257)*(1+'S&S'!$G$63)+BJ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BK$244,O.4!BK$255)*(1+'S&S'!$G$61)+SUM(O.4!BK$245,O.4!BK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BK$246,O.4!BK$257)*(1+'S&S'!$G$63)+BK$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BL$244,O.4!BL$255)*(1+'S&S'!$G$61)+SUM(O.4!BL$245,O.4!BL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BL$246,O.4!BL$257)*(1+'S&S'!$G$63)+BL$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BM$244,O.4!BM$255)*(1+'S&S'!$G$61)+SUM(O.4!BM$245,O.4!BM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BM$246,O.4!BM$257)*(1+'S&S'!$G$63)+BM$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BN$244,O.4!BN$255)*(1+'S&S'!$G$61)+SUM(O.4!BN$245,O.4!BN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BN$246,O.4!BN$257)*(1+'S&S'!$G$63)+BN$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BO$244,O.4!BO$255)*(1+'S&S'!$G$61)+SUM(O.4!BO$245,O.4!BO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BO$246,O.4!BO$257)*(1+'S&S'!$G$63)+BO$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BP$244,O.4!BP$255)*(1+'S&S'!$G$61)+SUM(O.4!BP$245,O.4!BP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BP$246,O.4!BP$257)*(1+'S&S'!$G$63)+BP$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BQ$244,O.4!BQ$255)*(1+'S&S'!$G$61)+SUM(O.4!BQ$245,O.4!BQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BQ$246,O.4!BQ$257)*(1+'S&S'!$G$63)+BQ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BR$244,O.4!BR$255)*(1+'S&S'!$G$61)+SUM(O.4!BR$245,O.4!BR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BR$246,O.4!BR$257)*(1+'S&S'!$G$63)+BR$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BS$244,O.4!BS$255)*(1+'S&S'!$G$61)+SUM(O.4!BS$245,O.4!BS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BS$246,O.4!BS$257)*(1+'S&S'!$G$63)+BS$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BT$244,O.4!BT$255)*(1+'S&S'!$G$61)+SUM(O.4!BT$245,O.4!BT$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BT$246,O.4!BT$257)*(1+'S&S'!$G$63)+BT$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BU$244,O.4!BU$255)*(1+'S&S'!$G$61)+SUM(O.4!BU$245,O.4!BU$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BU$246,O.4!BU$257)*(1+'S&S'!$G$63)+BU$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BV$244,O.4!BV$255)*(1+'S&S'!$G$61)+SUM(O.4!BV$245,O.4!BV$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BV$246,O.4!BV$257)*(1+'S&S'!$G$63)+BV$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BW$244,O.4!BW$255)*(1+'S&S'!$G$61)+SUM(O.4!BW$245,O.4!BW$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BW$246,O.4!BW$257)*(1+'S&S'!$G$63)+BW$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BX$244,O.4!BX$255)*(1+'S&S'!$G$61)+SUM(O.4!BX$245,O.4!BX$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BX$246,O.4!BX$257)*(1+'S&S'!$G$63)+BX$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BY$244,O.4!BY$255)*(1+'S&S'!$G$61)+SUM(O.4!BY$245,O.4!BY$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BY$246,O.4!BY$257)*(1+'S&S'!$G$63)+BY$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!BZ$244,O.4!BZ$255)*(1+'S&S'!$G$61)+SUM(O.4!BZ$245,O.4!BZ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!BZ$246,O.4!BZ$257)*(1+'S&S'!$G$63)+BZ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!CA$244,O.4!CA$255)*(1+'S&S'!$G$61)+SUM(O.4!CA$245,O.4!CA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!CA$246,O.4!CA$257)*(1+'S&S'!$G$63)+CA$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!CB$244,O.4!CB$255)*(1+'S&S'!$G$61)+SUM(O.4!CB$245,O.4!CB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!CB$246,O.4!CB$257)*(1+'S&S'!$G$63)+CB$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!CC$244,O.4!CC$255)*(1+'S&S'!$G$61)+SUM(O.4!CC$245,O.4!CC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!CC$246,O.4!CC$257)*(1+'S&S'!$G$63)+CC$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!CD$244,O.4!CD$255)*(1+'S&S'!$G$61)+SUM(O.4!CD$245,O.4!CD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!CD$246,O.4!CD$257)*(1+'S&S'!$G$63)+CD$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!CE$244,O.4!CE$255)*(1+'S&S'!$G$61)+SUM(O.4!CE$245,O.4!CE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!CE$246,O.4!CE$257)*(1+'S&S'!$G$63)+CE$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!CF$244,O.4!CF$255)*(1+'S&S'!$G$61)+SUM(O.4!CF$245,O.4!CF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!CF$246,O.4!CF$257)*(1+'S&S'!$G$63)+CF$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!CG$244,O.4!CG$255)*(1+'S&S'!$G$61)+SUM(O.4!CG$245,O.4!CG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!CG$246,O.4!CG$257)*(1+'S&S'!$G$63)+CG$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!CH$244,O.4!CH$255)*(1+'S&S'!$G$61)+SUM(O.4!CH$245,O.4!CH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!CH$246,O.4!CH$257)*(1+'S&S'!$G$63)+CH$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!CI$244,O.4!CI$255)*(1+'S&S'!$G$61)+SUM(O.4!CI$245,O.4!CI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!CI$246,O.4!CI$257)*(1+'S&S'!$G$63)+CI$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!CJ$244,O.4!CJ$255)*(1+'S&S'!$G$61)+SUM(O.4!CJ$245,O.4!CJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!CJ$246,O.4!CJ$257)*(1+'S&S'!$G$63)+CJ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!CK$244,O.4!CK$255)*(1+'S&S'!$G$61)+SUM(O.4!CK$245,O.4!CK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!CK$246,O.4!CK$257)*(1+'S&S'!$G$63)+CK$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!CL$244,O.4!CL$255)*(1+'S&S'!$G$61)+SUM(O.4!CL$245,O.4!CL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!CL$246,O.4!CL$257)*(1+'S&S'!$G$63)+CL$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!CM$244,O.4!CM$255)*(1+'S&S'!$G$61)+SUM(O.4!CM$245,O.4!CM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!CM$246,O.4!CM$257)*(1+'S&S'!$G$63)+CM$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!CN$244,O.4!CN$255)*(1+'S&S'!$G$61)+SUM(O.4!CN$245,O.4!CN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!CN$246,O.4!CN$257)*(1+'S&S'!$G$63)+CN$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!CO$244,O.4!CO$255)*(1+'S&S'!$G$61)+SUM(O.4!CO$245,O.4!CO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!CO$246,O.4!CO$257)*(1+'S&S'!$G$63)+CO$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!CP$244,O.4!CP$255)*(1+'S&S'!$G$61)+SUM(O.4!CP$245,O.4!CP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!CP$246,O.4!CP$257)*(1+'S&S'!$G$63)+CP$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!CQ$244,O.4!CQ$255)*(1+'S&S'!$G$61)+SUM(O.4!CQ$245,O.4!CQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!CQ$246,O.4!CQ$257)*(1+'S&S'!$G$63)+CQ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!CR$244,O.4!CR$255)*(1+'S&S'!$G$61)+SUM(O.4!CR$245,O.4!CR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!CR$246,O.4!CR$257)*(1+'S&S'!$G$63)+CR$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.4!CS$244,O.4!CS$255)*(1+'S&S'!$G$61)+SUM(O.4!CS$245,O.4!CS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.4!CS$246,O.4!CS$257)*(1+'S&S'!$G$63)+CS$247*(1+'S&S'!$G$65)","v":0}]
[]
[null,null,"Cost-benefit analysis"]
[null,null,"Pesimistic scenario",null,{"$f":"G306+NPV(G.Asm!$F$76,H306:INDEX(H306:CS306,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G306:CS306)","v":0},{"$f":"-SUM(O.4!G$244,O.4!G$255)*(1+'S&S'!$E164)+SUM(O.4!G$245,O.4!G$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!G$246,O.4!G$257)*(1+'S&S'!$E$166)+G$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!H$244,O.4!H$255)*(1+'S&S'!$E164)+SUM(O.4!H$245,O.4!H$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!H$246,O.4!H$257)*(1+'S&S'!$E$166)+H$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!I$244,O.4!I$255)*(1+'S&S'!$E164)+SUM(O.4!I$245,O.4!I$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!I$246,O.4!I$257)*(1+'S&S'!$E$166)+I$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!J$244,O.4!J$255)*(1+'S&S'!$E164)+SUM(O.4!J$245,O.4!J$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!J$246,O.4!J$257)*(1+'S&S'!$E$166)+J$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!K$244,O.4!K$255)*(1+'S&S'!$E164)+SUM(O.4!K$245,O.4!K$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!K$246,O.4!K$257)*(1+'S&S'!$E$166)+K$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!L$244,O.4!L$255)*(1+'S&S'!$E164)+SUM(O.4!L$245,O.4!L$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!L$246,O.4!L$257)*(1+'S&S'!$E$166)+L$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!M$244,O.4!M$255)*(1+'S&S'!$E164)+SUM(O.4!M$245,O.4!M$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!M$246,O.4!M$257)*(1+'S&S'!$E$166)+M$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!N$244,O.4!N$255)*(1+'S&S'!$E164)+SUM(O.4!N$245,O.4!N$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!N$246,O.4!N$257)*(1+'S&S'!$E$166)+N$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!O$244,O.4!O$255)*(1+'S&S'!$E164)+SUM(O.4!O$245,O.4!O$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!O$246,O.4!O$257)*(1+'S&S'!$E$166)+O$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!P$244,O.4!P$255)*(1+'S&S'!$E164)+SUM(O.4!P$245,O.4!P$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!P$246,O.4!P$257)*(1+'S&S'!$E$166)+P$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!Q$244,O.4!Q$255)*(1+'S&S'!$E164)+SUM(O.4!Q$245,O.4!Q$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!Q$246,O.4!Q$257)*(1+'S&S'!$E$166)+Q$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!R$244,O.4!R$255)*(1+'S&S'!$E164)+SUM(O.4!R$245,O.4!R$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!R$246,O.4!R$257)*(1+'S&S'!$E$166)+R$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!S$244,O.4!S$255)*(1+'S&S'!$E164)+SUM(O.4!S$245,O.4!S$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!S$246,O.4!S$257)*(1+'S&S'!$E$166)+S$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!T$244,O.4!T$255)*(1+'S&S'!$E164)+SUM(O.4!T$245,O.4!T$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!T$246,O.4!T$257)*(1+'S&S'!$E$166)+T$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!U$244,O.4!U$255)*(1+'S&S'!$E164)+SUM(O.4!U$245,O.4!U$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!U$246,O.4!U$257)*(1+'S&S'!$E$166)+U$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!V$244,O.4!V$255)*(1+'S&S'!$E164)+SUM(O.4!V$245,O.4!V$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!V$246,O.4!V$257)*(1+'S&S'!$E$166)+V$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!W$244,O.4!W$255)*(1+'S&S'!$E164)+SUM(O.4!W$245,O.4!W$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!W$246,O.4!W$257)*(1+'S&S'!$E$166)+W$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!X$244,O.4!X$255)*(1+'S&S'!$E164)+SUM(O.4!X$245,O.4!X$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!X$246,O.4!X$257)*(1+'S&S'!$E$166)+X$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!Y$244,O.4!Y$255)*(1+'S&S'!$E164)+SUM(O.4!Y$245,O.4!Y$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!Y$246,O.4!Y$257)*(1+'S&S'!$E$166)+Y$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!Z$244,O.4!Z$255)*(1+'S&S'!$E164)+SUM(O.4!Z$245,O.4!Z$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!Z$246,O.4!Z$257)*(1+'S&S'!$E$166)+Z$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AA$244,O.4!AA$255)*(1+'S&S'!$E164)+SUM(O.4!AA$245,O.4!AA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AA$246,O.4!AA$257)*(1+'S&S'!$E$166)+AA$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AB$244,O.4!AB$255)*(1+'S&S'!$E164)+SUM(O.4!AB$245,O.4!AB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AB$246,O.4!AB$257)*(1+'S&S'!$E$166)+AB$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AC$244,O.4!AC$255)*(1+'S&S'!$E164)+SUM(O.4!AC$245,O.4!AC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AC$246,O.4!AC$257)*(1+'S&S'!$E$166)+AC$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AD$244,O.4!AD$255)*(1+'S&S'!$E164)+SUM(O.4!AD$245,O.4!AD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AD$246,O.4!AD$257)*(1+'S&S'!$E$166)+AD$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AE$244,O.4!AE$255)*(1+'S&S'!$E164)+SUM(O.4!AE$245,O.4!AE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AE$246,O.4!AE$257)*(1+'S&S'!$E$166)+AE$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AF$244,O.4!AF$255)*(1+'S&S'!$E164)+SUM(O.4!AF$245,O.4!AF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AF$246,O.4!AF$257)*(1+'S&S'!$E$166)+AF$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AG$244,O.4!AG$255)*(1+'S&S'!$E164)+SUM(O.4!AG$245,O.4!AG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AG$246,O.4!AG$257)*(1+'S&S'!$E$166)+AG$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AH$244,O.4!AH$255)*(1+'S&S'!$E164)+SUM(O.4!AH$245,O.4!AH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AH$246,O.4!AH$257)*(1+'S&S'!$E$166)+AH$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AI$244,O.4!AI$255)*(1+'S&S'!$E164)+SUM(O.4!AI$245,O.4!AI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AI$246,O.4!AI$257)*(1+'S&S'!$E$166)+AI$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AJ$244,O.4!AJ$255)*(1+'S&S'!$E164)+SUM(O.4!AJ$245,O.4!AJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AJ$246,O.4!AJ$257)*(1+'S&S'!$E$166)+AJ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AK$244,O.4!AK$255)*(1+'S&S'!$E164)+SUM(O.4!AK$245,O.4!AK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AK$246,O.4!AK$257)*(1+'S&S'!$E$166)+AK$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AL$244,O.4!AL$255)*(1+'S&S'!$E164)+SUM(O.4!AL$245,O.4!AL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AL$246,O.4!AL$257)*(1+'S&S'!$E$166)+AL$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AM$244,O.4!AM$255)*(1+'S&S'!$E164)+SUM(O.4!AM$245,O.4!AM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AM$246,O.4!AM$257)*(1+'S&S'!$E$166)+AM$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AN$244,O.4!AN$255)*(1+'S&S'!$E164)+SUM(O.4!AN$245,O.4!AN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AN$246,O.4!AN$257)*(1+'S&S'!$E$166)+AN$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AO$244,O.4!AO$255)*(1+'S&S'!$E164)+SUM(O.4!AO$245,O.4!AO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AO$246,O.4!AO$257)*(1+'S&S'!$E$166)+AO$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AP$244,O.4!AP$255)*(1+'S&S'!$E164)+SUM(O.4!AP$245,O.4!AP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AP$246,O.4!AP$257)*(1+'S&S'!$E$166)+AP$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AQ$244,O.4!AQ$255)*(1+'S&S'!$E164)+SUM(O.4!AQ$245,O.4!AQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AQ$246,O.4!AQ$257)*(1+'S&S'!$E$166)+AQ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AR$244,O.4!AR$255)*(1+'S&S'!$E164)+SUM(O.4!AR$245,O.4!AR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AR$246,O.4!AR$257)*(1+'S&S'!$E$166)+AR$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AS$244,O.4!AS$255)*(1+'S&S'!$E164)+SUM(O.4!AS$245,O.4!AS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AS$246,O.4!AS$257)*(1+'S&S'!$E$166)+AS$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AT$244,O.4!AT$255)*(1+'S&S'!$E164)+SUM(O.4!AT$245,O.4!AT$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AT$246,O.4!AT$257)*(1+'S&S'!$E$166)+AT$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AU$244,O.4!AU$255)*(1+'S&S'!$E164)+SUM(O.4!AU$245,O.4!AU$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AU$246,O.4!AU$257)*(1+'S&S'!$E$166)+AU$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AV$244,O.4!AV$255)*(1+'S&S'!$E164)+SUM(O.4!AV$245,O.4!AV$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AV$246,O.4!AV$257)*(1+'S&S'!$E$166)+AV$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AW$244,O.4!AW$255)*(1+'S&S'!$E164)+SUM(O.4!AW$245,O.4!AW$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AW$246,O.4!AW$257)*(1+'S&S'!$E$166)+AW$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AX$244,O.4!AX$255)*(1+'S&S'!$E164)+SUM(O.4!AX$245,O.4!AX$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AX$246,O.4!AX$257)*(1+'S&S'!$E$166)+AX$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AY$244,O.4!AY$255)*(1+'S&S'!$E164)+SUM(O.4!AY$245,O.4!AY$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AY$246,O.4!AY$257)*(1+'S&S'!$E$166)+AY$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!AZ$244,O.4!AZ$255)*(1+'S&S'!$E164)+SUM(O.4!AZ$245,O.4!AZ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!AZ$246,O.4!AZ$257)*(1+'S&S'!$E$166)+AZ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BA$244,O.4!BA$255)*(1+'S&S'!$E164)+SUM(O.4!BA$245,O.4!BA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BA$246,O.4!BA$257)*(1+'S&S'!$E$166)+BA$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BB$244,O.4!BB$255)*(1+'S&S'!$E164)+SUM(O.4!BB$245,O.4!BB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BB$246,O.4!BB$257)*(1+'S&S'!$E$166)+BB$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BC$244,O.4!BC$255)*(1+'S&S'!$E164)+SUM(O.4!BC$245,O.4!BC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BC$246,O.4!BC$257)*(1+'S&S'!$E$166)+BC$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BD$244,O.4!BD$255)*(1+'S&S'!$E164)+SUM(O.4!BD$245,O.4!BD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BD$246,O.4!BD$257)*(1+'S&S'!$E$166)+BD$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BE$244,O.4!BE$255)*(1+'S&S'!$E164)+SUM(O.4!BE$245,O.4!BE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BE$246,O.4!BE$257)*(1+'S&S'!$E$166)+BE$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BF$244,O.4!BF$255)*(1+'S&S'!$E164)+SUM(O.4!BF$245,O.4!BF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BF$246,O.4!BF$257)*(1+'S&S'!$E$166)+BF$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BG$244,O.4!BG$255)*(1+'S&S'!$E164)+SUM(O.4!BG$245,O.4!BG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BG$246,O.4!BG$257)*(1+'S&S'!$E$166)+BG$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BH$244,O.4!BH$255)*(1+'S&S'!$E164)+SUM(O.4!BH$245,O.4!BH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BH$246,O.4!BH$257)*(1+'S&S'!$E$166)+BH$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BI$244,O.4!BI$255)*(1+'S&S'!$E164)+SUM(O.4!BI$245,O.4!BI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BI$246,O.4!BI$257)*(1+'S&S'!$E$166)+BI$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BJ$244,O.4!BJ$255)*(1+'S&S'!$E164)+SUM(O.4!BJ$245,O.4!BJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BJ$246,O.4!BJ$257)*(1+'S&S'!$E$166)+BJ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BK$244,O.4!BK$255)*(1+'S&S'!$E164)+SUM(O.4!BK$245,O.4!BK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BK$246,O.4!BK$257)*(1+'S&S'!$E$166)+BK$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BL$244,O.4!BL$255)*(1+'S&S'!$E164)+SUM(O.4!BL$245,O.4!BL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BL$246,O.4!BL$257)*(1+'S&S'!$E$166)+BL$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BM$244,O.4!BM$255)*(1+'S&S'!$E164)+SUM(O.4!BM$245,O.4!BM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BM$246,O.4!BM$257)*(1+'S&S'!$E$166)+BM$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BN$244,O.4!BN$255)*(1+'S&S'!$E164)+SUM(O.4!BN$245,O.4!BN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BN$246,O.4!BN$257)*(1+'S&S'!$E$166)+BN$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BO$244,O.4!BO$255)*(1+'S&S'!$E164)+SUM(O.4!BO$245,O.4!BO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BO$246,O.4!BO$257)*(1+'S&S'!$E$166)+BO$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BP$244,O.4!BP$255)*(1+'S&S'!$E164)+SUM(O.4!BP$245,O.4!BP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BP$246,O.4!BP$257)*(1+'S&S'!$E$166)+BP$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BQ$244,O.4!BQ$255)*(1+'S&S'!$E164)+SUM(O.4!BQ$245,O.4!BQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BQ$246,O.4!BQ$257)*(1+'S&S'!$E$166)+BQ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BR$244,O.4!BR$255)*(1+'S&S'!$E164)+SUM(O.4!BR$245,O.4!BR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BR$246,O.4!BR$257)*(1+'S&S'!$E$166)+BR$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BS$244,O.4!BS$255)*(1+'S&S'!$E164)+SUM(O.4!BS$245,O.4!BS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BS$246,O.4!BS$257)*(1+'S&S'!$E$166)+BS$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BT$244,O.4!BT$255)*(1+'S&S'!$E164)+SUM(O.4!BT$245,O.4!BT$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BT$246,O.4!BT$257)*(1+'S&S'!$E$166)+BT$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BU$244,O.4!BU$255)*(1+'S&S'!$E164)+SUM(O.4!BU$245,O.4!BU$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BU$246,O.4!BU$257)*(1+'S&S'!$E$166)+BU$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BV$244,O.4!BV$255)*(1+'S&S'!$E164)+SUM(O.4!BV$245,O.4!BV$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BV$246,O.4!BV$257)*(1+'S&S'!$E$166)+BV$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BW$244,O.4!BW$255)*(1+'S&S'!$E164)+SUM(O.4!BW$245,O.4!BW$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BW$246,O.4!BW$257)*(1+'S&S'!$E$166)+BW$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BX$244,O.4!BX$255)*(1+'S&S'!$E164)+SUM(O.4!BX$245,O.4!BX$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BX$246,O.4!BX$257)*(1+'S&S'!$E$166)+BX$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BY$244,O.4!BY$255)*(1+'S&S'!$E164)+SUM(O.4!BY$245,O.4!BY$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BY$246,O.4!BY$257)*(1+'S&S'!$E$166)+BY$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!BZ$244,O.4!BZ$255)*(1+'S&S'!$E164)+SUM(O.4!BZ$245,O.4!BZ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!BZ$246,O.4!BZ$257)*(1+'S&S'!$E$166)+BZ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!CA$244,O.4!CA$255)*(1+'S&S'!$E164)+SUM(O.4!CA$245,O.4!CA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!CA$246,O.4!CA$257)*(1+'S&S'!$E$166)+CA$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!CB$244,O.4!CB$255)*(1+'S&S'!$E164)+SUM(O.4!CB$245,O.4!CB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!CB$246,O.4!CB$257)*(1+'S&S'!$E$166)+CB$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!CC$244,O.4!CC$255)*(1+'S&S'!$E164)+SUM(O.4!CC$245,O.4!CC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!CC$246,O.4!CC$257)*(1+'S&S'!$E$166)+CC$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!CD$244,O.4!CD$255)*(1+'S&S'!$E164)+SUM(O.4!CD$245,O.4!CD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!CD$246,O.4!CD$257)*(1+'S&S'!$E$166)+CD$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!CE$244,O.4!CE$255)*(1+'S&S'!$E164)+SUM(O.4!CE$245,O.4!CE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!CE$246,O.4!CE$257)*(1+'S&S'!$E$166)+CE$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!CF$244,O.4!CF$255)*(1+'S&S'!$E164)+SUM(O.4!CF$245,O.4!CF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!CF$246,O.4!CF$257)*(1+'S&S'!$E$166)+CF$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!CG$244,O.4!CG$255)*(1+'S&S'!$E164)+SUM(O.4!CG$245,O.4!CG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!CG$246,O.4!CG$257)*(1+'S&S'!$E$166)+CG$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!CH$244,O.4!CH$255)*(1+'S&S'!$E164)+SUM(O.4!CH$245,O.4!CH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!CH$246,O.4!CH$257)*(1+'S&S'!$E$166)+CH$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!CI$244,O.4!CI$255)*(1+'S&S'!$E164)+SUM(O.4!CI$245,O.4!CI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!CI$246,O.4!CI$257)*(1+'S&S'!$E$166)+CI$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!CJ$244,O.4!CJ$255)*(1+'S&S'!$E164)+SUM(O.4!CJ$245,O.4!CJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!CJ$246,O.4!CJ$257)*(1+'S&S'!$E$166)+CJ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!CK$244,O.4!CK$255)*(1+'S&S'!$E164)+SUM(O.4!CK$245,O.4!CK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!CK$246,O.4!CK$257)*(1+'S&S'!$E$166)+CK$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!CL$244,O.4!CL$255)*(1+'S&S'!$E164)+SUM(O.4!CL$245,O.4!CL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!CL$246,O.4!CL$257)*(1+'S&S'!$E$166)+CL$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!CM$244,O.4!CM$255)*(1+'S&S'!$E164)+SUM(O.4!CM$245,O.4!CM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!CM$246,O.4!CM$257)*(1+'S&S'!$E$166)+CM$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!CN$244,O.4!CN$255)*(1+'S&S'!$E164)+SUM(O.4!CN$245,O.4!CN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!CN$246,O.4!CN$257)*(1+'S&S'!$E$166)+CN$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!CO$244,O.4!CO$255)*(1+'S&S'!$E164)+SUM(O.4!CO$245,O.4!CO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!CO$246,O.4!CO$257)*(1+'S&S'!$E$166)+CO$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!CP$244,O.4!CP$255)*(1+'S&S'!$E164)+SUM(O.4!CP$245,O.4!CP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!CP$246,O.4!CP$257)*(1+'S&S'!$E$166)+CP$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!CQ$244,O.4!CQ$255)*(1+'S&S'!$E164)+SUM(O.4!CQ$245,O.4!CQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!CQ$246,O.4!CQ$257)*(1+'S&S'!$E$166)+CQ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!CR$244,O.4!CR$255)*(1+'S&S'!$E164)+SUM(O.4!CR$245,O.4!CR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!CR$246,O.4!CR$257)*(1+'S&S'!$E$166)+CR$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.4!CS$244,O.4!CS$255)*(1+'S&S'!$E164)+SUM(O.4!CS$245,O.4!CS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.4!CS$246,O.4!CS$257)*(1+'S&S'!$E$166)+CS$247*(1+'S&S'!$E$212)","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G307+NPV(G.Asm!$F$76,H307:INDEX(H307:CS307,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G307:CS307)","v":0},{"$f":"-SUM(O.4!G$244,O.4!G$255)*(1+'S&S'!$G164)+SUM(O.4!G$245,O.4!G$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!G$246,O.4!G$257)*(1+'S&S'!$G$166)+G$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!H$244,O.4!H$255)*(1+'S&S'!$G164)+SUM(O.4!H$245,O.4!H$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!H$246,O.4!H$257)*(1+'S&S'!$G$166)+H$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!I$244,O.4!I$255)*(1+'S&S'!$G164)+SUM(O.4!I$245,O.4!I$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!I$246,O.4!I$257)*(1+'S&S'!$G$166)+I$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!J$244,O.4!J$255)*(1+'S&S'!$G164)+SUM(O.4!J$245,O.4!J$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!J$246,O.4!J$257)*(1+'S&S'!$G$166)+J$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!K$244,O.4!K$255)*(1+'S&S'!$G164)+SUM(O.4!K$245,O.4!K$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!K$246,O.4!K$257)*(1+'S&S'!$G$166)+K$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!L$244,O.4!L$255)*(1+'S&S'!$G164)+SUM(O.4!L$245,O.4!L$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!L$246,O.4!L$257)*(1+'S&S'!$G$166)+L$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!M$244,O.4!M$255)*(1+'S&S'!$G164)+SUM(O.4!M$245,O.4!M$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!M$246,O.4!M$257)*(1+'S&S'!$G$166)+M$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!N$244,O.4!N$255)*(1+'S&S'!$G164)+SUM(O.4!N$245,O.4!N$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!N$246,O.4!N$257)*(1+'S&S'!$G$166)+N$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!O$244,O.4!O$255)*(1+'S&S'!$G164)+SUM(O.4!O$245,O.4!O$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!O$246,O.4!O$257)*(1+'S&S'!$G$166)+O$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!P$244,O.4!P$255)*(1+'S&S'!$G164)+SUM(O.4!P$245,O.4!P$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!P$246,O.4!P$257)*(1+'S&S'!$G$166)+P$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!Q$244,O.4!Q$255)*(1+'S&S'!$G164)+SUM(O.4!Q$245,O.4!Q$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!Q$246,O.4!Q$257)*(1+'S&S'!$G$166)+Q$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!R$244,O.4!R$255)*(1+'S&S'!$G164)+SUM(O.4!R$245,O.4!R$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!R$246,O.4!R$257)*(1+'S&S'!$G$166)+R$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!S$244,O.4!S$255)*(1+'S&S'!$G164)+SUM(O.4!S$245,O.4!S$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!S$246,O.4!S$257)*(1+'S&S'!$G$166)+S$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!T$244,O.4!T$255)*(1+'S&S'!$G164)+SUM(O.4!T$245,O.4!T$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!T$246,O.4!T$257)*(1+'S&S'!$G$166)+T$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!U$244,O.4!U$255)*(1+'S&S'!$G164)+SUM(O.4!U$245,O.4!U$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!U$246,O.4!U$257)*(1+'S&S'!$G$166)+U$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!V$244,O.4!V$255)*(1+'S&S'!$G164)+SUM(O.4!V$245,O.4!V$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!V$246,O.4!V$257)*(1+'S&S'!$G$166)+V$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!W$244,O.4!W$255)*(1+'S&S'!$G164)+SUM(O.4!W$245,O.4!W$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!W$246,O.4!W$257)*(1+'S&S'!$G$166)+W$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!X$244,O.4!X$255)*(1+'S&S'!$G164)+SUM(O.4!X$245,O.4!X$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!X$246,O.4!X$257)*(1+'S&S'!$G$166)+X$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!Y$244,O.4!Y$255)*(1+'S&S'!$G164)+SUM(O.4!Y$245,O.4!Y$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!Y$246,O.4!Y$257)*(1+'S&S'!$G$166)+Y$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!Z$244,O.4!Z$255)*(1+'S&S'!$G164)+SUM(O.4!Z$245,O.4!Z$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!Z$246,O.4!Z$257)*(1+'S&S'!$G$166)+Z$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AA$244,O.4!AA$255)*(1+'S&S'!$G164)+SUM(O.4!AA$245,O.4!AA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AA$246,O.4!AA$257)*(1+'S&S'!$G$166)+AA$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AB$244,O.4!AB$255)*(1+'S&S'!$G164)+SUM(O.4!AB$245,O.4!AB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AB$246,O.4!AB$257)*(1+'S&S'!$G$166)+AB$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AC$244,O.4!AC$255)*(1+'S&S'!$G164)+SUM(O.4!AC$245,O.4!AC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AC$246,O.4!AC$257)*(1+'S&S'!$G$166)+AC$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AD$244,O.4!AD$255)*(1+'S&S'!$G164)+SUM(O.4!AD$245,O.4!AD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AD$246,O.4!AD$257)*(1+'S&S'!$G$166)+AD$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AE$244,O.4!AE$255)*(1+'S&S'!$G164)+SUM(O.4!AE$245,O.4!AE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AE$246,O.4!AE$257)*(1+'S&S'!$G$166)+AE$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AF$244,O.4!AF$255)*(1+'S&S'!$G164)+SUM(O.4!AF$245,O.4!AF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AF$246,O.4!AF$257)*(1+'S&S'!$G$166)+AF$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AG$244,O.4!AG$255)*(1+'S&S'!$G164)+SUM(O.4!AG$245,O.4!AG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AG$246,O.4!AG$257)*(1+'S&S'!$G$166)+AG$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AH$244,O.4!AH$255)*(1+'S&S'!$G164)+SUM(O.4!AH$245,O.4!AH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AH$246,O.4!AH$257)*(1+'S&S'!$G$166)+AH$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AI$244,O.4!AI$255)*(1+'S&S'!$G164)+SUM(O.4!AI$245,O.4!AI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AI$246,O.4!AI$257)*(1+'S&S'!$G$166)+AI$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AJ$244,O.4!AJ$255)*(1+'S&S'!$G164)+SUM(O.4!AJ$245,O.4!AJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AJ$246,O.4!AJ$257)*(1+'S&S'!$G$166)+AJ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AK$244,O.4!AK$255)*(1+'S&S'!$G164)+SUM(O.4!AK$245,O.4!AK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AK$246,O.4!AK$257)*(1+'S&S'!$G$166)+AK$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AL$244,O.4!AL$255)*(1+'S&S'!$G164)+SUM(O.4!AL$245,O.4!AL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AL$246,O.4!AL$257)*(1+'S&S'!$G$166)+AL$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AM$244,O.4!AM$255)*(1+'S&S'!$G164)+SUM(O.4!AM$245,O.4!AM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AM$246,O.4!AM$257)*(1+'S&S'!$G$166)+AM$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AN$244,O.4!AN$255)*(1+'S&S'!$G164)+SUM(O.4!AN$245,O.4!AN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AN$246,O.4!AN$257)*(1+'S&S'!$G$166)+AN$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AO$244,O.4!AO$255)*(1+'S&S'!$G164)+SUM(O.4!AO$245,O.4!AO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AO$246,O.4!AO$257)*(1+'S&S'!$G$166)+AO$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AP$244,O.4!AP$255)*(1+'S&S'!$G164)+SUM(O.4!AP$245,O.4!AP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AP$246,O.4!AP$257)*(1+'S&S'!$G$166)+AP$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AQ$244,O.4!AQ$255)*(1+'S&S'!$G164)+SUM(O.4!AQ$245,O.4!AQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AQ$246,O.4!AQ$257)*(1+'S&S'!$G$166)+AQ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AR$244,O.4!AR$255)*(1+'S&S'!$G164)+SUM(O.4!AR$245,O.4!AR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AR$246,O.4!AR$257)*(1+'S&S'!$G$166)+AR$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AS$244,O.4!AS$255)*(1+'S&S'!$G164)+SUM(O.4!AS$245,O.4!AS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AS$246,O.4!AS$257)*(1+'S&S'!$G$166)+AS$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AT$244,O.4!AT$255)*(1+'S&S'!$G164)+SUM(O.4!AT$245,O.4!AT$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AT$246,O.4!AT$257)*(1+'S&S'!$G$166)+AT$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AU$244,O.4!AU$255)*(1+'S&S'!$G164)+SUM(O.4!AU$245,O.4!AU$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AU$246,O.4!AU$257)*(1+'S&S'!$G$166)+AU$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AV$244,O.4!AV$255)*(1+'S&S'!$G164)+SUM(O.4!AV$245,O.4!AV$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AV$246,O.4!AV$257)*(1+'S&S'!$G$166)+AV$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AW$244,O.4!AW$255)*(1+'S&S'!$G164)+SUM(O.4!AW$245,O.4!AW$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AW$246,O.4!AW$257)*(1+'S&S'!$G$166)+AW$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AX$244,O.4!AX$255)*(1+'S&S'!$G164)+SUM(O.4!AX$245,O.4!AX$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AX$246,O.4!AX$257)*(1+'S&S'!$G$166)+AX$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AY$244,O.4!AY$255)*(1+'S&S'!$G164)+SUM(O.4!AY$245,O.4!AY$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AY$246,O.4!AY$257)*(1+'S&S'!$G$166)+AY$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!AZ$244,O.4!AZ$255)*(1+'S&S'!$G164)+SUM(O.4!AZ$245,O.4!AZ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!AZ$246,O.4!AZ$257)*(1+'S&S'!$G$166)+AZ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BA$244,O.4!BA$255)*(1+'S&S'!$G164)+SUM(O.4!BA$245,O.4!BA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BA$246,O.4!BA$257)*(1+'S&S'!$G$166)+BA$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BB$244,O.4!BB$255)*(1+'S&S'!$G164)+SUM(O.4!BB$245,O.4!BB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BB$246,O.4!BB$257)*(1+'S&S'!$G$166)+BB$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BC$244,O.4!BC$255)*(1+'S&S'!$G164)+SUM(O.4!BC$245,O.4!BC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BC$246,O.4!BC$257)*(1+'S&S'!$G$166)+BC$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BD$244,O.4!BD$255)*(1+'S&S'!$G164)+SUM(O.4!BD$245,O.4!BD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BD$246,O.4!BD$257)*(1+'S&S'!$G$166)+BD$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BE$244,O.4!BE$255)*(1+'S&S'!$G164)+SUM(O.4!BE$245,O.4!BE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BE$246,O.4!BE$257)*(1+'S&S'!$G$166)+BE$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BF$244,O.4!BF$255)*(1+'S&S'!$G164)+SUM(O.4!BF$245,O.4!BF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BF$246,O.4!BF$257)*(1+'S&S'!$G$166)+BF$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BG$244,O.4!BG$255)*(1+'S&S'!$G164)+SUM(O.4!BG$245,O.4!BG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BG$246,O.4!BG$257)*(1+'S&S'!$G$166)+BG$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BH$244,O.4!BH$255)*(1+'S&S'!$G164)+SUM(O.4!BH$245,O.4!BH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BH$246,O.4!BH$257)*(1+'S&S'!$G$166)+BH$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BI$244,O.4!BI$255)*(1+'S&S'!$G164)+SUM(O.4!BI$245,O.4!BI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BI$246,O.4!BI$257)*(1+'S&S'!$G$166)+BI$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BJ$244,O.4!BJ$255)*(1+'S&S'!$G164)+SUM(O.4!BJ$245,O.4!BJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BJ$246,O.4!BJ$257)*(1+'S&S'!$G$166)+BJ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BK$244,O.4!BK$255)*(1+'S&S'!$G164)+SUM(O.4!BK$245,O.4!BK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BK$246,O.4!BK$257)*(1+'S&S'!$G$166)+BK$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BL$244,O.4!BL$255)*(1+'S&S'!$G164)+SUM(O.4!BL$245,O.4!BL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BL$246,O.4!BL$257)*(1+'S&S'!$G$166)+BL$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BM$244,O.4!BM$255)*(1+'S&S'!$G164)+SUM(O.4!BM$245,O.4!BM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BM$246,O.4!BM$257)*(1+'S&S'!$G$166)+BM$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BN$244,O.4!BN$255)*(1+'S&S'!$G164)+SUM(O.4!BN$245,O.4!BN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BN$246,O.4!BN$257)*(1+'S&S'!$G$166)+BN$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BO$244,O.4!BO$255)*(1+'S&S'!$G164)+SUM(O.4!BO$245,O.4!BO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BO$246,O.4!BO$257)*(1+'S&S'!$G$166)+BO$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BP$244,O.4!BP$255)*(1+'S&S'!$G164)+SUM(O.4!BP$245,O.4!BP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BP$246,O.4!BP$257)*(1+'S&S'!$G$166)+BP$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BQ$244,O.4!BQ$255)*(1+'S&S'!$G164)+SUM(O.4!BQ$245,O.4!BQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BQ$246,O.4!BQ$257)*(1+'S&S'!$G$166)+BQ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BR$244,O.4!BR$255)*(1+'S&S'!$G164)+SUM(O.4!BR$245,O.4!BR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BR$246,O.4!BR$257)*(1+'S&S'!$G$166)+BR$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BS$244,O.4!BS$255)*(1+'S&S'!$G164)+SUM(O.4!BS$245,O.4!BS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BS$246,O.4!BS$257)*(1+'S&S'!$G$166)+BS$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BT$244,O.4!BT$255)*(1+'S&S'!$G164)+SUM(O.4!BT$245,O.4!BT$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BT$246,O.4!BT$257)*(1+'S&S'!$G$166)+BT$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BU$244,O.4!BU$255)*(1+'S&S'!$G164)+SUM(O.4!BU$245,O.4!BU$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BU$246,O.4!BU$257)*(1+'S&S'!$G$166)+BU$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BV$244,O.4!BV$255)*(1+'S&S'!$G164)+SUM(O.4!BV$245,O.4!BV$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BV$246,O.4!BV$257)*(1+'S&S'!$G$166)+BV$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BW$244,O.4!BW$255)*(1+'S&S'!$G164)+SUM(O.4!BW$245,O.4!BW$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BW$246,O.4!BW$257)*(1+'S&S'!$G$166)+BW$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BX$244,O.4!BX$255)*(1+'S&S'!$G164)+SUM(O.4!BX$245,O.4!BX$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BX$246,O.4!BX$257)*(1+'S&S'!$G$166)+BX$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BY$244,O.4!BY$255)*(1+'S&S'!$G164)+SUM(O.4!BY$245,O.4!BY$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BY$246,O.4!BY$257)*(1+'S&S'!$G$166)+BY$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!BZ$244,O.4!BZ$255)*(1+'S&S'!$G164)+SUM(O.4!BZ$245,O.4!BZ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!BZ$246,O.4!BZ$257)*(1+'S&S'!$G$166)+BZ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!CA$244,O.4!CA$255)*(1+'S&S'!$G164)+SUM(O.4!CA$245,O.4!CA$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!CA$246,O.4!CA$257)*(1+'S&S'!$G$166)+CA$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!CB$244,O.4!CB$255)*(1+'S&S'!$G164)+SUM(O.4!CB$245,O.4!CB$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!CB$246,O.4!CB$257)*(1+'S&S'!$G$166)+CB$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!CC$244,O.4!CC$255)*(1+'S&S'!$G164)+SUM(O.4!CC$245,O.4!CC$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!CC$246,O.4!CC$257)*(1+'S&S'!$G$166)+CC$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!CD$244,O.4!CD$255)*(1+'S&S'!$G164)+SUM(O.4!CD$245,O.4!CD$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!CD$246,O.4!CD$257)*(1+'S&S'!$G$166)+CD$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!CE$244,O.4!CE$255)*(1+'S&S'!$G164)+SUM(O.4!CE$245,O.4!CE$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!CE$246,O.4!CE$257)*(1+'S&S'!$G$166)+CE$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!CF$244,O.4!CF$255)*(1+'S&S'!$G164)+SUM(O.4!CF$245,O.4!CF$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!CF$246,O.4!CF$257)*(1+'S&S'!$G$166)+CF$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!CG$244,O.4!CG$255)*(1+'S&S'!$G164)+SUM(O.4!CG$245,O.4!CG$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!CG$246,O.4!CG$257)*(1+'S&S'!$G$166)+CG$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!CH$244,O.4!CH$255)*(1+'S&S'!$G164)+SUM(O.4!CH$245,O.4!CH$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!CH$246,O.4!CH$257)*(1+'S&S'!$G$166)+CH$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!CI$244,O.4!CI$255)*(1+'S&S'!$G164)+SUM(O.4!CI$245,O.4!CI$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!CI$246,O.4!CI$257)*(1+'S&S'!$G$166)+CI$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!CJ$244,O.4!CJ$255)*(1+'S&S'!$G164)+SUM(O.4!CJ$245,O.4!CJ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!CJ$246,O.4!CJ$257)*(1+'S&S'!$G$166)+CJ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!CK$244,O.4!CK$255)*(1+'S&S'!$G164)+SUM(O.4!CK$245,O.4!CK$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!CK$246,O.4!CK$257)*(1+'S&S'!$G$166)+CK$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!CL$244,O.4!CL$255)*(1+'S&S'!$G164)+SUM(O.4!CL$245,O.4!CL$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!CL$246,O.4!CL$257)*(1+'S&S'!$G$166)+CL$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!CM$244,O.4!CM$255)*(1+'S&S'!$G164)+SUM(O.4!CM$245,O.4!CM$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!CM$246,O.4!CM$257)*(1+'S&S'!$G$166)+CM$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!CN$244,O.4!CN$255)*(1+'S&S'!$G164)+SUM(O.4!CN$245,O.4!CN$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!CN$246,O.4!CN$257)*(1+'S&S'!$G$166)+CN$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!CO$244,O.4!CO$255)*(1+'S&S'!$G164)+SUM(O.4!CO$245,O.4!CO$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!CO$246,O.4!CO$257)*(1+'S&S'!$G$166)+CO$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!CP$244,O.4!CP$255)*(1+'S&S'!$G164)+SUM(O.4!CP$245,O.4!CP$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!CP$246,O.4!CP$257)*(1+'S&S'!$G$166)+CP$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!CQ$244,O.4!CQ$255)*(1+'S&S'!$G164)+SUM(O.4!CQ$245,O.4!CQ$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!CQ$246,O.4!CQ$257)*(1+'S&S'!$G$166)+CQ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!CR$244,O.4!CR$255)*(1+'S&S'!$G164)+SUM(O.4!CR$245,O.4!CR$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!CR$246,O.4!CR$257)*(1+'S&S'!$G$166)+CR$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.4!CS$244,O.4!CS$255)*(1+'S&S'!$G164)+SUM(O.4!CS$245,O.4!CS$256)*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.4!CS$246,O.4!CS$257)*(1+'S&S'!$G$166)+CS$247*(1+'S&S'!$G$212)","v":0}]
[]
[null,null,"NET CASH FLOW FOR SENSITIVITY ANALYSIS OF ERR"]
[null,null,{"$f":"O.4!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"A. Total investment costs with 1% increase"},null,{"$f":"G310+NPV(G.Asm!$F$40,H310:INDEX(H310:CS310,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G310:CS310)","v":0},{"$f":"-G$190*(1+'S&S'!$F108)+G$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-G$218+G$232","v":0},{"$f":"-H$190*(1+'S&S'!$F108)+H$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-H$218+H$232","v":0},{"$f":"-I$190*(1+'S&S'!$F108)+I$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-I$218+I$232","v":0},{"$f":"-J$190*(1+'S&S'!$F108)+J$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-J$218+J$232","v":0},{"$f":"-K$190*(1+'S&S'!$F108)+K$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-K$218+K$232","v":0},{"$f":"-L$190*(1+'S&S'!$F108)+L$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-L$218+L$232","v":0},{"$f":"-M$190*(1+'S&S'!$F108)+M$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-M$218+M$232","v":0},{"$f":"-N$190*(1+'S&S'!$F108)+N$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-N$218+N$232","v":0},{"$f":"-O$190*(1+'S&S'!$F108)+O$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-O$218+O$232","v":0},{"$f":"-P$190*(1+'S&S'!$F108)+P$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-P$218+P$232","v":0},{"$f":"-Q$190*(1+'S&S'!$F108)+Q$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-Q$218+Q$232","v":0},{"$f":"-R$190*(1+'S&S'!$F108)+R$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-R$218+R$232","v":0},{"$f":"-S$190*(1+'S&S'!$F108)+S$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-S$218+S$232","v":0},{"$f":"-T$190*(1+'S&S'!$F108)+T$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-T$218+T$232","v":0},{"$f":"-U$190*(1+'S&S'!$F108)+U$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-U$218+U$232","v":0},{"$f":"-V$190*(1+'S&S'!$F108)+V$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-V$218+V$232","v":0},{"$f":"-W$190*(1+'S&S'!$F108)+W$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-W$218+W$232","v":0},{"$f":"-X$190*(1+'S&S'!$F108)+X$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-X$218+X$232","v":0},{"$f":"-Y$190*(1+'S&S'!$F108)+Y$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-Y$218+Y$232","v":0},{"$f":"-Z$190*(1+'S&S'!$F108)+Z$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-Z$218+Z$232","v":0},{"$f":"-AA$190*(1+'S&S'!$F108)+AA$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AA$218+AA$232","v":0},{"$f":"-AB$190*(1+'S&S'!$F108)+AB$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AB$218+AB$232","v":0},{"$f":"-AC$190*(1+'S&S'!$F108)+AC$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AC$218+AC$232","v":0},{"$f":"-AD$190*(1+'S&S'!$F108)+AD$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AD$218+AD$232","v":0},{"$f":"-AE$190*(1+'S&S'!$F108)+AE$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AE$218+AE$232","v":0},{"$f":"-AF$190*(1+'S&S'!$F108)+AF$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AF$218+AF$232","v":0},{"$f":"-AG$190*(1+'S&S'!$F108)+AG$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AG$218+AG$232","v":0},{"$f":"-AH$190*(1+'S&S'!$F108)+AH$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AH$218+AH$232","v":0},{"$f":"-AI$190*(1+'S&S'!$F108)+AI$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AI$218+AI$232","v":0},{"$f":"-AJ$190*(1+'S&S'!$F108)+AJ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AJ$218+AJ$232","v":0},{"$f":"-AK$190*(1+'S&S'!$F108)+AK$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AK$218+AK$232","v":0},{"$f":"-AL$190*(1+'S&S'!$F108)+AL$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AL$218+AL$232","v":0},{"$f":"-AM$190*(1+'S&S'!$F108)+AM$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AM$218+AM$232","v":0},{"$f":"-AN$190*(1+'S&S'!$F108)+AN$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AN$218+AN$232","v":0},{"$f":"-AO$190*(1+'S&S'!$F108)+AO$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AO$218+AO$232","v":0},{"$f":"-AP$190*(1+'S&S'!$F108)+AP$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AP$218+AP$232","v":0},{"$f":"-AQ$190*(1+'S&S'!$F108)+AQ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AQ$218+AQ$232","v":0},{"$f":"-AR$190*(1+'S&S'!$F108)+AR$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AR$218+AR$232","v":0},{"$f":"-AS$190*(1+'S&S'!$F108)+AS$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AS$218+AS$232","v":0},{"$f":"-AT$190*(1+'S&S'!$F108)+AT$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AT$218+AT$232","v":0},{"$f":"-AU$190*(1+'S&S'!$F108)+AU$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AU$218+AU$232","v":0},{"$f":"-AV$190*(1+'S&S'!$F108)+AV$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AV$218+AV$232","v":0},{"$f":"-AW$190*(1+'S&S'!$F108)+AW$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AW$218+AW$232","v":0},{"$f":"-AX$190*(1+'S&S'!$F108)+AX$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AX$218+AX$232","v":0},{"$f":"-AY$190*(1+'S&S'!$F108)+AY$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AY$218+AY$232","v":0},{"$f":"-AZ$190*(1+'S&S'!$F108)+AZ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AZ$218+AZ$232","v":0},{"$f":"-BA$190*(1+'S&S'!$F108)+BA$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BA$218+BA$232","v":0},{"$f":"-BB$190*(1+'S&S'!$F108)+BB$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BB$218+BB$232","v":0},{"$f":"-BC$190*(1+'S&S'!$F108)+BC$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BC$218+BC$232","v":0},{"$f":"-BD$190*(1+'S&S'!$F108)+BD$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BD$218+BD$232","v":0},{"$f":"-BE$190*(1+'S&S'!$F108)+BE$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BE$218+BE$232","v":0},{"$f":"-BF$190*(1+'S&S'!$F108)+BF$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BF$218+BF$232","v":0},{"$f":"-BG$190*(1+'S&S'!$F108)+BG$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BG$218+BG$232","v":0},{"$f":"-BH$190*(1+'S&S'!$F108)+BH$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BH$218+BH$232","v":0},{"$f":"-BI$190*(1+'S&S'!$F108)+BI$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BI$218+BI$232","v":0},{"$f":"-BJ$190*(1+'S&S'!$F108)+BJ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BJ$218+BJ$232","v":0},{"$f":"-BK$190*(1+'S&S'!$F108)+BK$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BK$218+BK$232","v":0},{"$f":"-BL$190*(1+'S&S'!$F108)+BL$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BL$218+BL$232","v":0},{"$f":"-BM$190*(1+'S&S'!$F108)+BM$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BM$218+BM$232","v":0},{"$f":"-BN$190*(1+'S&S'!$F108)+BN$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BN$218+BN$232","v":0},{"$f":"-BO$190*(1+'S&S'!$F108)+BO$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BO$218+BO$232","v":0},{"$f":"-BP$190*(1+'S&S'!$F108)+BP$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BP$218+BP$232","v":0},{"$f":"-BQ$190*(1+'S&S'!$F108)+BQ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BQ$218+BQ$232","v":0},{"$f":"-BR$190*(1+'S&S'!$F108)+BR$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BR$218+BR$232","v":0},{"$f":"-BS$190*(1+'S&S'!$F108)+BS$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BS$218+BS$232","v":0},{"$f":"-BT$190*(1+'S&S'!$F108)+BT$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BT$218+BT$232","v":0},{"$f":"-BU$190*(1+'S&S'!$F108)+BU$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BU$218+BU$232","v":0},{"$f":"-BV$190*(1+'S&S'!$F108)+BV$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BV$218+BV$232","v":0},{"$f":"-BW$190*(1+'S&S'!$F108)+BW$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BW$218+BW$232","v":0},{"$f":"-BX$190*(1+'S&S'!$F108)+BX$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BX$218+BX$232","v":0},{"$f":"-BY$190*(1+'S&S'!$F108)+BY$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BY$218+BY$232","v":0},{"$f":"-BZ$190*(1+'S&S'!$F108)+BZ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BZ$218+BZ$232","v":0},{"$f":"-CA$190*(1+'S&S'!$F108)+CA$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CA$218+CA$232","v":0},{"$f":"-CB$190*(1+'S&S'!$F108)+CB$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CB$218+CB$232","v":0},{"$f":"-CC$190*(1+'S&S'!$F108)+CC$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CC$218+CC$232","v":0},{"$f":"-CD$190*(1+'S&S'!$F108)+CD$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CD$218+CD$232","v":0},{"$f":"-CE$190*(1+'S&S'!$F108)+CE$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CE$218+CE$232","v":0},{"$f":"-CF$190*(1+'S&S'!$F108)+CF$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CF$218+CF$232","v":0},{"$f":"-CG$190*(1+'S&S'!$F108)+CG$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CG$218+CG$232","v":0},{"$f":"-CH$190*(1+'S&S'!$F108)+CH$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CH$218+CH$232","v":0},{"$f":"-CI$190*(1+'S&S'!$F108)+CI$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CI$218+CI$232","v":0},{"$f":"-CJ$190*(1+'S&S'!$F108)+CJ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CJ$218+CJ$232","v":0},{"$f":"-CK$190*(1+'S&S'!$F108)+CK$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CK$218+CK$232","v":0},{"$f":"-CL$190*(1+'S&S'!$F108)+CL$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CL$218+CL$232","v":0},{"$f":"-CM$190*(1+'S&S'!$F108)+CM$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CM$218+CM$232","v":0},{"$f":"-CN$190*(1+'S&S'!$F108)+CN$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CN$218+CN$232","v":0},{"$f":"-CO$190*(1+'S&S'!$F108)+CO$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CO$218+CO$232","v":0},{"$f":"-CP$190*(1+'S&S'!$F108)+CP$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CP$218+CP$232","v":0},{"$f":"-CQ$190*(1+'S&S'!$F108)+CQ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CQ$218+CQ$232","v":0},{"$f":"-CR$190*(1+'S&S'!$F108)+CR$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CR$218+CR$232","v":0},{"$f":"-CS$190*(1+'S&S'!$F108)+CS$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CS$218+CS$232","v":0}]
[null,null,{"$f":"O.4!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"A. Total investment costs with 1% decrease"},null,{"$f":"G311+NPV(G.Asm!$F$40,H311:INDEX(H311:CS311,RP))","v":0},0,{"$f":"-G$190*(1+'S&S'!$F109)+G$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-G$218+G$232","v":0},{"$f":"-H$190*(1+'S&S'!$F109)+H$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-H$218+H$232","v":0},{"$f":"-I$190*(1+'S&S'!$F109)+I$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-I$218+I$232","v":0},{"$f":"-J$190*(1+'S&S'!$F109)+J$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-J$218+J$232","v":0},{"$f":"-K$190*(1+'S&S'!$F109)+K$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-K$218+K$232","v":0},{"$f":"-L$190*(1+'S&S'!$F109)+L$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-L$218+L$232","v":0},{"$f":"-M$190*(1+'S&S'!$F109)+M$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-M$218+M$232","v":0},{"$f":"-N$190*(1+'S&S'!$F109)+N$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-N$218+N$232","v":0},{"$f":"-O$190*(1+'S&S'!$F109)+O$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-O$218+O$232","v":0},{"$f":"-P$190*(1+'S&S'!$F109)+P$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-P$218+P$232","v":0},{"$f":"-Q$190*(1+'S&S'!$F109)+Q$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-Q$218+Q$232","v":0},{"$f":"-R$190*(1+'S&S'!$F109)+R$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-R$218+R$232","v":0},{"$f":"-S$190*(1+'S&S'!$F109)+S$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-S$218+S$232","v":0},{"$f":"-T$190*(1+'S&S'!$F109)+T$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-T$218+T$232","v":0},{"$f":"-U$190*(1+'S&S'!$F109)+U$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-U$218+U$232","v":0},{"$f":"-V$190*(1+'S&S'!$F109)+V$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-V$218+V$232","v":0},{"$f":"-W$190*(1+'S&S'!$F109)+W$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-W$218+W$232","v":0},{"$f":"-X$190*(1+'S&S'!$F109)+X$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-X$218+X$232","v":0},{"$f":"-Y$190*(1+'S&S'!$F109)+Y$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-Y$218+Y$232","v":0},{"$f":"-Z$190*(1+'S&S'!$F109)+Z$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-Z$218+Z$232","v":0},{"$f":"-AA$190*(1+'S&S'!$F109)+AA$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AA$218+AA$232","v":0},{"$f":"-AB$190*(1+'S&S'!$F109)+AB$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AB$218+AB$232","v":0},{"$f":"-AC$190*(1+'S&S'!$F109)+AC$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AC$218+AC$232","v":0},{"$f":"-AD$190*(1+'S&S'!$F109)+AD$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AD$218+AD$232","v":0},{"$f":"-AE$190*(1+'S&S'!$F109)+AE$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AE$218+AE$232","v":0},{"$f":"-AF$190*(1+'S&S'!$F109)+AF$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AF$218+AF$232","v":0},{"$f":"-AG$190*(1+'S&S'!$F109)+AG$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AG$218+AG$232","v":0},{"$f":"-AH$190*(1+'S&S'!$F109)+AH$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AH$218+AH$232","v":0},{"$f":"-AI$190*(1+'S&S'!$F109)+AI$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AI$218+AI$232","v":0},{"$f":"-AJ$190*(1+'S&S'!$F109)+AJ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AJ$218+AJ$232","v":0},{"$f":"-AK$190*(1+'S&S'!$F109)+AK$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AK$218+AK$232","v":0},{"$f":"-AL$190*(1+'S&S'!$F109)+AL$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AL$218+AL$232","v":0},{"$f":"-AM$190*(1+'S&S'!$F109)+AM$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AM$218+AM$232","v":0},{"$f":"-AN$190*(1+'S&S'!$F109)+AN$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AN$218+AN$232","v":0},{"$f":"-AO$190*(1+'S&S'!$F109)+AO$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AO$218+AO$232","v":0},{"$f":"-AP$190*(1+'S&S'!$F109)+AP$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AP$218+AP$232","v":0},{"$f":"-AQ$190*(1+'S&S'!$F109)+AQ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AQ$218+AQ$232","v":0},{"$f":"-AR$190*(1+'S&S'!$F109)+AR$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AR$218+AR$232","v":0},{"$f":"-AS$190*(1+'S&S'!$F109)+AS$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AS$218+AS$232","v":0},{"$f":"-AT$190*(1+'S&S'!$F109)+AT$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AT$218+AT$232","v":0},{"$f":"-AU$190*(1+'S&S'!$F109)+AU$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AU$218+AU$232","v":0},{"$f":"-AV$190*(1+'S&S'!$F109)+AV$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AV$218+AV$232","v":0},{"$f":"-AW$190*(1+'S&S'!$F109)+AW$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AW$218+AW$232","v":0},{"$f":"-AX$190*(1+'S&S'!$F109)+AX$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AX$218+AX$232","v":0},{"$f":"-AY$190*(1+'S&S'!$F109)+AY$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AY$218+AY$232","v":0},{"$f":"-AZ$190*(1+'S&S'!$F109)+AZ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AZ$218+AZ$232","v":0},{"$f":"-BA$190*(1+'S&S'!$F109)+BA$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BA$218+BA$232","v":0},{"$f":"-BB$190*(1+'S&S'!$F109)+BB$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BB$218+BB$232","v":0},{"$f":"-BC$190*(1+'S&S'!$F109)+BC$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BC$218+BC$232","v":0},{"$f":"-BD$190*(1+'S&S'!$F109)+BD$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BD$218+BD$232","v":0},{"$f":"-BE$190*(1+'S&S'!$F109)+BE$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BE$218+BE$232","v":0},{"$f":"-BF$190*(1+'S&S'!$F109)+BF$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BF$218+BF$232","v":0},{"$f":"-BG$190*(1+'S&S'!$F109)+BG$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BG$218+BG$232","v":0},{"$f":"-BH$190*(1+'S&S'!$F109)+BH$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BH$218+BH$232","v":0},{"$f":"-BI$190*(1+'S&S'!$F109)+BI$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BI$218+BI$232","v":0},{"$f":"-BJ$190*(1+'S&S'!$F109)+BJ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BJ$218+BJ$232","v":0},{"$f":"-BK$190*(1+'S&S'!$F109)+BK$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BK$218+BK$232","v":0},{"$f":"-BL$190*(1+'S&S'!$F109)+BL$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BL$218+BL$232","v":0},{"$f":"-BM$190*(1+'S&S'!$F109)+BM$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BM$218+BM$232","v":0},{"$f":"-BN$190*(1+'S&S'!$F109)+BN$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BN$218+BN$232","v":0},{"$f":"-BO$190*(1+'S&S'!$F109)+BO$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BO$218+BO$232","v":0},{"$f":"-BP$190*(1+'S&S'!$F109)+BP$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BP$218+BP$232","v":0},{"$f":"-BQ$190*(1+'S&S'!$F109)+BQ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BQ$218+BQ$232","v":0},{"$f":"-BR$190*(1+'S&S'!$F109)+BR$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BR$218+BR$232","v":0},{"$f":"-BS$190*(1+'S&S'!$F109)+BS$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BS$218+BS$232","v":0},{"$f":"-BT$190*(1+'S&S'!$F109)+BT$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BT$218+BT$232","v":0},{"$f":"-BU$190*(1+'S&S'!$F109)+BU$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BU$218+BU$232","v":0},{"$f":"-BV$190*(1+'S&S'!$F109)+BV$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BV$218+BV$232","v":0},{"$f":"-BW$190*(1+'S&S'!$F109)+BW$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BW$218+BW$232","v":0},{"$f":"-BX$190*(1+'S&S'!$F109)+BX$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BX$218+BX$232","v":0},{"$f":"-BY$190*(1+'S&S'!$F109)+BY$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BY$218+BY$232","v":0},{"$f":"-BZ$190*(1+'S&S'!$F109)+BZ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BZ$218+BZ$232","v":0},{"$f":"-CA$190*(1+'S&S'!$F109)+CA$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CA$218+CA$232","v":0},{"$f":"-CB$190*(1+'S&S'!$F109)+CB$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CB$218+CB$232","v":0},{"$f":"-CC$190*(1+'S&S'!$F109)+CC$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CC$218+CC$232","v":0},{"$f":"-CD$190*(1+'S&S'!$F109)+CD$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CD$218+CD$232","v":0},{"$f":"-CE$190*(1+'S&S'!$F109)+CE$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CE$218+CE$232","v":0},{"$f":"-CF$190*(1+'S&S'!$F109)+CF$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CF$218+CF$232","v":0},{"$f":"-CG$190*(1+'S&S'!$F109)+CG$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CG$218+CG$232","v":0},{"$f":"-CH$190*(1+'S&S'!$F109)+CH$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CH$218+CH$232","v":0},{"$f":"-CI$190*(1+'S&S'!$F109)+CI$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CI$218+CI$232","v":0},{"$f":"-CJ$190*(1+'S&S'!$F109)+CJ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CJ$218+CJ$232","v":0},{"$f":"-CK$190*(1+'S&S'!$F109)+CK$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CK$218+CK$232","v":0},{"$f":"-CL$190*(1+'S&S'!$F109)+CL$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CL$218+CL$232","v":0},{"$f":"-CM$190*(1+'S&S'!$F109)+CM$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CM$218+CM$232","v":0},{"$f":"-CN$190*(1+'S&S'!$F109)+CN$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CN$218+CN$232","v":0},{"$f":"-CO$190*(1+'S&S'!$F109)+CO$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CO$218+CO$232","v":0},{"$f":"-CP$190*(1+'S&S'!$F109)+CP$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CP$218+CP$232","v":0},{"$f":"-CQ$190*(1+'S&S'!$F109)+CQ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CQ$218+CQ$232","v":0},{"$f":"-CR$190*(1+'S&S'!$F109)+CR$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CR$218+CR$232","v":0},{"$f":"-CS$190*(1+'S&S'!$F109)+CS$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CS$218+CS$232","v":0}]
[null,null,{"$f":"O.4!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"C. Total operating and maintenance costs with 1% increase"},null,{"$f":"G312+NPV(G.Asm!$F$40,H312:INDEX(H312:CS312,RP))","v":0},0,{"$f":"-G$190+G$216-G$218*(1+'S&S'!$F110)+G$232","v":0},{"$f":"-H$190+H$216-H$218*(1+'S&S'!$F110)+H$232","v":0},{"$f":"-I$190+I$216-I$218*(1+'S&S'!$F110)+I$232","v":0},{"$f":"-J$190+J$216-J$218*(1+'S&S'!$F110)+J$232","v":0},{"$f":"-K$190+K$216-K$218*(1+'S&S'!$F110)+K$232","v":0},{"$f":"-L$190+L$216-L$218*(1+'S&S'!$F110)+L$232","v":0},{"$f":"-M$190+M$216-M$218*(1+'S&S'!$F110)+M$232","v":0},{"$f":"-N$190+N$216-N$218*(1+'S&S'!$F110)+N$232","v":0},{"$f":"-O$190+O$216-O$218*(1+'S&S'!$F110)+O$232","v":0},{"$f":"-P$190+P$216-P$218*(1+'S&S'!$F110)+P$232","v":0},{"$f":"-Q$190+Q$216-Q$218*(1+'S&S'!$F110)+Q$232","v":0},{"$f":"-R$190+R$216-R$218*(1+'S&S'!$F110)+R$232","v":0},{"$f":"-S$190+S$216-S$218*(1+'S&S'!$F110)+S$232","v":0},{"$f":"-T$190+T$216-T$218*(1+'S&S'!$F110)+T$232","v":0},{"$f":"-U$190+U$216-U$218*(1+'S&S'!$F110)+U$232","v":0},{"$f":"-V$190+V$216-V$218*(1+'S&S'!$F110)+V$232","v":0},{"$f":"-W$190+W$216-W$218*(1+'S&S'!$F110)+W$232","v":0},{"$f":"-X$190+X$216-X$218*(1+'S&S'!$F110)+X$232","v":0},{"$f":"-Y$190+Y$216-Y$218*(1+'S&S'!$F110)+Y$232","v":0},{"$f":"-Z$190+Z$216-Z$218*(1+'S&S'!$F110)+Z$232","v":0},{"$f":"-AA$190+AA$216-AA$218*(1+'S&S'!$F110)+AA$232","v":0},{"$f":"-AB$190+AB$216-AB$218*(1+'S&S'!$F110)+AB$232","v":0},{"$f":"-AC$190+AC$216-AC$218*(1+'S&S'!$F110)+AC$232","v":0},{"$f":"-AD$190+AD$216-AD$218*(1+'S&S'!$F110)+AD$232","v":0},{"$f":"-AE$190+AE$216-AE$218*(1+'S&S'!$F110)+AE$232","v":0},{"$f":"-AF$190+AF$216-AF$218*(1+'S&S'!$F110)+AF$232","v":0},{"$f":"-AG$190+AG$216-AG$218*(1+'S&S'!$F110)+AG$232","v":0},{"$f":"-AH$190+AH$216-AH$218*(1+'S&S'!$F110)+AH$232","v":0},{"$f":"-AI$190+AI$216-AI$218*(1+'S&S'!$F110)+AI$232","v":0},{"$f":"-AJ$190+AJ$216-AJ$218*(1+'S&S'!$F110)+AJ$232","v":0},{"$f":"-AK$190+AK$216-AK$218*(1+'S&S'!$F110)+AK$232","v":0},{"$f":"-AL$190+AL$216-AL$218*(1+'S&S'!$F110)+AL$232","v":0},{"$f":"-AM$190+AM$216-AM$218*(1+'S&S'!$F110)+AM$232","v":0},{"$f":"-AN$190+AN$216-AN$218*(1+'S&S'!$F110)+AN$232","v":0},{"$f":"-AO$190+AO$216-AO$218*(1+'S&S'!$F110)+AO$232","v":0},{"$f":"-AP$190+AP$216-AP$218*(1+'S&S'!$F110)+AP$232","v":0},{"$f":"-AQ$190+AQ$216-AQ$218*(1+'S&S'!$F110)+AQ$232","v":0},{"$f":"-AR$190+AR$216-AR$218*(1+'S&S'!$F110)+AR$232","v":0},{"$f":"-AS$190+AS$216-AS$218*(1+'S&S'!$F110)+AS$232","v":0},{"$f":"-AT$190+AT$216-AT$218*(1+'S&S'!$F110)+AT$232","v":0},{"$f":"-AU$190+AU$216-AU$218*(1+'S&S'!$F110)+AU$232","v":0},{"$f":"-AV$190+AV$216-AV$218*(1+'S&S'!$F110)+AV$232","v":0},{"$f":"-AW$190+AW$216-AW$218*(1+'S&S'!$F110)+AW$232","v":0},{"$f":"-AX$190+AX$216-AX$218*(1+'S&S'!$F110)+AX$232","v":0},{"$f":"-AY$190+AY$216-AY$218*(1+'S&S'!$F110)+AY$232","v":0},{"$f":"-AZ$190+AZ$216-AZ$218*(1+'S&S'!$F110)+AZ$232","v":0},{"$f":"-BA$190+BA$216-BA$218*(1+'S&S'!$F110)+BA$232","v":0},{"$f":"-BB$190+BB$216-BB$218*(1+'S&S'!$F110)+BB$232","v":0},{"$f":"-BC$190+BC$216-BC$218*(1+'S&S'!$F110)+BC$232","v":0},{"$f":"-BD$190+BD$216-BD$218*(1+'S&S'!$F110)+BD$232","v":0},{"$f":"-BE$190+BE$216-BE$218*(1+'S&S'!$F110)+BE$232","v":0},{"$f":"-BF$190+BF$216-BF$218*(1+'S&S'!$F110)+BF$232","v":0},{"$f":"-BG$190+BG$216-BG$218*(1+'S&S'!$F110)+BG$232","v":0},{"$f":"-BH$190+BH$216-BH$218*(1+'S&S'!$F110)+BH$232","v":0},{"$f":"-BI$190+BI$216-BI$218*(1+'S&S'!$F110)+BI$232","v":0},{"$f":"-BJ$190+BJ$216-BJ$218*(1+'S&S'!$F110)+BJ$232","v":0},{"$f":"-BK$190+BK$216-BK$218*(1+'S&S'!$F110)+BK$232","v":0},{"$f":"-BL$190+BL$216-BL$218*(1+'S&S'!$F110)+BL$232","v":0},{"$f":"-BM$190+BM$216-BM$218*(1+'S&S'!$F110)+BM$232","v":0},{"$f":"-BN$190+BN$216-BN$218*(1+'S&S'!$F110)+BN$232","v":0},{"$f":"-BO$190+BO$216-BO$218*(1+'S&S'!$F110)+BO$232","v":0},{"$f":"-BP$190+BP$216-BP$218*(1+'S&S'!$F110)+BP$232","v":0},{"$f":"-BQ$190+BQ$216-BQ$218*(1+'S&S'!$F110)+BQ$232","v":0},{"$f":"-BR$190+BR$216-BR$218*(1+'S&S'!$F110)+BR$232","v":0},{"$f":"-BS$190+BS$216-BS$218*(1+'S&S'!$F110)+BS$232","v":0},{"$f":"-BT$190+BT$216-BT$218*(1+'S&S'!$F110)+BT$232","v":0},{"$f":"-BU$190+BU$216-BU$218*(1+'S&S'!$F110)+BU$232","v":0},{"$f":"-BV$190+BV$216-BV$218*(1+'S&S'!$F110)+BV$232","v":0},{"$f":"-BW$190+BW$216-BW$218*(1+'S&S'!$F110)+BW$232","v":0},{"$f":"-BX$190+BX$216-BX$218*(1+'S&S'!$F110)+BX$232","v":0},{"$f":"-BY$190+BY$216-BY$218*(1+'S&S'!$F110)+BY$232","v":0},{"$f":"-BZ$190+BZ$216-BZ$218*(1+'S&S'!$F110)+BZ$232","v":0},{"$f":"-CA$190+CA$216-CA$218*(1+'S&S'!$F110)+CA$232","v":0},{"$f":"-CB$190+CB$216-CB$218*(1+'S&S'!$F110)+CB$232","v":0},{"$f":"-CC$190+CC$216-CC$218*(1+'S&S'!$F110)+CC$232","v":0},{"$f":"-CD$190+CD$216-CD$218*(1+'S&S'!$F110)+CD$232","v":0},{"$f":"-CE$190+CE$216-CE$218*(1+'S&S'!$F110)+CE$232","v":0},{"$f":"-CF$190+CF$216-CF$218*(1+'S&S'!$F110)+CF$232","v":0},{"$f":"-CG$190+CG$216-CG$218*(1+'S&S'!$F110)+CG$232","v":0},{"$f":"-CH$190+CH$216-CH$218*(1+'S&S'!$F110)+CH$232","v":0},{"$f":"-CI$190+CI$216-CI$218*(1+'S&S'!$F110)+CI$232","v":0},{"$f":"-CJ$190+CJ$216-CJ$218*(1+'S&S'!$F110)+CJ$232","v":0},{"$f":"-CK$190+CK$216-CK$218*(1+'S&S'!$F110)+CK$232","v":0},{"$f":"-CL$190+CL$216-CL$218*(1+'S&S'!$F110)+CL$232","v":0},{"$f":"-CM$190+CM$216-CM$218*(1+'S&S'!$F110)+CM$232","v":0},{"$f":"-CN$190+CN$216-CN$218*(1+'S&S'!$F110)+CN$232","v":0},{"$f":"-CO$190+CO$216-CO$218*(1+'S&S'!$F110)+CO$232","v":0},{"$f":"-CP$190+CP$216-CP$218*(1+'S&S'!$F110)+CP$232","v":0},{"$f":"-CQ$190+CQ$216-CQ$218*(1+'S&S'!$F110)+CQ$232","v":0},{"$f":"-CR$190+CR$216-CR$218*(1+'S&S'!$F110)+CR$232","v":0},{"$f":"-CS$190+CS$216-CS$218*(1+'S&S'!$F110)+CS$232","v":0}]
[null,null,{"$f":"O.4!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"C. Total operating and maintenance costs with 1% decrease"},null,{"$f":"G313+NPV(G.Asm!$F$40,H313:INDEX(H313:CS313,RP))","v":0},0,{"$f":"-G$190+G$216-G$218*(1+'S&S'!$F111)+G$232","v":0},{"$f":"-H$190+H$216-H$218*(1+'S&S'!$F111)+H$232","v":0},{"$f":"-I$190+I$216-I$218*(1+'S&S'!$F111)+I$232","v":0},{"$f":"-J$190+J$216-J$218*(1+'S&S'!$F111)+J$232","v":0},{"$f":"-K$190+K$216-K$218*(1+'S&S'!$F111)+K$232","v":0},{"$f":"-L$190+L$216-L$218*(1+'S&S'!$F111)+L$232","v":0},{"$f":"-M$190+M$216-M$218*(1+'S&S'!$F111)+M$232","v":0},{"$f":"-N$190+N$216-N$218*(1+'S&S'!$F111)+N$232","v":0},{"$f":"-O$190+O$216-O$218*(1+'S&S'!$F111)+O$232","v":0},{"$f":"-P$190+P$216-P$218*(1+'S&S'!$F111)+P$232","v":0},{"$f":"-Q$190+Q$216-Q$218*(1+'S&S'!$F111)+Q$232","v":0},{"$f":"-R$190+R$216-R$218*(1+'S&S'!$F111)+R$232","v":0},{"$f":"-S$190+S$216-S$218*(1+'S&S'!$F111)+S$232","v":0},{"$f":"-T$190+T$216-T$218*(1+'S&S'!$F111)+T$232","v":0},{"$f":"-U$190+U$216-U$218*(1+'S&S'!$F111)+U$232","v":0},{"$f":"-V$190+V$216-V$218*(1+'S&S'!$F111)+V$232","v":0},{"$f":"-W$190+W$216-W$218*(1+'S&S'!$F111)+W$232","v":0},{"$f":"-X$190+X$216-X$218*(1+'S&S'!$F111)+X$232","v":0},{"$f":"-Y$190+Y$216-Y$218*(1+'S&S'!$F111)+Y$232","v":0},{"$f":"-Z$190+Z$216-Z$218*(1+'S&S'!$F111)+Z$232","v":0},{"$f":"-AA$190+AA$216-AA$218*(1+'S&S'!$F111)+AA$232","v":0},{"$f":"-AB$190+AB$216-AB$218*(1+'S&S'!$F111)+AB$232","v":0},{"$f":"-AC$190+AC$216-AC$218*(1+'S&S'!$F111)+AC$232","v":0},{"$f":"-AD$190+AD$216-AD$218*(1+'S&S'!$F111)+AD$232","v":0},{"$f":"-AE$190+AE$216-AE$218*(1+'S&S'!$F111)+AE$232","v":0},{"$f":"-AF$190+AF$216-AF$218*(1+'S&S'!$F111)+AF$232","v":0},{"$f":"-AG$190+AG$216-AG$218*(1+'S&S'!$F111)+AG$232","v":0},{"$f":"-AH$190+AH$216-AH$218*(1+'S&S'!$F111)+AH$232","v":0},{"$f":"-AI$190+AI$216-AI$218*(1+'S&S'!$F111)+AI$232","v":0},{"$f":"-AJ$190+AJ$216-AJ$218*(1+'S&S'!$F111)+AJ$232","v":0},{"$f":"-AK$190+AK$216-AK$218*(1+'S&S'!$F111)+AK$232","v":0},{"$f":"-AL$190+AL$216-AL$218*(1+'S&S'!$F111)+AL$232","v":0},{"$f":"-AM$190+AM$216-AM$218*(1+'S&S'!$F111)+AM$232","v":0},{"$f":"-AN$190+AN$216-AN$218*(1+'S&S'!$F111)+AN$232","v":0},{"$f":"-AO$190+AO$216-AO$218*(1+'S&S'!$F111)+AO$232","v":0},{"$f":"-AP$190+AP$216-AP$218*(1+'S&S'!$F111)+AP$232","v":0},{"$f":"-AQ$190+AQ$216-AQ$218*(1+'S&S'!$F111)+AQ$232","v":0},{"$f":"-AR$190+AR$216-AR$218*(1+'S&S'!$F111)+AR$232","v":0},{"$f":"-AS$190+AS$216-AS$218*(1+'S&S'!$F111)+AS$232","v":0},{"$f":"-AT$190+AT$216-AT$218*(1+'S&S'!$F111)+AT$232","v":0},{"$f":"-AU$190+AU$216-AU$218*(1+'S&S'!$F111)+AU$232","v":0},{"$f":"-AV$190+AV$216-AV$218*(1+'S&S'!$F111)+AV$232","v":0},{"$f":"-AW$190+AW$216-AW$218*(1+'S&S'!$F111)+AW$232","v":0},{"$f":"-AX$190+AX$216-AX$218*(1+'S&S'!$F111)+AX$232","v":0},{"$f":"-AY$190+AY$216-AY$218*(1+'S&S'!$F111)+AY$232","v":0},{"$f":"-AZ$190+AZ$216-AZ$218*(1+'S&S'!$F111)+AZ$232","v":0},{"$f":"-BA$190+BA$216-BA$218*(1+'S&S'!$F111)+BA$232","v":0},{"$f":"-BB$190+BB$216-BB$218*(1+'S&S'!$F111)+BB$232","v":0},{"$f":"-BC$190+BC$216-BC$218*(1+'S&S'!$F111)+BC$232","v":0},{"$f":"-BD$190+BD$216-BD$218*(1+'S&S'!$F111)+BD$232","v":0},{"$f":"-BE$190+BE$216-BE$218*(1+'S&S'!$F111)+BE$232","v":0},{"$f":"-BF$190+BF$216-BF$218*(1+'S&S'!$F111)+BF$232","v":0},{"$f":"-BG$190+BG$216-BG$218*(1+'S&S'!$F111)+BG$232","v":0},{"$f":"-BH$190+BH$216-BH$218*(1+'S&S'!$F111)+BH$232","v":0},{"$f":"-BI$190+BI$216-BI$218*(1+'S&S'!$F111)+BI$232","v":0},{"$f":"-BJ$190+BJ$216-BJ$218*(1+'S&S'!$F111)+BJ$232","v":0},{"$f":"-BK$190+BK$216-BK$218*(1+'S&S'!$F111)+BK$232","v":0},{"$f":"-BL$190+BL$216-BL$218*(1+'S&S'!$F111)+BL$232","v":0},{"$f":"-BM$190+BM$216-BM$218*(1+'S&S'!$F111)+BM$232","v":0},{"$f":"-BN$190+BN$216-BN$218*(1+'S&S'!$F111)+BN$232","v":0},{"$f":"-BO$190+BO$216-BO$218*(1+'S&S'!$F111)+BO$232","v":0},{"$f":"-BP$190+BP$216-BP$218*(1+'S&S'!$F111)+BP$232","v":0},{"$f":"-BQ$190+BQ$216-BQ$218*(1+'S&S'!$F111)+BQ$232","v":0},{"$f":"-BR$190+BR$216-BR$218*(1+'S&S'!$F111)+BR$232","v":0},{"$f":"-BS$190+BS$216-BS$218*(1+'S&S'!$F111)+BS$232","v":0},{"$f":"-BT$190+BT$216-BT$218*(1+'S&S'!$F111)+BT$232","v":0},{"$f":"-BU$190+BU$216-BU$218*(1+'S&S'!$F111)+BU$232","v":0},{"$f":"-BV$190+BV$216-BV$218*(1+'S&S'!$F111)+BV$232","v":0},{"$f":"-BW$190+BW$216-BW$218*(1+'S&S'!$F111)+BW$232","v":0},{"$f":"-BX$190+BX$216-BX$218*(1+'S&S'!$F111)+BX$232","v":0},{"$f":"-BY$190+BY$216-BY$218*(1+'S&S'!$F111)+BY$232","v":0},{"$f":"-BZ$190+BZ$216-BZ$218*(1+'S&S'!$F111)+BZ$232","v":0},{"$f":"-CA$190+CA$216-CA$218*(1+'S&S'!$F111)+CA$232","v":0},{"$f":"-CB$190+CB$216-CB$218*(1+'S&S'!$F111)+CB$232","v":0},{"$f":"-CC$190+CC$216-CC$218*(1+'S&S'!$F111)+CC$232","v":0},{"$f":"-CD$190+CD$216-CD$218*(1+'S&S'!$F111)+CD$232","v":0},{"$f":"-CE$190+CE$216-CE$218*(1+'S&S'!$F111)+CE$232","v":0},{"$f":"-CF$190+CF$216-CF$218*(1+'S&S'!$F111)+CF$232","v":0},{"$f":"-CG$190+CG$216-CG$218*(1+'S&S'!$F111)+CG$232","v":0},{"$f":"-CH$190+CH$216-CH$218*(1+'S&S'!$F111)+CH$232","v":0},{"$f":"-CI$190+CI$216-CI$218*(1+'S&S'!$F111)+CI$232","v":0},{"$f":"-CJ$190+CJ$216-CJ$218*(1+'S&S'!$F111)+CJ$232","v":0},{"$f":"-CK$190+CK$216-CK$218*(1+'S&S'!$F111)+CK$232","v":0},{"$f":"-CL$190+CL$216-CL$218*(1+'S&S'!$F111)+CL$232","v":0},{"$f":"-CM$190+CM$216-CM$218*(1+'S&S'!$F111)+CM$232","v":0},{"$f":"-CN$190+CN$216-CN$218*(1+'S&S'!$F111)+CN$232","v":0},{"$f":"-CO$190+CO$216-CO$218*(1+'S&S'!$F111)+CO$232","v":0},{"$f":"-CP$190+CP$216-CP$218*(1+'S&S'!$F111)+CP$232","v":0},{"$f":"-CQ$190+CQ$216-CQ$218*(1+'S&S'!$F111)+CQ$232","v":0},{"$f":"-CR$190+CR$216-CR$218*(1+'S&S'!$F111)+CR$232","v":0},{"$f":"-CS$190+CS$216-CS$218*(1+'S&S'!$F111)+CS$232","v":0}]
[null,null,{"$f":"O.4!C125&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G314+NPV(G.Asm!$F$40,H314:INDEX(H314:CS314,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125*(1+'S&S'!$F112),G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125*(1+'S&S'!$F112),H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125*(1+'S&S'!$F112),I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125*(1+'S&S'!$F112),J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125*(1+'S&S'!$F112),K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125*(1+'S&S'!$F112),L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125*(1+'S&S'!$F112),M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125*(1+'S&S'!$F112),N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125*(1+'S&S'!$F112),O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125*(1+'S&S'!$F112),P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125*(1+'S&S'!$F112),Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125*(1+'S&S'!$F112),R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125*(1+'S&S'!$F112),S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125*(1+'S&S'!$F112),T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125*(1+'S&S'!$F112),U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125*(1+'S&S'!$F112),V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125*(1+'S&S'!$F112),W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125*(1+'S&S'!$F112),X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125*(1+'S&S'!$F112),Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125*(1+'S&S'!$F112),Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125*(1+'S&S'!$F112),AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125*(1+'S&S'!$F112),AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125*(1+'S&S'!$F112),AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125*(1+'S&S'!$F112),AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125*(1+'S&S'!$F112),AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125*(1+'S&S'!$F112),AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125*(1+'S&S'!$F112),AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125*(1+'S&S'!$F112),AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125*(1+'S&S'!$F112),AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125*(1+'S&S'!$F112),AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125*(1+'S&S'!$F112),AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125*(1+'S&S'!$F112),AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125*(1+'S&S'!$F112),AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125*(1+'S&S'!$F112),AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125*(1+'S&S'!$F112),AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125*(1+'S&S'!$F112),AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125*(1+'S&S'!$F112),AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125*(1+'S&S'!$F112),AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125*(1+'S&S'!$F112),AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125*(1+'S&S'!$F112),AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125*(1+'S&S'!$F112),AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125*(1+'S&S'!$F112),AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125*(1+'S&S'!$F112),AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125*(1+'S&S'!$F112),AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125*(1+'S&S'!$F112),AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125*(1+'S&S'!$F112),AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125*(1+'S&S'!$F112),BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125*(1+'S&S'!$F112),BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125*(1+'S&S'!$F112),BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125*(1+'S&S'!$F112),BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125*(1+'S&S'!$F112),BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125*(1+'S&S'!$F112),BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125*(1+'S&S'!$F112),BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125*(1+'S&S'!$F112),BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125*(1+'S&S'!$F112),BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125*(1+'S&S'!$F112),BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125*(1+'S&S'!$F112),BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125*(1+'S&S'!$F112),BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125*(1+'S&S'!$F112),BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125*(1+'S&S'!$F112),BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125*(1+'S&S'!$F112),BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125*(1+'S&S'!$F112),BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125*(1+'S&S'!$F112),BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125*(1+'S&S'!$F112),BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125*(1+'S&S'!$F112),BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125*(1+'S&S'!$F112),BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125*(1+'S&S'!$F112),BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125*(1+'S&S'!$F112),BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125*(1+'S&S'!$F112),BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125*(1+'S&S'!$F112),BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125*(1+'S&S'!$F112),BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125*(1+'S&S'!$F112),BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125*(1+'S&S'!$F112),CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125*(1+'S&S'!$F112),CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125*(1+'S&S'!$F112),CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125*(1+'S&S'!$F112),CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125*(1+'S&S'!$F112),CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125*(1+'S&S'!$F112),CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125*(1+'S&S'!$F112),CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125*(1+'S&S'!$F112),CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125*(1+'S&S'!$F112),CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125*(1+'S&S'!$F112),CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125*(1+'S&S'!$F112),CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125*(1+'S&S'!$F112),CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125*(1+'S&S'!$F112),CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125*(1+'S&S'!$F112),CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125*(1+'S&S'!$F112),CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125*(1+'S&S'!$F112),CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125*(1+'S&S'!$F112),CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125*(1+'S&S'!$F112),CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125*(1+'S&S'!$F112),CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C125&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G315+NPV(G.Asm!$F$40,H315:INDEX(H315:CS315,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125*(1+'S&S'!$F113),G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125*(1+'S&S'!$F113),H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125*(1+'S&S'!$F113),I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125*(1+'S&S'!$F113),J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125*(1+'S&S'!$F113),K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125*(1+'S&S'!$F113),L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125*(1+'S&S'!$F113),M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125*(1+'S&S'!$F113),N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125*(1+'S&S'!$F113),O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125*(1+'S&S'!$F113),P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125*(1+'S&S'!$F113),Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125*(1+'S&S'!$F113),R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125*(1+'S&S'!$F113),S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125*(1+'S&S'!$F113),T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125*(1+'S&S'!$F113),U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125*(1+'S&S'!$F113),V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125*(1+'S&S'!$F113),W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125*(1+'S&S'!$F113),X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125*(1+'S&S'!$F113),Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125*(1+'S&S'!$F113),Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125*(1+'S&S'!$F113),AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125*(1+'S&S'!$F113),AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125*(1+'S&S'!$F113),AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125*(1+'S&S'!$F113),AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125*(1+'S&S'!$F113),AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125*(1+'S&S'!$F113),AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125*(1+'S&S'!$F113),AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125*(1+'S&S'!$F113),AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125*(1+'S&S'!$F113),AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125*(1+'S&S'!$F113),AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125*(1+'S&S'!$F113),AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125*(1+'S&S'!$F113),AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125*(1+'S&S'!$F113),AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125*(1+'S&S'!$F113),AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125*(1+'S&S'!$F113),AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125*(1+'S&S'!$F113),AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125*(1+'S&S'!$F113),AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125*(1+'S&S'!$F113),AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125*(1+'S&S'!$F113),AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125*(1+'S&S'!$F113),AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125*(1+'S&S'!$F113),AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125*(1+'S&S'!$F113),AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125*(1+'S&S'!$F113),AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125*(1+'S&S'!$F113),AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125*(1+'S&S'!$F113),AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125*(1+'S&S'!$F113),AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125*(1+'S&S'!$F113),BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125*(1+'S&S'!$F113),BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125*(1+'S&S'!$F113),BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125*(1+'S&S'!$F113),BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125*(1+'S&S'!$F113),BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125*(1+'S&S'!$F113),BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125*(1+'S&S'!$F113),BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125*(1+'S&S'!$F113),BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125*(1+'S&S'!$F113),BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125*(1+'S&S'!$F113),BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125*(1+'S&S'!$F113),BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125*(1+'S&S'!$F113),BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125*(1+'S&S'!$F113),BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125*(1+'S&S'!$F113),BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125*(1+'S&S'!$F113),BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125*(1+'S&S'!$F113),BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125*(1+'S&S'!$F113),BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125*(1+'S&S'!$F113),BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125*(1+'S&S'!$F113),BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125*(1+'S&S'!$F113),BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125*(1+'S&S'!$F113),BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125*(1+'S&S'!$F113),BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125*(1+'S&S'!$F113),BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125*(1+'S&S'!$F113),BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125*(1+'S&S'!$F113),BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125*(1+'S&S'!$F113),BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125*(1+'S&S'!$F113),CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125*(1+'S&S'!$F113),CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125*(1+'S&S'!$F113),CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125*(1+'S&S'!$F113),CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125*(1+'S&S'!$F113),CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125*(1+'S&S'!$F113),CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125*(1+'S&S'!$F113),CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125*(1+'S&S'!$F113),CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125*(1+'S&S'!$F113),CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125*(1+'S&S'!$F113),CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125*(1+'S&S'!$F113),CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125*(1+'S&S'!$F113),CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125*(1+'S&S'!$F113),CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125*(1+'S&S'!$F113),CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125*(1+'S&S'!$F113),CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125*(1+'S&S'!$F113),CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125*(1+'S&S'!$F113),CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125*(1+'S&S'!$F113),CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125*(1+'S&S'!$F113),CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C126&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G316+NPV(G.Asm!$F$40,H316:INDEX(H316:CS316,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126*(1+'S&S'!$F114),G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126*(1+'S&S'!$F114),H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126*(1+'S&S'!$F114),I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126*(1+'S&S'!$F114),J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126*(1+'S&S'!$F114),K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126*(1+'S&S'!$F114),L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126*(1+'S&S'!$F114),M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126*(1+'S&S'!$F114),N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126*(1+'S&S'!$F114),O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126*(1+'S&S'!$F114),P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126*(1+'S&S'!$F114),Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126*(1+'S&S'!$F114),R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126*(1+'S&S'!$F114),S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126*(1+'S&S'!$F114),T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126*(1+'S&S'!$F114),U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126*(1+'S&S'!$F114),V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126*(1+'S&S'!$F114),W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126*(1+'S&S'!$F114),X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126*(1+'S&S'!$F114),Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126*(1+'S&S'!$F114),Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126*(1+'S&S'!$F114),AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126*(1+'S&S'!$F114),AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126*(1+'S&S'!$F114),AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126*(1+'S&S'!$F114),AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126*(1+'S&S'!$F114),AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126*(1+'S&S'!$F114),AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126*(1+'S&S'!$F114),AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126*(1+'S&S'!$F114),AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126*(1+'S&S'!$F114),AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126*(1+'S&S'!$F114),AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126*(1+'S&S'!$F114),AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126*(1+'S&S'!$F114),AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126*(1+'S&S'!$F114),AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126*(1+'S&S'!$F114),AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126*(1+'S&S'!$F114),AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126*(1+'S&S'!$F114),AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126*(1+'S&S'!$F114),AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126*(1+'S&S'!$F114),AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126*(1+'S&S'!$F114),AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126*(1+'S&S'!$F114),AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126*(1+'S&S'!$F114),AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126*(1+'S&S'!$F114),AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126*(1+'S&S'!$F114),AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126*(1+'S&S'!$F114),AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126*(1+'S&S'!$F114),AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126*(1+'S&S'!$F114),AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126*(1+'S&S'!$F114),BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126*(1+'S&S'!$F114),BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126*(1+'S&S'!$F114),BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126*(1+'S&S'!$F114),BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126*(1+'S&S'!$F114),BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126*(1+'S&S'!$F114),BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126*(1+'S&S'!$F114),BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126*(1+'S&S'!$F114),BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126*(1+'S&S'!$F114),BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126*(1+'S&S'!$F114),BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126*(1+'S&S'!$F114),BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126*(1+'S&S'!$F114),BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126*(1+'S&S'!$F114),BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126*(1+'S&S'!$F114),BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126*(1+'S&S'!$F114),BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126*(1+'S&S'!$F114),BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126*(1+'S&S'!$F114),BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126*(1+'S&S'!$F114),BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126*(1+'S&S'!$F114),BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126*(1+'S&S'!$F114),BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126*(1+'S&S'!$F114),BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126*(1+'S&S'!$F114),BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126*(1+'S&S'!$F114),BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126*(1+'S&S'!$F114),BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126*(1+'S&S'!$F114),BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126*(1+'S&S'!$F114),BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126*(1+'S&S'!$F114),CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126*(1+'S&S'!$F114),CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126*(1+'S&S'!$F114),CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126*(1+'S&S'!$F114),CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126*(1+'S&S'!$F114),CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126*(1+'S&S'!$F114),CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126*(1+'S&S'!$F114),CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126*(1+'S&S'!$F114),CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126*(1+'S&S'!$F114),CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126*(1+'S&S'!$F114),CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126*(1+'S&S'!$F114),CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126*(1+'S&S'!$F114),CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126*(1+'S&S'!$F114),CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126*(1+'S&S'!$F114),CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126*(1+'S&S'!$F114),CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126*(1+'S&S'!$F114),CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126*(1+'S&S'!$F114),CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126*(1+'S&S'!$F114),CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126*(1+'S&S'!$F114),CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C126&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G317+NPV(G.Asm!$F$40,H317:INDEX(H317:CS317,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126*(1+'S&S'!$F115),G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126*(1+'S&S'!$F115),H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126*(1+'S&S'!$F115),I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126*(1+'S&S'!$F115),J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126*(1+'S&S'!$F115),K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126*(1+'S&S'!$F115),L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126*(1+'S&S'!$F115),M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126*(1+'S&S'!$F115),N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126*(1+'S&S'!$F115),O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126*(1+'S&S'!$F115),P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126*(1+'S&S'!$F115),Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126*(1+'S&S'!$F115),R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126*(1+'S&S'!$F115),S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126*(1+'S&S'!$F115),T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126*(1+'S&S'!$F115),U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126*(1+'S&S'!$F115),V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126*(1+'S&S'!$F115),W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126*(1+'S&S'!$F115),X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126*(1+'S&S'!$F115),Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126*(1+'S&S'!$F115),Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126*(1+'S&S'!$F115),AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126*(1+'S&S'!$F115),AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126*(1+'S&S'!$F115),AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126*(1+'S&S'!$F115),AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126*(1+'S&S'!$F115),AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126*(1+'S&S'!$F115),AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126*(1+'S&S'!$F115),AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126*(1+'S&S'!$F115),AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126*(1+'S&S'!$F115),AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126*(1+'S&S'!$F115),AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126*(1+'S&S'!$F115),AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126*(1+'S&S'!$F115),AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126*(1+'S&S'!$F115),AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126*(1+'S&S'!$F115),AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126*(1+'S&S'!$F115),AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126*(1+'S&S'!$F115),AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126*(1+'S&S'!$F115),AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126*(1+'S&S'!$F115),AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126*(1+'S&S'!$F115),AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126*(1+'S&S'!$F115),AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126*(1+'S&S'!$F115),AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126*(1+'S&S'!$F115),AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126*(1+'S&S'!$F115),AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126*(1+'S&S'!$F115),AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126*(1+'S&S'!$F115),AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126*(1+'S&S'!$F115),AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126*(1+'S&S'!$F115),BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126*(1+'S&S'!$F115),BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126*(1+'S&S'!$F115),BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126*(1+'S&S'!$F115),BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126*(1+'S&S'!$F115),BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126*(1+'S&S'!$F115),BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126*(1+'S&S'!$F115),BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126*(1+'S&S'!$F115),BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126*(1+'S&S'!$F115),BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126*(1+'S&S'!$F115),BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126*(1+'S&S'!$F115),BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126*(1+'S&S'!$F115),BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126*(1+'S&S'!$F115),BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126*(1+'S&S'!$F115),BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126*(1+'S&S'!$F115),BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126*(1+'S&S'!$F115),BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126*(1+'S&S'!$F115),BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126*(1+'S&S'!$F115),BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126*(1+'S&S'!$F115),BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126*(1+'S&S'!$F115),BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126*(1+'S&S'!$F115),BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126*(1+'S&S'!$F115),BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126*(1+'S&S'!$F115),BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126*(1+'S&S'!$F115),BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126*(1+'S&S'!$F115),BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126*(1+'S&S'!$F115),BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126*(1+'S&S'!$F115),CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126*(1+'S&S'!$F115),CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126*(1+'S&S'!$F115),CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126*(1+'S&S'!$F115),CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126*(1+'S&S'!$F115),CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126*(1+'S&S'!$F115),CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126*(1+'S&S'!$F115),CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126*(1+'S&S'!$F115),CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126*(1+'S&S'!$F115),CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126*(1+'S&S'!$F115),CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126*(1+'S&S'!$F115),CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126*(1+'S&S'!$F115),CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126*(1+'S&S'!$F115),CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126*(1+'S&S'!$F115),CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126*(1+'S&S'!$F115),CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126*(1+'S&S'!$F115),CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126*(1+'S&S'!$F115),CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126*(1+'S&S'!$F115),CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126*(1+'S&S'!$F115),CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C127&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G318+NPV(G.Asm!$F$40,H318:INDEX(H318:CS318,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127*(1+'S&S'!$F116),G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127*(1+'S&S'!$F116),H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127*(1+'S&S'!$F116),I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127*(1+'S&S'!$F116),J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127*(1+'S&S'!$F116),K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127*(1+'S&S'!$F116),L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127*(1+'S&S'!$F116),M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127*(1+'S&S'!$F116),N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127*(1+'S&S'!$F116),O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127*(1+'S&S'!$F116),P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127*(1+'S&S'!$F116),Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127*(1+'S&S'!$F116),R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127*(1+'S&S'!$F116),S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127*(1+'S&S'!$F116),T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127*(1+'S&S'!$F116),U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127*(1+'S&S'!$F116),V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127*(1+'S&S'!$F116),W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127*(1+'S&S'!$F116),X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127*(1+'S&S'!$F116),Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127*(1+'S&S'!$F116),Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127*(1+'S&S'!$F116),AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127*(1+'S&S'!$F116),AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127*(1+'S&S'!$F116),AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127*(1+'S&S'!$F116),AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127*(1+'S&S'!$F116),AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127*(1+'S&S'!$F116),AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127*(1+'S&S'!$F116),AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127*(1+'S&S'!$F116),AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127*(1+'S&S'!$F116),AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127*(1+'S&S'!$F116),AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127*(1+'S&S'!$F116),AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127*(1+'S&S'!$F116),AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127*(1+'S&S'!$F116),AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127*(1+'S&S'!$F116),AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127*(1+'S&S'!$F116),AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127*(1+'S&S'!$F116),AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127*(1+'S&S'!$F116),AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127*(1+'S&S'!$F116),AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127*(1+'S&S'!$F116),AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127*(1+'S&S'!$F116),AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127*(1+'S&S'!$F116),AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127*(1+'S&S'!$F116),AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127*(1+'S&S'!$F116),AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127*(1+'S&S'!$F116),AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127*(1+'S&S'!$F116),AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127*(1+'S&S'!$F116),AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127*(1+'S&S'!$F116),BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127*(1+'S&S'!$F116),BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127*(1+'S&S'!$F116),BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127*(1+'S&S'!$F116),BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127*(1+'S&S'!$F116),BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127*(1+'S&S'!$F116),BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127*(1+'S&S'!$F116),BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127*(1+'S&S'!$F116),BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127*(1+'S&S'!$F116),BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127*(1+'S&S'!$F116),BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127*(1+'S&S'!$F116),BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127*(1+'S&S'!$F116),BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127*(1+'S&S'!$F116),BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127*(1+'S&S'!$F116),BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127*(1+'S&S'!$F116),BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127*(1+'S&S'!$F116),BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127*(1+'S&S'!$F116),BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127*(1+'S&S'!$F116),BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127*(1+'S&S'!$F116),BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127*(1+'S&S'!$F116),BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127*(1+'S&S'!$F116),BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127*(1+'S&S'!$F116),BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127*(1+'S&S'!$F116),BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127*(1+'S&S'!$F116),BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127*(1+'S&S'!$F116),BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127*(1+'S&S'!$F116),BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127*(1+'S&S'!$F116),CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127*(1+'S&S'!$F116),CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127*(1+'S&S'!$F116),CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127*(1+'S&S'!$F116),CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127*(1+'S&S'!$F116),CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127*(1+'S&S'!$F116),CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127*(1+'S&S'!$F116),CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127*(1+'S&S'!$F116),CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127*(1+'S&S'!$F116),CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127*(1+'S&S'!$F116),CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127*(1+'S&S'!$F116),CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127*(1+'S&S'!$F116),CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127*(1+'S&S'!$F116),CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127*(1+'S&S'!$F116),CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127*(1+'S&S'!$F116),CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127*(1+'S&S'!$F116),CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127*(1+'S&S'!$F116),CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127*(1+'S&S'!$F116),CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127*(1+'S&S'!$F116),CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C127&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G319+NPV(G.Asm!$F$40,H319:INDEX(H319:CS319,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127*(1+'S&S'!$F117),G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127*(1+'S&S'!$F117),H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127*(1+'S&S'!$F117),I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127*(1+'S&S'!$F117),J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127*(1+'S&S'!$F117),K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127*(1+'S&S'!$F117),L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127*(1+'S&S'!$F117),M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127*(1+'S&S'!$F117),N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127*(1+'S&S'!$F117),O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127*(1+'S&S'!$F117),P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127*(1+'S&S'!$F117),Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127*(1+'S&S'!$F117),R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127*(1+'S&S'!$F117),S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127*(1+'S&S'!$F117),T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127*(1+'S&S'!$F117),U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127*(1+'S&S'!$F117),V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127*(1+'S&S'!$F117),W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127*(1+'S&S'!$F117),X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127*(1+'S&S'!$F117),Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127*(1+'S&S'!$F117),Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127*(1+'S&S'!$F117),AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127*(1+'S&S'!$F117),AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127*(1+'S&S'!$F117),AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127*(1+'S&S'!$F117),AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127*(1+'S&S'!$F117),AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127*(1+'S&S'!$F117),AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127*(1+'S&S'!$F117),AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127*(1+'S&S'!$F117),AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127*(1+'S&S'!$F117),AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127*(1+'S&S'!$F117),AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127*(1+'S&S'!$F117),AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127*(1+'S&S'!$F117),AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127*(1+'S&S'!$F117),AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127*(1+'S&S'!$F117),AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127*(1+'S&S'!$F117),AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127*(1+'S&S'!$F117),AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127*(1+'S&S'!$F117),AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127*(1+'S&S'!$F117),AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127*(1+'S&S'!$F117),AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127*(1+'S&S'!$F117),AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127*(1+'S&S'!$F117),AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127*(1+'S&S'!$F117),AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127*(1+'S&S'!$F117),AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127*(1+'S&S'!$F117),AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127*(1+'S&S'!$F117),AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127*(1+'S&S'!$F117),AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127*(1+'S&S'!$F117),BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127*(1+'S&S'!$F117),BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127*(1+'S&S'!$F117),BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127*(1+'S&S'!$F117),BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127*(1+'S&S'!$F117),BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127*(1+'S&S'!$F117),BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127*(1+'S&S'!$F117),BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127*(1+'S&S'!$F117),BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127*(1+'S&S'!$F117),BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127*(1+'S&S'!$F117),BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127*(1+'S&S'!$F117),BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127*(1+'S&S'!$F117),BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127*(1+'S&S'!$F117),BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127*(1+'S&S'!$F117),BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127*(1+'S&S'!$F117),BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127*(1+'S&S'!$F117),BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127*(1+'S&S'!$F117),BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127*(1+'S&S'!$F117),BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127*(1+'S&S'!$F117),BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127*(1+'S&S'!$F117),BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127*(1+'S&S'!$F117),BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127*(1+'S&S'!$F117),BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127*(1+'S&S'!$F117),BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127*(1+'S&S'!$F117),BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127*(1+'S&S'!$F117),BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127*(1+'S&S'!$F117),BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127*(1+'S&S'!$F117),CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127*(1+'S&S'!$F117),CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127*(1+'S&S'!$F117),CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127*(1+'S&S'!$F117),CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127*(1+'S&S'!$F117),CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127*(1+'S&S'!$F117),CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127*(1+'S&S'!$F117),CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127*(1+'S&S'!$F117),CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127*(1+'S&S'!$F117),CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127*(1+'S&S'!$F117),CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127*(1+'S&S'!$F117),CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127*(1+'S&S'!$F117),CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127*(1+'S&S'!$F117),CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127*(1+'S&S'!$F117),CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127*(1+'S&S'!$F117),CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127*(1+'S&S'!$F117),CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127*(1+'S&S'!$F117),CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127*(1+'S&S'!$F117),CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127*(1+'S&S'!$F117),CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C128&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G320+NPV(G.Asm!$F$40,H320:INDEX(H320:CS320,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128*(1+'S&S'!$F118),G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128*(1+'S&S'!$F118),H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128*(1+'S&S'!$F118),I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128*(1+'S&S'!$F118),J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128*(1+'S&S'!$F118),K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128*(1+'S&S'!$F118),L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128*(1+'S&S'!$F118),M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128*(1+'S&S'!$F118),N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128*(1+'S&S'!$F118),O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128*(1+'S&S'!$F118),P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128*(1+'S&S'!$F118),Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128*(1+'S&S'!$F118),R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128*(1+'S&S'!$F118),S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128*(1+'S&S'!$F118),T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128*(1+'S&S'!$F118),U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128*(1+'S&S'!$F118),V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128*(1+'S&S'!$F118),W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128*(1+'S&S'!$F118),X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128*(1+'S&S'!$F118),Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128*(1+'S&S'!$F118),Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128*(1+'S&S'!$F118),AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128*(1+'S&S'!$F118),AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128*(1+'S&S'!$F118),AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128*(1+'S&S'!$F118),AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128*(1+'S&S'!$F118),AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128*(1+'S&S'!$F118),AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128*(1+'S&S'!$F118),AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128*(1+'S&S'!$F118),AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128*(1+'S&S'!$F118),AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128*(1+'S&S'!$F118),AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128*(1+'S&S'!$F118),AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128*(1+'S&S'!$F118),AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128*(1+'S&S'!$F118),AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128*(1+'S&S'!$F118),AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128*(1+'S&S'!$F118),AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128*(1+'S&S'!$F118),AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128*(1+'S&S'!$F118),AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128*(1+'S&S'!$F118),AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128*(1+'S&S'!$F118),AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128*(1+'S&S'!$F118),AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128*(1+'S&S'!$F118),AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128*(1+'S&S'!$F118),AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128*(1+'S&S'!$F118),AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128*(1+'S&S'!$F118),AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128*(1+'S&S'!$F118),AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128*(1+'S&S'!$F118),AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128*(1+'S&S'!$F118),BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128*(1+'S&S'!$F118),BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128*(1+'S&S'!$F118),BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128*(1+'S&S'!$F118),BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128*(1+'S&S'!$F118),BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128*(1+'S&S'!$F118),BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128*(1+'S&S'!$F118),BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128*(1+'S&S'!$F118),BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128*(1+'S&S'!$F118),BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128*(1+'S&S'!$F118),BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128*(1+'S&S'!$F118),BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128*(1+'S&S'!$F118),BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128*(1+'S&S'!$F118),BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128*(1+'S&S'!$F118),BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128*(1+'S&S'!$F118),BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128*(1+'S&S'!$F118),BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128*(1+'S&S'!$F118),BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128*(1+'S&S'!$F118),BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128*(1+'S&S'!$F118),BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128*(1+'S&S'!$F118),BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128*(1+'S&S'!$F118),BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128*(1+'S&S'!$F118),BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128*(1+'S&S'!$F118),BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128*(1+'S&S'!$F118),BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128*(1+'S&S'!$F118),BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128*(1+'S&S'!$F118),BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128*(1+'S&S'!$F118),CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128*(1+'S&S'!$F118),CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128*(1+'S&S'!$F118),CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128*(1+'S&S'!$F118),CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128*(1+'S&S'!$F118),CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128*(1+'S&S'!$F118),CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128*(1+'S&S'!$F118),CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128*(1+'S&S'!$F118),CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128*(1+'S&S'!$F118),CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128*(1+'S&S'!$F118),CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128*(1+'S&S'!$F118),CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128*(1+'S&S'!$F118),CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128*(1+'S&S'!$F118),CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128*(1+'S&S'!$F118),CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128*(1+'S&S'!$F118),CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128*(1+'S&S'!$F118),CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128*(1+'S&S'!$F118),CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128*(1+'S&S'!$F118),CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128*(1+'S&S'!$F118),CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C128&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G321+NPV(G.Asm!$F$40,H321:INDEX(H321:CS321,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128*(1+'S&S'!$F119),G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128*(1+'S&S'!$F119),H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128*(1+'S&S'!$F119),I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128*(1+'S&S'!$F119),J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128*(1+'S&S'!$F119),K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128*(1+'S&S'!$F119),L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128*(1+'S&S'!$F119),M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128*(1+'S&S'!$F119),N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128*(1+'S&S'!$F119),O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128*(1+'S&S'!$F119),P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128*(1+'S&S'!$F119),Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128*(1+'S&S'!$F119),R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128*(1+'S&S'!$F119),S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128*(1+'S&S'!$F119),T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128*(1+'S&S'!$F119),U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128*(1+'S&S'!$F119),V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128*(1+'S&S'!$F119),W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128*(1+'S&S'!$F119),X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128*(1+'S&S'!$F119),Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128*(1+'S&S'!$F119),Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128*(1+'S&S'!$F119),AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128*(1+'S&S'!$F119),AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128*(1+'S&S'!$F119),AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128*(1+'S&S'!$F119),AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128*(1+'S&S'!$F119),AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128*(1+'S&S'!$F119),AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128*(1+'S&S'!$F119),AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128*(1+'S&S'!$F119),AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128*(1+'S&S'!$F119),AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128*(1+'S&S'!$F119),AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128*(1+'S&S'!$F119),AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128*(1+'S&S'!$F119),AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128*(1+'S&S'!$F119),AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128*(1+'S&S'!$F119),AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128*(1+'S&S'!$F119),AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128*(1+'S&S'!$F119),AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128*(1+'S&S'!$F119),AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128*(1+'S&S'!$F119),AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128*(1+'S&S'!$F119),AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128*(1+'S&S'!$F119),AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128*(1+'S&S'!$F119),AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128*(1+'S&S'!$F119),AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128*(1+'S&S'!$F119),AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128*(1+'S&S'!$F119),AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128*(1+'S&S'!$F119),AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128*(1+'S&S'!$F119),AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128*(1+'S&S'!$F119),BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128*(1+'S&S'!$F119),BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128*(1+'S&S'!$F119),BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128*(1+'S&S'!$F119),BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128*(1+'S&S'!$F119),BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128*(1+'S&S'!$F119),BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128*(1+'S&S'!$F119),BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128*(1+'S&S'!$F119),BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128*(1+'S&S'!$F119),BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128*(1+'S&S'!$F119),BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128*(1+'S&S'!$F119),BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128*(1+'S&S'!$F119),BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128*(1+'S&S'!$F119),BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128*(1+'S&S'!$F119),BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128*(1+'S&S'!$F119),BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128*(1+'S&S'!$F119),BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128*(1+'S&S'!$F119),BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128*(1+'S&S'!$F119),BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128*(1+'S&S'!$F119),BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128*(1+'S&S'!$F119),BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128*(1+'S&S'!$F119),BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128*(1+'S&S'!$F119),BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128*(1+'S&S'!$F119),BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128*(1+'S&S'!$F119),BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128*(1+'S&S'!$F119),BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128*(1+'S&S'!$F119),BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128*(1+'S&S'!$F119),CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128*(1+'S&S'!$F119),CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128*(1+'S&S'!$F119),CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128*(1+'S&S'!$F119),CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128*(1+'S&S'!$F119),CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128*(1+'S&S'!$F119),CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128*(1+'S&S'!$F119),CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128*(1+'S&S'!$F119),CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128*(1+'S&S'!$F119),CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128*(1+'S&S'!$F119),CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128*(1+'S&S'!$F119),CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128*(1+'S&S'!$F119),CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128*(1+'S&S'!$F119),CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128*(1+'S&S'!$F119),CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128*(1+'S&S'!$F119),CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128*(1+'S&S'!$F119),CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128*(1+'S&S'!$F119),CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128*(1+'S&S'!$F119),CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128*(1+'S&S'!$F119),CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C129&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G322+NPV(G.Asm!$F$40,H322:INDEX(H322:CS322,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129*(1+'S&S'!$F120),G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129*(1+'S&S'!$F120),H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129*(1+'S&S'!$F120),I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129*(1+'S&S'!$F120),J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129*(1+'S&S'!$F120),K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129*(1+'S&S'!$F120),L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129*(1+'S&S'!$F120),M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129*(1+'S&S'!$F120),N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129*(1+'S&S'!$F120),O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129*(1+'S&S'!$F120),P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129*(1+'S&S'!$F120),Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129*(1+'S&S'!$F120),R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129*(1+'S&S'!$F120),S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129*(1+'S&S'!$F120),T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129*(1+'S&S'!$F120),U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129*(1+'S&S'!$F120),V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129*(1+'S&S'!$F120),W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129*(1+'S&S'!$F120),X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129*(1+'S&S'!$F120),Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129*(1+'S&S'!$F120),Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129*(1+'S&S'!$F120),AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129*(1+'S&S'!$F120),AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129*(1+'S&S'!$F120),AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129*(1+'S&S'!$F120),AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129*(1+'S&S'!$F120),AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129*(1+'S&S'!$F120),AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129*(1+'S&S'!$F120),AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129*(1+'S&S'!$F120),AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129*(1+'S&S'!$F120),AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129*(1+'S&S'!$F120),AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129*(1+'S&S'!$F120),AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129*(1+'S&S'!$F120),AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129*(1+'S&S'!$F120),AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129*(1+'S&S'!$F120),AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129*(1+'S&S'!$F120),AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129*(1+'S&S'!$F120),AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129*(1+'S&S'!$F120),AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129*(1+'S&S'!$F120),AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129*(1+'S&S'!$F120),AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129*(1+'S&S'!$F120),AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129*(1+'S&S'!$F120),AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129*(1+'S&S'!$F120),AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129*(1+'S&S'!$F120),AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129*(1+'S&S'!$F120),AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129*(1+'S&S'!$F120),AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129*(1+'S&S'!$F120),AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129*(1+'S&S'!$F120),BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129*(1+'S&S'!$F120),BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129*(1+'S&S'!$F120),BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129*(1+'S&S'!$F120),BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129*(1+'S&S'!$F120),BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129*(1+'S&S'!$F120),BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129*(1+'S&S'!$F120),BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129*(1+'S&S'!$F120),BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129*(1+'S&S'!$F120),BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129*(1+'S&S'!$F120),BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129*(1+'S&S'!$F120),BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129*(1+'S&S'!$F120),BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129*(1+'S&S'!$F120),BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129*(1+'S&S'!$F120),BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129*(1+'S&S'!$F120),BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129*(1+'S&S'!$F120),BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129*(1+'S&S'!$F120),BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129*(1+'S&S'!$F120),BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129*(1+'S&S'!$F120),BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129*(1+'S&S'!$F120),BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129*(1+'S&S'!$F120),BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129*(1+'S&S'!$F120),BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129*(1+'S&S'!$F120),BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129*(1+'S&S'!$F120),BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129*(1+'S&S'!$F120),BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129*(1+'S&S'!$F120),BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129*(1+'S&S'!$F120),CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129*(1+'S&S'!$F120),CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129*(1+'S&S'!$F120),CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129*(1+'S&S'!$F120),CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129*(1+'S&S'!$F120),CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129*(1+'S&S'!$F120),CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129*(1+'S&S'!$F120),CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129*(1+'S&S'!$F120),CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129*(1+'S&S'!$F120),CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129*(1+'S&S'!$F120),CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129*(1+'S&S'!$F120),CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129*(1+'S&S'!$F120),CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129*(1+'S&S'!$F120),CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129*(1+'S&S'!$F120),CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129*(1+'S&S'!$F120),CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129*(1+'S&S'!$F120),CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129*(1+'S&S'!$F120),CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129*(1+'S&S'!$F120),CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129*(1+'S&S'!$F120),CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C129&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G323+NPV(G.Asm!$F$40,H323:INDEX(H323:CS323,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129*(1+'S&S'!$F121),G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129*(1+'S&S'!$F121),H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129*(1+'S&S'!$F121),I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129*(1+'S&S'!$F121),J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129*(1+'S&S'!$F121),K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129*(1+'S&S'!$F121),L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129*(1+'S&S'!$F121),M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129*(1+'S&S'!$F121),N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129*(1+'S&S'!$F121),O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129*(1+'S&S'!$F121),P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129*(1+'S&S'!$F121),Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129*(1+'S&S'!$F121),R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129*(1+'S&S'!$F121),S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129*(1+'S&S'!$F121),T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129*(1+'S&S'!$F121),U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129*(1+'S&S'!$F121),V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129*(1+'S&S'!$F121),W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129*(1+'S&S'!$F121),X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129*(1+'S&S'!$F121),Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129*(1+'S&S'!$F121),Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129*(1+'S&S'!$F121),AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129*(1+'S&S'!$F121),AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129*(1+'S&S'!$F121),AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129*(1+'S&S'!$F121),AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129*(1+'S&S'!$F121),AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129*(1+'S&S'!$F121),AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129*(1+'S&S'!$F121),AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129*(1+'S&S'!$F121),AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129*(1+'S&S'!$F121),AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129*(1+'S&S'!$F121),AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129*(1+'S&S'!$F121),AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129*(1+'S&S'!$F121),AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129*(1+'S&S'!$F121),AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129*(1+'S&S'!$F121),AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129*(1+'S&S'!$F121),AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129*(1+'S&S'!$F121),AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129*(1+'S&S'!$F121),AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129*(1+'S&S'!$F121),AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129*(1+'S&S'!$F121),AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129*(1+'S&S'!$F121),AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129*(1+'S&S'!$F121),AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129*(1+'S&S'!$F121),AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129*(1+'S&S'!$F121),AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129*(1+'S&S'!$F121),AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129*(1+'S&S'!$F121),AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129*(1+'S&S'!$F121),AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129*(1+'S&S'!$F121),BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129*(1+'S&S'!$F121),BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129*(1+'S&S'!$F121),BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129*(1+'S&S'!$F121),BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129*(1+'S&S'!$F121),BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129*(1+'S&S'!$F121),BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129*(1+'S&S'!$F121),BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129*(1+'S&S'!$F121),BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129*(1+'S&S'!$F121),BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129*(1+'S&S'!$F121),BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129*(1+'S&S'!$F121),BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129*(1+'S&S'!$F121),BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129*(1+'S&S'!$F121),BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129*(1+'S&S'!$F121),BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129*(1+'S&S'!$F121),BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129*(1+'S&S'!$F121),BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129*(1+'S&S'!$F121),BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129*(1+'S&S'!$F121),BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129*(1+'S&S'!$F121),BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129*(1+'S&S'!$F121),BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129*(1+'S&S'!$F121),BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129*(1+'S&S'!$F121),BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129*(1+'S&S'!$F121),BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129*(1+'S&S'!$F121),BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129*(1+'S&S'!$F121),BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129*(1+'S&S'!$F121),BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129*(1+'S&S'!$F121),CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129*(1+'S&S'!$F121),CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129*(1+'S&S'!$F121),CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129*(1+'S&S'!$F121),CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129*(1+'S&S'!$F121),CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129*(1+'S&S'!$F121),CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129*(1+'S&S'!$F121),CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129*(1+'S&S'!$F121),CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129*(1+'S&S'!$F121),CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129*(1+'S&S'!$F121),CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129*(1+'S&S'!$F121),CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129*(1+'S&S'!$F121),CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129*(1+'S&S'!$F121),CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129*(1+'S&S'!$F121),CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129*(1+'S&S'!$F121),CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129*(1+'S&S'!$F121),CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129*(1+'S&S'!$F121),CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129*(1+'S&S'!$F121),CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129*(1+'S&S'!$F121),CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C130&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G324+NPV(G.Asm!$F$40,H324:INDEX(H324:CS324,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130*(1+'S&S'!$F122),G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130*(1+'S&S'!$F122),H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130*(1+'S&S'!$F122),I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130*(1+'S&S'!$F122),J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130*(1+'S&S'!$F122),K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130*(1+'S&S'!$F122),L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130*(1+'S&S'!$F122),M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130*(1+'S&S'!$F122),N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130*(1+'S&S'!$F122),O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130*(1+'S&S'!$F122),P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130*(1+'S&S'!$F122),Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130*(1+'S&S'!$F122),R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130*(1+'S&S'!$F122),S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130*(1+'S&S'!$F122),T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130*(1+'S&S'!$F122),U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130*(1+'S&S'!$F122),V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130*(1+'S&S'!$F122),W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130*(1+'S&S'!$F122),X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130*(1+'S&S'!$F122),Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130*(1+'S&S'!$F122),Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130*(1+'S&S'!$F122),AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130*(1+'S&S'!$F122),AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130*(1+'S&S'!$F122),AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130*(1+'S&S'!$F122),AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130*(1+'S&S'!$F122),AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130*(1+'S&S'!$F122),AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130*(1+'S&S'!$F122),AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130*(1+'S&S'!$F122),AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130*(1+'S&S'!$F122),AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130*(1+'S&S'!$F122),AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130*(1+'S&S'!$F122),AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130*(1+'S&S'!$F122),AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130*(1+'S&S'!$F122),AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130*(1+'S&S'!$F122),AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130*(1+'S&S'!$F122),AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130*(1+'S&S'!$F122),AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130*(1+'S&S'!$F122),AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130*(1+'S&S'!$F122),AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130*(1+'S&S'!$F122),AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130*(1+'S&S'!$F122),AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130*(1+'S&S'!$F122),AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130*(1+'S&S'!$F122),AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130*(1+'S&S'!$F122),AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130*(1+'S&S'!$F122),AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130*(1+'S&S'!$F122),AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130*(1+'S&S'!$F122),AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130*(1+'S&S'!$F122),BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130*(1+'S&S'!$F122),BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130*(1+'S&S'!$F122),BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130*(1+'S&S'!$F122),BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130*(1+'S&S'!$F122),BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130*(1+'S&S'!$F122),BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130*(1+'S&S'!$F122),BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130*(1+'S&S'!$F122),BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130*(1+'S&S'!$F122),BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130*(1+'S&S'!$F122),BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130*(1+'S&S'!$F122),BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130*(1+'S&S'!$F122),BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130*(1+'S&S'!$F122),BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130*(1+'S&S'!$F122),BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130*(1+'S&S'!$F122),BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130*(1+'S&S'!$F122),BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130*(1+'S&S'!$F122),BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130*(1+'S&S'!$F122),BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130*(1+'S&S'!$F122),BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130*(1+'S&S'!$F122),BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130*(1+'S&S'!$F122),BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130*(1+'S&S'!$F122),BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130*(1+'S&S'!$F122),BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130*(1+'S&S'!$F122),BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130*(1+'S&S'!$F122),BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130*(1+'S&S'!$F122),BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130*(1+'S&S'!$F122),CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130*(1+'S&S'!$F122),CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130*(1+'S&S'!$F122),CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130*(1+'S&S'!$F122),CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130*(1+'S&S'!$F122),CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130*(1+'S&S'!$F122),CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130*(1+'S&S'!$F122),CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130*(1+'S&S'!$F122),CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130*(1+'S&S'!$F122),CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130*(1+'S&S'!$F122),CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130*(1+'S&S'!$F122),CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130*(1+'S&S'!$F122),CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130*(1+'S&S'!$F122),CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130*(1+'S&S'!$F122),CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130*(1+'S&S'!$F122),CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130*(1+'S&S'!$F122),CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130*(1+'S&S'!$F122),CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130*(1+'S&S'!$F122),CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130*(1+'S&S'!$F122),CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C130&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G325+NPV(G.Asm!$F$40,H325:INDEX(H325:CS325,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130*(1+'S&S'!$F123),G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130*(1+'S&S'!$F123),H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130*(1+'S&S'!$F123),I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130*(1+'S&S'!$F123),J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130*(1+'S&S'!$F123),K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130*(1+'S&S'!$F123),L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130*(1+'S&S'!$F123),M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130*(1+'S&S'!$F123),N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130*(1+'S&S'!$F123),O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130*(1+'S&S'!$F123),P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130*(1+'S&S'!$F123),Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130*(1+'S&S'!$F123),R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130*(1+'S&S'!$F123),S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130*(1+'S&S'!$F123),T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130*(1+'S&S'!$F123),U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130*(1+'S&S'!$F123),V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130*(1+'S&S'!$F123),W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130*(1+'S&S'!$F123),X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130*(1+'S&S'!$F123),Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130*(1+'S&S'!$F123),Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130*(1+'S&S'!$F123),AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130*(1+'S&S'!$F123),AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130*(1+'S&S'!$F123),AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130*(1+'S&S'!$F123),AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130*(1+'S&S'!$F123),AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130*(1+'S&S'!$F123),AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130*(1+'S&S'!$F123),AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130*(1+'S&S'!$F123),AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130*(1+'S&S'!$F123),AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130*(1+'S&S'!$F123),AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130*(1+'S&S'!$F123),AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130*(1+'S&S'!$F123),AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130*(1+'S&S'!$F123),AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130*(1+'S&S'!$F123),AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130*(1+'S&S'!$F123),AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130*(1+'S&S'!$F123),AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130*(1+'S&S'!$F123),AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130*(1+'S&S'!$F123),AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130*(1+'S&S'!$F123),AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130*(1+'S&S'!$F123),AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130*(1+'S&S'!$F123),AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130*(1+'S&S'!$F123),AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130*(1+'S&S'!$F123),AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130*(1+'S&S'!$F123),AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130*(1+'S&S'!$F123),AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130*(1+'S&S'!$F123),AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130*(1+'S&S'!$F123),BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130*(1+'S&S'!$F123),BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130*(1+'S&S'!$F123),BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130*(1+'S&S'!$F123),BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130*(1+'S&S'!$F123),BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130*(1+'S&S'!$F123),BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130*(1+'S&S'!$F123),BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130*(1+'S&S'!$F123),BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130*(1+'S&S'!$F123),BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130*(1+'S&S'!$F123),BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130*(1+'S&S'!$F123),BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130*(1+'S&S'!$F123),BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130*(1+'S&S'!$F123),BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130*(1+'S&S'!$F123),BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130*(1+'S&S'!$F123),BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130*(1+'S&S'!$F123),BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130*(1+'S&S'!$F123),BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130*(1+'S&S'!$F123),BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130*(1+'S&S'!$F123),BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130*(1+'S&S'!$F123),BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130*(1+'S&S'!$F123),BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130*(1+'S&S'!$F123),BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130*(1+'S&S'!$F123),BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130*(1+'S&S'!$F123),BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130*(1+'S&S'!$F123),BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130*(1+'S&S'!$F123),BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130*(1+'S&S'!$F123),CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130*(1+'S&S'!$F123),CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130*(1+'S&S'!$F123),CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130*(1+'S&S'!$F123),CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130*(1+'S&S'!$F123),CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130*(1+'S&S'!$F123),CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130*(1+'S&S'!$F123),CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130*(1+'S&S'!$F123),CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130*(1+'S&S'!$F123),CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130*(1+'S&S'!$F123),CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130*(1+'S&S'!$F123),CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130*(1+'S&S'!$F123),CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130*(1+'S&S'!$F123),CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130*(1+'S&S'!$F123),CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130*(1+'S&S'!$F123),CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130*(1+'S&S'!$F123),CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130*(1+'S&S'!$F123),CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130*(1+'S&S'!$F123),CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130*(1+'S&S'!$F123),CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C131&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G326+NPV(G.Asm!$F$40,H326:INDEX(H326:CS326,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131*(1+'S&S'!$F124),G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131*(1+'S&S'!$F124),H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131*(1+'S&S'!$F124),I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131*(1+'S&S'!$F124),J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131*(1+'S&S'!$F124),K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131*(1+'S&S'!$F124),L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131*(1+'S&S'!$F124),M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131*(1+'S&S'!$F124),N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131*(1+'S&S'!$F124),O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131*(1+'S&S'!$F124),P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131*(1+'S&S'!$F124),Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131*(1+'S&S'!$F124),R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131*(1+'S&S'!$F124),S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131*(1+'S&S'!$F124),T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131*(1+'S&S'!$F124),U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131*(1+'S&S'!$F124),V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131*(1+'S&S'!$F124),W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131*(1+'S&S'!$F124),X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131*(1+'S&S'!$F124),Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131*(1+'S&S'!$F124),Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131*(1+'S&S'!$F124),AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131*(1+'S&S'!$F124),AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131*(1+'S&S'!$F124),AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131*(1+'S&S'!$F124),AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131*(1+'S&S'!$F124),AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131*(1+'S&S'!$F124),AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131*(1+'S&S'!$F124),AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131*(1+'S&S'!$F124),AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131*(1+'S&S'!$F124),AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131*(1+'S&S'!$F124),AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131*(1+'S&S'!$F124),AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131*(1+'S&S'!$F124),AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131*(1+'S&S'!$F124),AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131*(1+'S&S'!$F124),AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131*(1+'S&S'!$F124),AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131*(1+'S&S'!$F124),AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131*(1+'S&S'!$F124),AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131*(1+'S&S'!$F124),AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131*(1+'S&S'!$F124),AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131*(1+'S&S'!$F124),AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131*(1+'S&S'!$F124),AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131*(1+'S&S'!$F124),AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131*(1+'S&S'!$F124),AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131*(1+'S&S'!$F124),AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131*(1+'S&S'!$F124),AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131*(1+'S&S'!$F124),AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131*(1+'S&S'!$F124),BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131*(1+'S&S'!$F124),BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131*(1+'S&S'!$F124),BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131*(1+'S&S'!$F124),BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131*(1+'S&S'!$F124),BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131*(1+'S&S'!$F124),BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131*(1+'S&S'!$F124),BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131*(1+'S&S'!$F124),BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131*(1+'S&S'!$F124),BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131*(1+'S&S'!$F124),BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131*(1+'S&S'!$F124),BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131*(1+'S&S'!$F124),BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131*(1+'S&S'!$F124),BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131*(1+'S&S'!$F124),BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131*(1+'S&S'!$F124),BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131*(1+'S&S'!$F124),BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131*(1+'S&S'!$F124),BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131*(1+'S&S'!$F124),BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131*(1+'S&S'!$F124),BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131*(1+'S&S'!$F124),BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131*(1+'S&S'!$F124),BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131*(1+'S&S'!$F124),BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131*(1+'S&S'!$F124),BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131*(1+'S&S'!$F124),BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131*(1+'S&S'!$F124),BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131*(1+'S&S'!$F124),BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131*(1+'S&S'!$F124),CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131*(1+'S&S'!$F124),CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131*(1+'S&S'!$F124),CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131*(1+'S&S'!$F124),CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131*(1+'S&S'!$F124),CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131*(1+'S&S'!$F124),CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131*(1+'S&S'!$F124),CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131*(1+'S&S'!$F124),CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131*(1+'S&S'!$F124),CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131*(1+'S&S'!$F124),CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131*(1+'S&S'!$F124),CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131*(1+'S&S'!$F124),CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131*(1+'S&S'!$F124),CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131*(1+'S&S'!$F124),CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131*(1+'S&S'!$F124),CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131*(1+'S&S'!$F124),CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131*(1+'S&S'!$F124),CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131*(1+'S&S'!$F124),CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131*(1+'S&S'!$F124),CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C131&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G327+NPV(G.Asm!$F$40,H327:INDEX(H327:CS327,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131*(1+'S&S'!$F125),G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131*(1+'S&S'!$F125),H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131*(1+'S&S'!$F125),I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131*(1+'S&S'!$F125),J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131*(1+'S&S'!$F125),K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131*(1+'S&S'!$F125),L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131*(1+'S&S'!$F125),M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131*(1+'S&S'!$F125),N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131*(1+'S&S'!$F125),O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131*(1+'S&S'!$F125),P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131*(1+'S&S'!$F125),Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131*(1+'S&S'!$F125),R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131*(1+'S&S'!$F125),S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131*(1+'S&S'!$F125),T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131*(1+'S&S'!$F125),U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131*(1+'S&S'!$F125),V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131*(1+'S&S'!$F125),W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131*(1+'S&S'!$F125),X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131*(1+'S&S'!$F125),Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131*(1+'S&S'!$F125),Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131*(1+'S&S'!$F125),AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131*(1+'S&S'!$F125),AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131*(1+'S&S'!$F125),AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131*(1+'S&S'!$F125),AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131*(1+'S&S'!$F125),AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131*(1+'S&S'!$F125),AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131*(1+'S&S'!$F125),AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131*(1+'S&S'!$F125),AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131*(1+'S&S'!$F125),AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131*(1+'S&S'!$F125),AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131*(1+'S&S'!$F125),AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131*(1+'S&S'!$F125),AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131*(1+'S&S'!$F125),AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131*(1+'S&S'!$F125),AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131*(1+'S&S'!$F125),AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131*(1+'S&S'!$F125),AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131*(1+'S&S'!$F125),AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131*(1+'S&S'!$F125),AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131*(1+'S&S'!$F125),AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131*(1+'S&S'!$F125),AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131*(1+'S&S'!$F125),AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131*(1+'S&S'!$F125),AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131*(1+'S&S'!$F125),AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131*(1+'S&S'!$F125),AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131*(1+'S&S'!$F125),AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131*(1+'S&S'!$F125),AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131*(1+'S&S'!$F125),BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131*(1+'S&S'!$F125),BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131*(1+'S&S'!$F125),BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131*(1+'S&S'!$F125),BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131*(1+'S&S'!$F125),BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131*(1+'S&S'!$F125),BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131*(1+'S&S'!$F125),BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131*(1+'S&S'!$F125),BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131*(1+'S&S'!$F125),BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131*(1+'S&S'!$F125),BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131*(1+'S&S'!$F125),BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131*(1+'S&S'!$F125),BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131*(1+'S&S'!$F125),BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131*(1+'S&S'!$F125),BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131*(1+'S&S'!$F125),BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131*(1+'S&S'!$F125),BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131*(1+'S&S'!$F125),BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131*(1+'S&S'!$F125),BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131*(1+'S&S'!$F125),BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131*(1+'S&S'!$F125),BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131*(1+'S&S'!$F125),BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131*(1+'S&S'!$F125),BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131*(1+'S&S'!$F125),BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131*(1+'S&S'!$F125),BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131*(1+'S&S'!$F125),BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131*(1+'S&S'!$F125),BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131*(1+'S&S'!$F125),CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131*(1+'S&S'!$F125),CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131*(1+'S&S'!$F125),CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131*(1+'S&S'!$F125),CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131*(1+'S&S'!$F125),CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131*(1+'S&S'!$F125),CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131*(1+'S&S'!$F125),CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131*(1+'S&S'!$F125),CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131*(1+'S&S'!$F125),CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131*(1+'S&S'!$F125),CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131*(1+'S&S'!$F125),CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131*(1+'S&S'!$F125),CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131*(1+'S&S'!$F125),CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131*(1+'S&S'!$F125),CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131*(1+'S&S'!$F125),CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131*(1+'S&S'!$F125),CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131*(1+'S&S'!$F125),CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131*(1+'S&S'!$F125),CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131*(1+'S&S'!$F125),CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C132&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G328+NPV(G.Asm!$F$40,H328:INDEX(H328:CS328,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132*(1+'S&S'!$F126),G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132*(1+'S&S'!$F126),H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132*(1+'S&S'!$F126),I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132*(1+'S&S'!$F126),J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132*(1+'S&S'!$F126),K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132*(1+'S&S'!$F126),L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132*(1+'S&S'!$F126),M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132*(1+'S&S'!$F126),N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132*(1+'S&S'!$F126),O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132*(1+'S&S'!$F126),P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132*(1+'S&S'!$F126),Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132*(1+'S&S'!$F126),R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132*(1+'S&S'!$F126),S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132*(1+'S&S'!$F126),T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132*(1+'S&S'!$F126),U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132*(1+'S&S'!$F126),V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132*(1+'S&S'!$F126),W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132*(1+'S&S'!$F126),X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132*(1+'S&S'!$F126),Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132*(1+'S&S'!$F126),Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132*(1+'S&S'!$F126),AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132*(1+'S&S'!$F126),AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132*(1+'S&S'!$F126),AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132*(1+'S&S'!$F126),AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132*(1+'S&S'!$F126),AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132*(1+'S&S'!$F126),AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132*(1+'S&S'!$F126),AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132*(1+'S&S'!$F126),AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132*(1+'S&S'!$F126),AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132*(1+'S&S'!$F126),AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132*(1+'S&S'!$F126),AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132*(1+'S&S'!$F126),AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132*(1+'S&S'!$F126),AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132*(1+'S&S'!$F126),AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132*(1+'S&S'!$F126),AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132*(1+'S&S'!$F126),AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132*(1+'S&S'!$F126),AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132*(1+'S&S'!$F126),AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132*(1+'S&S'!$F126),AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132*(1+'S&S'!$F126),AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132*(1+'S&S'!$F126),AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132*(1+'S&S'!$F126),AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132*(1+'S&S'!$F126),AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132*(1+'S&S'!$F126),AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132*(1+'S&S'!$F126),AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132*(1+'S&S'!$F126),AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132*(1+'S&S'!$F126),BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132*(1+'S&S'!$F126),BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132*(1+'S&S'!$F126),BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132*(1+'S&S'!$F126),BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132*(1+'S&S'!$F126),BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132*(1+'S&S'!$F126),BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132*(1+'S&S'!$F126),BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132*(1+'S&S'!$F126),BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132*(1+'S&S'!$F126),BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132*(1+'S&S'!$F126),BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132*(1+'S&S'!$F126),BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132*(1+'S&S'!$F126),BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132*(1+'S&S'!$F126),BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132*(1+'S&S'!$F126),BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132*(1+'S&S'!$F126),BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132*(1+'S&S'!$F126),BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132*(1+'S&S'!$F126),BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132*(1+'S&S'!$F126),BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132*(1+'S&S'!$F126),BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132*(1+'S&S'!$F126),BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132*(1+'S&S'!$F126),BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132*(1+'S&S'!$F126),BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132*(1+'S&S'!$F126),BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132*(1+'S&S'!$F126),BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132*(1+'S&S'!$F126),BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132*(1+'S&S'!$F126),BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132*(1+'S&S'!$F126),CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132*(1+'S&S'!$F126),CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132*(1+'S&S'!$F126),CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132*(1+'S&S'!$F126),CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132*(1+'S&S'!$F126),CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132*(1+'S&S'!$F126),CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132*(1+'S&S'!$F126),CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132*(1+'S&S'!$F126),CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132*(1+'S&S'!$F126),CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132*(1+'S&S'!$F126),CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132*(1+'S&S'!$F126),CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132*(1+'S&S'!$F126),CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132*(1+'S&S'!$F126),CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132*(1+'S&S'!$F126),CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132*(1+'S&S'!$F126),CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132*(1+'S&S'!$F126),CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132*(1+'S&S'!$F126),CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132*(1+'S&S'!$F126),CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132*(1+'S&S'!$F126),CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C132&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G329+NPV(G.Asm!$F$40,H329:INDEX(H329:CS329,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132*(1+'S&S'!$F127),G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132*(1+'S&S'!$F127),H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132*(1+'S&S'!$F127),I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132*(1+'S&S'!$F127),J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132*(1+'S&S'!$F127),K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132*(1+'S&S'!$F127),L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132*(1+'S&S'!$F127),M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132*(1+'S&S'!$F127),N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132*(1+'S&S'!$F127),O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132*(1+'S&S'!$F127),P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132*(1+'S&S'!$F127),Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132*(1+'S&S'!$F127),R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132*(1+'S&S'!$F127),S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132*(1+'S&S'!$F127),T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132*(1+'S&S'!$F127),U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132*(1+'S&S'!$F127),V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132*(1+'S&S'!$F127),W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132*(1+'S&S'!$F127),X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132*(1+'S&S'!$F127),Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132*(1+'S&S'!$F127),Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132*(1+'S&S'!$F127),AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132*(1+'S&S'!$F127),AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132*(1+'S&S'!$F127),AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132*(1+'S&S'!$F127),AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132*(1+'S&S'!$F127),AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132*(1+'S&S'!$F127),AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132*(1+'S&S'!$F127),AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132*(1+'S&S'!$F127),AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132*(1+'S&S'!$F127),AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132*(1+'S&S'!$F127),AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132*(1+'S&S'!$F127),AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132*(1+'S&S'!$F127),AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132*(1+'S&S'!$F127),AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132*(1+'S&S'!$F127),AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132*(1+'S&S'!$F127),AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132*(1+'S&S'!$F127),AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132*(1+'S&S'!$F127),AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132*(1+'S&S'!$F127),AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132*(1+'S&S'!$F127),AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132*(1+'S&S'!$F127),AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132*(1+'S&S'!$F127),AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132*(1+'S&S'!$F127),AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132*(1+'S&S'!$F127),AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132*(1+'S&S'!$F127),AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132*(1+'S&S'!$F127),AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132*(1+'S&S'!$F127),AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132*(1+'S&S'!$F127),BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132*(1+'S&S'!$F127),BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132*(1+'S&S'!$F127),BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132*(1+'S&S'!$F127),BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132*(1+'S&S'!$F127),BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132*(1+'S&S'!$F127),BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132*(1+'S&S'!$F127),BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132*(1+'S&S'!$F127),BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132*(1+'S&S'!$F127),BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132*(1+'S&S'!$F127),BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132*(1+'S&S'!$F127),BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132*(1+'S&S'!$F127),BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132*(1+'S&S'!$F127),BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132*(1+'S&S'!$F127),BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132*(1+'S&S'!$F127),BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132*(1+'S&S'!$F127),BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132*(1+'S&S'!$F127),BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132*(1+'S&S'!$F127),BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132*(1+'S&S'!$F127),BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132*(1+'S&S'!$F127),BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132*(1+'S&S'!$F127),BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132*(1+'S&S'!$F127),BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132*(1+'S&S'!$F127),BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132*(1+'S&S'!$F127),BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132*(1+'S&S'!$F127),BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132*(1+'S&S'!$F127),BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132*(1+'S&S'!$F127),CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132*(1+'S&S'!$F127),CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132*(1+'S&S'!$F127),CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132*(1+'S&S'!$F127),CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132*(1+'S&S'!$F127),CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132*(1+'S&S'!$F127),CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132*(1+'S&S'!$F127),CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132*(1+'S&S'!$F127),CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132*(1+'S&S'!$F127),CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132*(1+'S&S'!$F127),CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132*(1+'S&S'!$F127),CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132*(1+'S&S'!$F127),CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132*(1+'S&S'!$F127),CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132*(1+'S&S'!$F127),CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132*(1+'S&S'!$F127),CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132*(1+'S&S'!$F127),CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132*(1+'S&S'!$F127),CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132*(1+'S&S'!$F127),CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132*(1+'S&S'!$F127),CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C133&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G330+NPV(G.Asm!$F$40,H330:INDEX(H330:CS330,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133*(1+'S&S'!$F128),G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133*(1+'S&S'!$F128),H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133*(1+'S&S'!$F128),I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133*(1+'S&S'!$F128),J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133*(1+'S&S'!$F128),K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133*(1+'S&S'!$F128),L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133*(1+'S&S'!$F128),M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133*(1+'S&S'!$F128),N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133*(1+'S&S'!$F128),O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133*(1+'S&S'!$F128),P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133*(1+'S&S'!$F128),Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133*(1+'S&S'!$F128),R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133*(1+'S&S'!$F128),S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133*(1+'S&S'!$F128),T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133*(1+'S&S'!$F128),U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133*(1+'S&S'!$F128),V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133*(1+'S&S'!$F128),W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133*(1+'S&S'!$F128),X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133*(1+'S&S'!$F128),Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133*(1+'S&S'!$F128),Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133*(1+'S&S'!$F128),AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133*(1+'S&S'!$F128),AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133*(1+'S&S'!$F128),AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133*(1+'S&S'!$F128),AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133*(1+'S&S'!$F128),AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133*(1+'S&S'!$F128),AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133*(1+'S&S'!$F128),AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133*(1+'S&S'!$F128),AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133*(1+'S&S'!$F128),AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133*(1+'S&S'!$F128),AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133*(1+'S&S'!$F128),AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133*(1+'S&S'!$F128),AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133*(1+'S&S'!$F128),AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133*(1+'S&S'!$F128),AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133*(1+'S&S'!$F128),AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133*(1+'S&S'!$F128),AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133*(1+'S&S'!$F128),AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133*(1+'S&S'!$F128),AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133*(1+'S&S'!$F128),AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133*(1+'S&S'!$F128),AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133*(1+'S&S'!$F128),AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133*(1+'S&S'!$F128),AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133*(1+'S&S'!$F128),AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133*(1+'S&S'!$F128),AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133*(1+'S&S'!$F128),AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133*(1+'S&S'!$F128),AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133*(1+'S&S'!$F128),BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133*(1+'S&S'!$F128),BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133*(1+'S&S'!$F128),BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133*(1+'S&S'!$F128),BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133*(1+'S&S'!$F128),BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133*(1+'S&S'!$F128),BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133*(1+'S&S'!$F128),BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133*(1+'S&S'!$F128),BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133*(1+'S&S'!$F128),BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133*(1+'S&S'!$F128),BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133*(1+'S&S'!$F128),BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133*(1+'S&S'!$F128),BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133*(1+'S&S'!$F128),BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133*(1+'S&S'!$F128),BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133*(1+'S&S'!$F128),BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133*(1+'S&S'!$F128),BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133*(1+'S&S'!$F128),BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133*(1+'S&S'!$F128),BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133*(1+'S&S'!$F128),BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133*(1+'S&S'!$F128),BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133*(1+'S&S'!$F128),BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133*(1+'S&S'!$F128),BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133*(1+'S&S'!$F128),BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133*(1+'S&S'!$F128),BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133*(1+'S&S'!$F128),BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133*(1+'S&S'!$F128),BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133*(1+'S&S'!$F128),CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133*(1+'S&S'!$F128),CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133*(1+'S&S'!$F128),CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133*(1+'S&S'!$F128),CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133*(1+'S&S'!$F128),CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133*(1+'S&S'!$F128),CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133*(1+'S&S'!$F128),CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133*(1+'S&S'!$F128),CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133*(1+'S&S'!$F128),CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133*(1+'S&S'!$F128),CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133*(1+'S&S'!$F128),CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133*(1+'S&S'!$F128),CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133*(1+'S&S'!$F128),CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133*(1+'S&S'!$F128),CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133*(1+'S&S'!$F128),CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133*(1+'S&S'!$F128),CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133*(1+'S&S'!$F128),CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133*(1+'S&S'!$F128),CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133*(1+'S&S'!$F128),CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C133&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G331+NPV(G.Asm!$F$40,H331:INDEX(H331:CS331,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133*(1+'S&S'!$F129),G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133*(1+'S&S'!$F129),H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133*(1+'S&S'!$F129),I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133*(1+'S&S'!$F129),J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133*(1+'S&S'!$F129),K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133*(1+'S&S'!$F129),L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133*(1+'S&S'!$F129),M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133*(1+'S&S'!$F129),N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133*(1+'S&S'!$F129),O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133*(1+'S&S'!$F129),P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133*(1+'S&S'!$F129),Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133*(1+'S&S'!$F129),R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133*(1+'S&S'!$F129),S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133*(1+'S&S'!$F129),T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133*(1+'S&S'!$F129),U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133*(1+'S&S'!$F129),V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133*(1+'S&S'!$F129),W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133*(1+'S&S'!$F129),X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133*(1+'S&S'!$F129),Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133*(1+'S&S'!$F129),Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133*(1+'S&S'!$F129),AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133*(1+'S&S'!$F129),AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133*(1+'S&S'!$F129),AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133*(1+'S&S'!$F129),AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133*(1+'S&S'!$F129),AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133*(1+'S&S'!$F129),AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133*(1+'S&S'!$F129),AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133*(1+'S&S'!$F129),AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133*(1+'S&S'!$F129),AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133*(1+'S&S'!$F129),AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133*(1+'S&S'!$F129),AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133*(1+'S&S'!$F129),AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133*(1+'S&S'!$F129),AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133*(1+'S&S'!$F129),AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133*(1+'S&S'!$F129),AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133*(1+'S&S'!$F129),AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133*(1+'S&S'!$F129),AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133*(1+'S&S'!$F129),AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133*(1+'S&S'!$F129),AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133*(1+'S&S'!$F129),AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133*(1+'S&S'!$F129),AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133*(1+'S&S'!$F129),AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133*(1+'S&S'!$F129),AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133*(1+'S&S'!$F129),AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133*(1+'S&S'!$F129),AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133*(1+'S&S'!$F129),AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133*(1+'S&S'!$F129),BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133*(1+'S&S'!$F129),BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133*(1+'S&S'!$F129),BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133*(1+'S&S'!$F129),BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133*(1+'S&S'!$F129),BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133*(1+'S&S'!$F129),BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133*(1+'S&S'!$F129),BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133*(1+'S&S'!$F129),BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133*(1+'S&S'!$F129),BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133*(1+'S&S'!$F129),BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133*(1+'S&S'!$F129),BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133*(1+'S&S'!$F129),BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133*(1+'S&S'!$F129),BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133*(1+'S&S'!$F129),BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133*(1+'S&S'!$F129),BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133*(1+'S&S'!$F129),BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133*(1+'S&S'!$F129),BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133*(1+'S&S'!$F129),BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133*(1+'S&S'!$F129),BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133*(1+'S&S'!$F129),BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133*(1+'S&S'!$F129),BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133*(1+'S&S'!$F129),BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133*(1+'S&S'!$F129),BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133*(1+'S&S'!$F129),BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133*(1+'S&S'!$F129),BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133*(1+'S&S'!$F129),BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133*(1+'S&S'!$F129),CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133*(1+'S&S'!$F129),CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133*(1+'S&S'!$F129),CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133*(1+'S&S'!$F129),CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133*(1+'S&S'!$F129),CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133*(1+'S&S'!$F129),CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133*(1+'S&S'!$F129),CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133*(1+'S&S'!$F129),CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133*(1+'S&S'!$F129),CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133*(1+'S&S'!$F129),CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133*(1+'S&S'!$F129),CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133*(1+'S&S'!$F129),CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133*(1+'S&S'!$F129),CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133*(1+'S&S'!$F129),CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133*(1+'S&S'!$F129),CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133*(1+'S&S'!$F129),CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133*(1+'S&S'!$F129),CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133*(1+'S&S'!$F129),CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133*(1+'S&S'!$F129),CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C134&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G332+NPV(G.Asm!$F$40,H332:INDEX(H332:CS332,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134*(1+'S&S'!$F130),G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134*(1+'S&S'!$F130),H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134*(1+'S&S'!$F130),I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134*(1+'S&S'!$F130),J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134*(1+'S&S'!$F130),K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134*(1+'S&S'!$F130),L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134*(1+'S&S'!$F130),M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134*(1+'S&S'!$F130),N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134*(1+'S&S'!$F130),O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134*(1+'S&S'!$F130),P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134*(1+'S&S'!$F130),Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134*(1+'S&S'!$F130),R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134*(1+'S&S'!$F130),S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134*(1+'S&S'!$F130),T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134*(1+'S&S'!$F130),U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134*(1+'S&S'!$F130),V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134*(1+'S&S'!$F130),W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134*(1+'S&S'!$F130),X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134*(1+'S&S'!$F130),Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134*(1+'S&S'!$F130),Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134*(1+'S&S'!$F130),AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134*(1+'S&S'!$F130),AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134*(1+'S&S'!$F130),AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134*(1+'S&S'!$F130),AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134*(1+'S&S'!$F130),AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134*(1+'S&S'!$F130),AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134*(1+'S&S'!$F130),AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134*(1+'S&S'!$F130),AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134*(1+'S&S'!$F130),AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134*(1+'S&S'!$F130),AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134*(1+'S&S'!$F130),AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134*(1+'S&S'!$F130),AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134*(1+'S&S'!$F130),AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134*(1+'S&S'!$F130),AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134*(1+'S&S'!$F130),AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134*(1+'S&S'!$F130),AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134*(1+'S&S'!$F130),AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134*(1+'S&S'!$F130),AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134*(1+'S&S'!$F130),AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134*(1+'S&S'!$F130),AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134*(1+'S&S'!$F130),AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134*(1+'S&S'!$F130),AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134*(1+'S&S'!$F130),AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134*(1+'S&S'!$F130),AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134*(1+'S&S'!$F130),AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134*(1+'S&S'!$F130),AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134*(1+'S&S'!$F130),BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134*(1+'S&S'!$F130),BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134*(1+'S&S'!$F130),BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134*(1+'S&S'!$F130),BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134*(1+'S&S'!$F130),BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134*(1+'S&S'!$F130),BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134*(1+'S&S'!$F130),BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134*(1+'S&S'!$F130),BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134*(1+'S&S'!$F130),BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134*(1+'S&S'!$F130),BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134*(1+'S&S'!$F130),BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134*(1+'S&S'!$F130),BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134*(1+'S&S'!$F130),BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134*(1+'S&S'!$F130),BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134*(1+'S&S'!$F130),BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134*(1+'S&S'!$F130),BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134*(1+'S&S'!$F130),BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134*(1+'S&S'!$F130),BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134*(1+'S&S'!$F130),BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134*(1+'S&S'!$F130),BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134*(1+'S&S'!$F130),BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134*(1+'S&S'!$F130),BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134*(1+'S&S'!$F130),BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134*(1+'S&S'!$F130),BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134*(1+'S&S'!$F130),BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134*(1+'S&S'!$F130),BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134*(1+'S&S'!$F130),CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134*(1+'S&S'!$F130),CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134*(1+'S&S'!$F130),CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134*(1+'S&S'!$F130),CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134*(1+'S&S'!$F130),CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134*(1+'S&S'!$F130),CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134*(1+'S&S'!$F130),CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134*(1+'S&S'!$F130),CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134*(1+'S&S'!$F130),CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134*(1+'S&S'!$F130),CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134*(1+'S&S'!$F130),CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134*(1+'S&S'!$F130),CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134*(1+'S&S'!$F130),CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134*(1+'S&S'!$F130),CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134*(1+'S&S'!$F130),CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134*(1+'S&S'!$F130),CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134*(1+'S&S'!$F130),CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134*(1+'S&S'!$F130),CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134*(1+'S&S'!$F130),CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C134&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G333+NPV(G.Asm!$F$40,H333:INDEX(H333:CS333,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134*(1+'S&S'!$F131),G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134*(1+'S&S'!$F131),H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134*(1+'S&S'!$F131),I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134*(1+'S&S'!$F131),J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134*(1+'S&S'!$F131),K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134*(1+'S&S'!$F131),L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134*(1+'S&S'!$F131),M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134*(1+'S&S'!$F131),N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134*(1+'S&S'!$F131),O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134*(1+'S&S'!$F131),P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134*(1+'S&S'!$F131),Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134*(1+'S&S'!$F131),R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134*(1+'S&S'!$F131),S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134*(1+'S&S'!$F131),T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134*(1+'S&S'!$F131),U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134*(1+'S&S'!$F131),V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134*(1+'S&S'!$F131),W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134*(1+'S&S'!$F131),X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134*(1+'S&S'!$F131),Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134*(1+'S&S'!$F131),Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134*(1+'S&S'!$F131),AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134*(1+'S&S'!$F131),AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134*(1+'S&S'!$F131),AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134*(1+'S&S'!$F131),AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134*(1+'S&S'!$F131),AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134*(1+'S&S'!$F131),AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134*(1+'S&S'!$F131),AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134*(1+'S&S'!$F131),AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134*(1+'S&S'!$F131),AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134*(1+'S&S'!$F131),AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134*(1+'S&S'!$F131),AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134*(1+'S&S'!$F131),AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134*(1+'S&S'!$F131),AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134*(1+'S&S'!$F131),AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134*(1+'S&S'!$F131),AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134*(1+'S&S'!$F131),AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134*(1+'S&S'!$F131),AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134*(1+'S&S'!$F131),AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134*(1+'S&S'!$F131),AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134*(1+'S&S'!$F131),AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134*(1+'S&S'!$F131),AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134*(1+'S&S'!$F131),AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134*(1+'S&S'!$F131),AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134*(1+'S&S'!$F131),AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134*(1+'S&S'!$F131),AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134*(1+'S&S'!$F131),AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134*(1+'S&S'!$F131),BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134*(1+'S&S'!$F131),BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134*(1+'S&S'!$F131),BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134*(1+'S&S'!$F131),BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134*(1+'S&S'!$F131),BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134*(1+'S&S'!$F131),BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134*(1+'S&S'!$F131),BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134*(1+'S&S'!$F131),BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134*(1+'S&S'!$F131),BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134*(1+'S&S'!$F131),BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134*(1+'S&S'!$F131),BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134*(1+'S&S'!$F131),BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134*(1+'S&S'!$F131),BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134*(1+'S&S'!$F131),BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134*(1+'S&S'!$F131),BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134*(1+'S&S'!$F131),BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134*(1+'S&S'!$F131),BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134*(1+'S&S'!$F131),BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134*(1+'S&S'!$F131),BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134*(1+'S&S'!$F131),BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134*(1+'S&S'!$F131),BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134*(1+'S&S'!$F131),BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134*(1+'S&S'!$F131),BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134*(1+'S&S'!$F131),BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134*(1+'S&S'!$F131),BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134*(1+'S&S'!$F131),BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134*(1+'S&S'!$F131),CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134*(1+'S&S'!$F131),CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134*(1+'S&S'!$F131),CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134*(1+'S&S'!$F131),CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134*(1+'S&S'!$F131),CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134*(1+'S&S'!$F131),CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134*(1+'S&S'!$F131),CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134*(1+'S&S'!$F131),CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134*(1+'S&S'!$F131),CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134*(1+'S&S'!$F131),CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134*(1+'S&S'!$F131),CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134*(1+'S&S'!$F131),CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134*(1+'S&S'!$F131),CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134*(1+'S&S'!$F131),CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134*(1+'S&S'!$F131),CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134*(1+'S&S'!$F131),CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134*(1+'S&S'!$F131),CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134*(1+'S&S'!$F131),CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134*(1+'S&S'!$F131),CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C135&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G334+NPV(G.Asm!$F$40,H334:INDEX(H334:CS334,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135*(1+'S&S'!$F132),G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135*(1+'S&S'!$F132),H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135*(1+'S&S'!$F132),I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135*(1+'S&S'!$F132),J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135*(1+'S&S'!$F132),K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135*(1+'S&S'!$F132),L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135*(1+'S&S'!$F132),M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135*(1+'S&S'!$F132),N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135*(1+'S&S'!$F132),O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135*(1+'S&S'!$F132),P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135*(1+'S&S'!$F132),Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135*(1+'S&S'!$F132),R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135*(1+'S&S'!$F132),S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135*(1+'S&S'!$F132),T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135*(1+'S&S'!$F132),U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135*(1+'S&S'!$F132),V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135*(1+'S&S'!$F132),W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135*(1+'S&S'!$F132),X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135*(1+'S&S'!$F132),Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135*(1+'S&S'!$F132),Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135*(1+'S&S'!$F132),AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135*(1+'S&S'!$F132),AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135*(1+'S&S'!$F132),AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135*(1+'S&S'!$F132),AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135*(1+'S&S'!$F132),AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135*(1+'S&S'!$F132),AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135*(1+'S&S'!$F132),AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135*(1+'S&S'!$F132),AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135*(1+'S&S'!$F132),AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135*(1+'S&S'!$F132),AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135*(1+'S&S'!$F132),AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135*(1+'S&S'!$F132),AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135*(1+'S&S'!$F132),AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135*(1+'S&S'!$F132),AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135*(1+'S&S'!$F132),AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135*(1+'S&S'!$F132),AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135*(1+'S&S'!$F132),AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135*(1+'S&S'!$F132),AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135*(1+'S&S'!$F132),AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135*(1+'S&S'!$F132),AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135*(1+'S&S'!$F132),AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135*(1+'S&S'!$F132),AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135*(1+'S&S'!$F132),AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135*(1+'S&S'!$F132),AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135*(1+'S&S'!$F132),AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135*(1+'S&S'!$F132),AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135*(1+'S&S'!$F132),BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135*(1+'S&S'!$F132),BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135*(1+'S&S'!$F132),BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135*(1+'S&S'!$F132),BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135*(1+'S&S'!$F132),BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135*(1+'S&S'!$F132),BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135*(1+'S&S'!$F132),BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135*(1+'S&S'!$F132),BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135*(1+'S&S'!$F132),BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135*(1+'S&S'!$F132),BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135*(1+'S&S'!$F132),BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135*(1+'S&S'!$F132),BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135*(1+'S&S'!$F132),BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135*(1+'S&S'!$F132),BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135*(1+'S&S'!$F132),BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135*(1+'S&S'!$F132),BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135*(1+'S&S'!$F132),BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135*(1+'S&S'!$F132),BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135*(1+'S&S'!$F132),BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135*(1+'S&S'!$F132),BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135*(1+'S&S'!$F132),BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135*(1+'S&S'!$F132),BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135*(1+'S&S'!$F132),BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135*(1+'S&S'!$F132),BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135*(1+'S&S'!$F132),BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135*(1+'S&S'!$F132),BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135*(1+'S&S'!$F132),CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135*(1+'S&S'!$F132),CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135*(1+'S&S'!$F132),CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135*(1+'S&S'!$F132),CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135*(1+'S&S'!$F132),CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135*(1+'S&S'!$F132),CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135*(1+'S&S'!$F132),CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135*(1+'S&S'!$F132),CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135*(1+'S&S'!$F132),CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135*(1+'S&S'!$F132),CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135*(1+'S&S'!$F132),CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135*(1+'S&S'!$F132),CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135*(1+'S&S'!$F132),CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135*(1+'S&S'!$F132),CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135*(1+'S&S'!$F132),CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135*(1+'S&S'!$F132),CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135*(1+'S&S'!$F132),CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135*(1+'S&S'!$F132),CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135*(1+'S&S'!$F132),CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C135&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G335+NPV(G.Asm!$F$40,H335:INDEX(H335:CS335,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135*(1+'S&S'!$F133),G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135*(1+'S&S'!$F133),H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135*(1+'S&S'!$F133),I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135*(1+'S&S'!$F133),J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135*(1+'S&S'!$F133),K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135*(1+'S&S'!$F133),L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135*(1+'S&S'!$F133),M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135*(1+'S&S'!$F133),N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135*(1+'S&S'!$F133),O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135*(1+'S&S'!$F133),P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135*(1+'S&S'!$F133),Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135*(1+'S&S'!$F133),R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135*(1+'S&S'!$F133),S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135*(1+'S&S'!$F133),T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135*(1+'S&S'!$F133),U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135*(1+'S&S'!$F133),V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135*(1+'S&S'!$F133),W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135*(1+'S&S'!$F133),X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135*(1+'S&S'!$F133),Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135*(1+'S&S'!$F133),Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135*(1+'S&S'!$F133),AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135*(1+'S&S'!$F133),AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135*(1+'S&S'!$F133),AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135*(1+'S&S'!$F133),AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135*(1+'S&S'!$F133),AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135*(1+'S&S'!$F133),AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135*(1+'S&S'!$F133),AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135*(1+'S&S'!$F133),AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135*(1+'S&S'!$F133),AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135*(1+'S&S'!$F133),AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135*(1+'S&S'!$F133),AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135*(1+'S&S'!$F133),AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135*(1+'S&S'!$F133),AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135*(1+'S&S'!$F133),AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135*(1+'S&S'!$F133),AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135*(1+'S&S'!$F133),AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135*(1+'S&S'!$F133),AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135*(1+'S&S'!$F133),AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135*(1+'S&S'!$F133),AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135*(1+'S&S'!$F133),AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135*(1+'S&S'!$F133),AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135*(1+'S&S'!$F133),AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135*(1+'S&S'!$F133),AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135*(1+'S&S'!$F133),AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135*(1+'S&S'!$F133),AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135*(1+'S&S'!$F133),AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135*(1+'S&S'!$F133),BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135*(1+'S&S'!$F133),BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135*(1+'S&S'!$F133),BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135*(1+'S&S'!$F133),BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135*(1+'S&S'!$F133),BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135*(1+'S&S'!$F133),BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135*(1+'S&S'!$F133),BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135*(1+'S&S'!$F133),BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135*(1+'S&S'!$F133),BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135*(1+'S&S'!$F133),BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135*(1+'S&S'!$F133),BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135*(1+'S&S'!$F133),BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135*(1+'S&S'!$F133),BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135*(1+'S&S'!$F133),BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135*(1+'S&S'!$F133),BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135*(1+'S&S'!$F133),BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135*(1+'S&S'!$F133),BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135*(1+'S&S'!$F133),BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135*(1+'S&S'!$F133),BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135*(1+'S&S'!$F133),BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135*(1+'S&S'!$F133),BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135*(1+'S&S'!$F133),BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135*(1+'S&S'!$F133),BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135*(1+'S&S'!$F133),BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135*(1+'S&S'!$F133),BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135*(1+'S&S'!$F133),BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135*(1+'S&S'!$F133),CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135*(1+'S&S'!$F133),CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135*(1+'S&S'!$F133),CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135*(1+'S&S'!$F133),CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135*(1+'S&S'!$F133),CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135*(1+'S&S'!$F133),CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135*(1+'S&S'!$F133),CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135*(1+'S&S'!$F133),CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135*(1+'S&S'!$F133),CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135*(1+'S&S'!$F133),CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135*(1+'S&S'!$F133),CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135*(1+'S&S'!$F133),CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135*(1+'S&S'!$F133),CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135*(1+'S&S'!$F133),CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135*(1+'S&S'!$F133),CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135*(1+'S&S'!$F133),CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135*(1+'S&S'!$F133),CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135*(1+'S&S'!$F133),CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135*(1+'S&S'!$F133),CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C136&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G336+NPV(G.Asm!$F$40,H336:INDEX(H336:CS336,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136*(1+'S&S'!$F134),G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136*(1+'S&S'!$F134),H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136*(1+'S&S'!$F134),I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136*(1+'S&S'!$F134),J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136*(1+'S&S'!$F134),K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136*(1+'S&S'!$F134),L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136*(1+'S&S'!$F134),M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136*(1+'S&S'!$F134),N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136*(1+'S&S'!$F134),O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136*(1+'S&S'!$F134),P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136*(1+'S&S'!$F134),Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136*(1+'S&S'!$F134),R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136*(1+'S&S'!$F134),S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136*(1+'S&S'!$F134),T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136*(1+'S&S'!$F134),U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136*(1+'S&S'!$F134),V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136*(1+'S&S'!$F134),W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136*(1+'S&S'!$F134),X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136*(1+'S&S'!$F134),Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136*(1+'S&S'!$F134),Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136*(1+'S&S'!$F134),AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136*(1+'S&S'!$F134),AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136*(1+'S&S'!$F134),AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136*(1+'S&S'!$F134),AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136*(1+'S&S'!$F134),AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136*(1+'S&S'!$F134),AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136*(1+'S&S'!$F134),AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136*(1+'S&S'!$F134),AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136*(1+'S&S'!$F134),AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136*(1+'S&S'!$F134),AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136*(1+'S&S'!$F134),AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136*(1+'S&S'!$F134),AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136*(1+'S&S'!$F134),AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136*(1+'S&S'!$F134),AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136*(1+'S&S'!$F134),AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136*(1+'S&S'!$F134),AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136*(1+'S&S'!$F134),AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136*(1+'S&S'!$F134),AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136*(1+'S&S'!$F134),AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136*(1+'S&S'!$F134),AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136*(1+'S&S'!$F134),AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136*(1+'S&S'!$F134),AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136*(1+'S&S'!$F134),AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136*(1+'S&S'!$F134),AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136*(1+'S&S'!$F134),AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136*(1+'S&S'!$F134),AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136*(1+'S&S'!$F134),BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136*(1+'S&S'!$F134),BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136*(1+'S&S'!$F134),BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136*(1+'S&S'!$F134),BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136*(1+'S&S'!$F134),BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136*(1+'S&S'!$F134),BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136*(1+'S&S'!$F134),BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136*(1+'S&S'!$F134),BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136*(1+'S&S'!$F134),BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136*(1+'S&S'!$F134),BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136*(1+'S&S'!$F134),BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136*(1+'S&S'!$F134),BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136*(1+'S&S'!$F134),BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136*(1+'S&S'!$F134),BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136*(1+'S&S'!$F134),BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136*(1+'S&S'!$F134),BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136*(1+'S&S'!$F134),BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136*(1+'S&S'!$F134),BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136*(1+'S&S'!$F134),BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136*(1+'S&S'!$F134),BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136*(1+'S&S'!$F134),BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136*(1+'S&S'!$F134),BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136*(1+'S&S'!$F134),BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136*(1+'S&S'!$F134),BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136*(1+'S&S'!$F134),BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136*(1+'S&S'!$F134),BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136*(1+'S&S'!$F134),CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136*(1+'S&S'!$F134),CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136*(1+'S&S'!$F134),CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136*(1+'S&S'!$F134),CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136*(1+'S&S'!$F134),CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136*(1+'S&S'!$F134),CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136*(1+'S&S'!$F134),CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136*(1+'S&S'!$F134),CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136*(1+'S&S'!$F134),CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136*(1+'S&S'!$F134),CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136*(1+'S&S'!$F134),CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136*(1+'S&S'!$F134),CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136*(1+'S&S'!$F134),CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136*(1+'S&S'!$F134),CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136*(1+'S&S'!$F134),CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136*(1+'S&S'!$F134),CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136*(1+'S&S'!$F134),CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136*(1+'S&S'!$F134),CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136*(1+'S&S'!$F134),CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C136&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G337+NPV(G.Asm!$F$40,H337:INDEX(H337:CS337,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136*(1+'S&S'!$F135),G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136*(1+'S&S'!$F135),H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136*(1+'S&S'!$F135),I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136*(1+'S&S'!$F135),J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136*(1+'S&S'!$F135),K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136*(1+'S&S'!$F135),L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136*(1+'S&S'!$F135),M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136*(1+'S&S'!$F135),N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136*(1+'S&S'!$F135),O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136*(1+'S&S'!$F135),P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136*(1+'S&S'!$F135),Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136*(1+'S&S'!$F135),R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136*(1+'S&S'!$F135),S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136*(1+'S&S'!$F135),T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136*(1+'S&S'!$F135),U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136*(1+'S&S'!$F135),V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136*(1+'S&S'!$F135),W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136*(1+'S&S'!$F135),X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136*(1+'S&S'!$F135),Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136*(1+'S&S'!$F135),Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136*(1+'S&S'!$F135),AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136*(1+'S&S'!$F135),AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136*(1+'S&S'!$F135),AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136*(1+'S&S'!$F135),AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136*(1+'S&S'!$F135),AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136*(1+'S&S'!$F135),AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136*(1+'S&S'!$F135),AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136*(1+'S&S'!$F135),AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136*(1+'S&S'!$F135),AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136*(1+'S&S'!$F135),AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136*(1+'S&S'!$F135),AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136*(1+'S&S'!$F135),AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136*(1+'S&S'!$F135),AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136*(1+'S&S'!$F135),AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136*(1+'S&S'!$F135),AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136*(1+'S&S'!$F135),AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136*(1+'S&S'!$F135),AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136*(1+'S&S'!$F135),AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136*(1+'S&S'!$F135),AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136*(1+'S&S'!$F135),AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136*(1+'S&S'!$F135),AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136*(1+'S&S'!$F135),AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136*(1+'S&S'!$F135),AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136*(1+'S&S'!$F135),AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136*(1+'S&S'!$F135),AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136*(1+'S&S'!$F135),AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136*(1+'S&S'!$F135),BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136*(1+'S&S'!$F135),BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136*(1+'S&S'!$F135),BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136*(1+'S&S'!$F135),BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136*(1+'S&S'!$F135),BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136*(1+'S&S'!$F135),BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136*(1+'S&S'!$F135),BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136*(1+'S&S'!$F135),BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136*(1+'S&S'!$F135),BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136*(1+'S&S'!$F135),BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136*(1+'S&S'!$F135),BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136*(1+'S&S'!$F135),BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136*(1+'S&S'!$F135),BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136*(1+'S&S'!$F135),BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136*(1+'S&S'!$F135),BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136*(1+'S&S'!$F135),BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136*(1+'S&S'!$F135),BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136*(1+'S&S'!$F135),BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136*(1+'S&S'!$F135),BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136*(1+'S&S'!$F135),BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136*(1+'S&S'!$F135),BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136*(1+'S&S'!$F135),BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136*(1+'S&S'!$F135),BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136*(1+'S&S'!$F135),BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136*(1+'S&S'!$F135),BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136*(1+'S&S'!$F135),BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136*(1+'S&S'!$F135),CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136*(1+'S&S'!$F135),CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136*(1+'S&S'!$F135),CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136*(1+'S&S'!$F135),CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136*(1+'S&S'!$F135),CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136*(1+'S&S'!$F135),CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136*(1+'S&S'!$F135),CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136*(1+'S&S'!$F135),CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136*(1+'S&S'!$F135),CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136*(1+'S&S'!$F135),CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136*(1+'S&S'!$F135),CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136*(1+'S&S'!$F135),CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136*(1+'S&S'!$F135),CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136*(1+'S&S'!$F135),CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136*(1+'S&S'!$F135),CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136*(1+'S&S'!$F135),CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136*(1+'S&S'!$F135),CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136*(1+'S&S'!$F135),CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136*(1+'S&S'!$F135),CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C137&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G338+NPV(G.Asm!$F$40,H338:INDEX(H338:CS338,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137*(1+'S&S'!$F136),G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137*(1+'S&S'!$F136),H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137*(1+'S&S'!$F136),I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137*(1+'S&S'!$F136),J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137*(1+'S&S'!$F136),K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137*(1+'S&S'!$F136),L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137*(1+'S&S'!$F136),M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137*(1+'S&S'!$F136),N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137*(1+'S&S'!$F136),O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137*(1+'S&S'!$F136),P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137*(1+'S&S'!$F136),Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137*(1+'S&S'!$F136),R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137*(1+'S&S'!$F136),S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137*(1+'S&S'!$F136),T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137*(1+'S&S'!$F136),U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137*(1+'S&S'!$F136),V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137*(1+'S&S'!$F136),W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137*(1+'S&S'!$F136),X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137*(1+'S&S'!$F136),Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137*(1+'S&S'!$F136),Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137*(1+'S&S'!$F136),AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137*(1+'S&S'!$F136),AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137*(1+'S&S'!$F136),AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137*(1+'S&S'!$F136),AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137*(1+'S&S'!$F136),AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137*(1+'S&S'!$F136),AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137*(1+'S&S'!$F136),AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137*(1+'S&S'!$F136),AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137*(1+'S&S'!$F136),AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137*(1+'S&S'!$F136),AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137*(1+'S&S'!$F136),AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137*(1+'S&S'!$F136),AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137*(1+'S&S'!$F136),AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137*(1+'S&S'!$F136),AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137*(1+'S&S'!$F136),AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137*(1+'S&S'!$F136),AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137*(1+'S&S'!$F136),AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137*(1+'S&S'!$F136),AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137*(1+'S&S'!$F136),AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137*(1+'S&S'!$F136),AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137*(1+'S&S'!$F136),AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137*(1+'S&S'!$F136),AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137*(1+'S&S'!$F136),AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137*(1+'S&S'!$F136),AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137*(1+'S&S'!$F136),AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137*(1+'S&S'!$F136),AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137*(1+'S&S'!$F136),BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137*(1+'S&S'!$F136),BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137*(1+'S&S'!$F136),BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137*(1+'S&S'!$F136),BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137*(1+'S&S'!$F136),BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137*(1+'S&S'!$F136),BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137*(1+'S&S'!$F136),BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137*(1+'S&S'!$F136),BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137*(1+'S&S'!$F136),BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137*(1+'S&S'!$F136),BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137*(1+'S&S'!$F136),BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137*(1+'S&S'!$F136),BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137*(1+'S&S'!$F136),BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137*(1+'S&S'!$F136),BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137*(1+'S&S'!$F136),BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137*(1+'S&S'!$F136),BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137*(1+'S&S'!$F136),BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137*(1+'S&S'!$F136),BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137*(1+'S&S'!$F136),BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137*(1+'S&S'!$F136),BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137*(1+'S&S'!$F136),BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137*(1+'S&S'!$F136),BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137*(1+'S&S'!$F136),BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137*(1+'S&S'!$F136),BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137*(1+'S&S'!$F136),BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137*(1+'S&S'!$F136),BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137*(1+'S&S'!$F136),CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137*(1+'S&S'!$F136),CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137*(1+'S&S'!$F136),CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137*(1+'S&S'!$F136),CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137*(1+'S&S'!$F136),CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137*(1+'S&S'!$F136),CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137*(1+'S&S'!$F136),CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137*(1+'S&S'!$F136),CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137*(1+'S&S'!$F136),CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137*(1+'S&S'!$F136),CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137*(1+'S&S'!$F136),CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137*(1+'S&S'!$F136),CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137*(1+'S&S'!$F136),CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137*(1+'S&S'!$F136),CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137*(1+'S&S'!$F136),CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137*(1+'S&S'!$F136),CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137*(1+'S&S'!$F136),CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137*(1+'S&S'!$F136),CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137*(1+'S&S'!$F136),CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C137&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G339+NPV(G.Asm!$F$40,H339:INDEX(H339:CS339,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137*(1+'S&S'!$F137),G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137*(1+'S&S'!$F137),H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137*(1+'S&S'!$F137),I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137*(1+'S&S'!$F137),J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137*(1+'S&S'!$F137),K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137*(1+'S&S'!$F137),L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137*(1+'S&S'!$F137),M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137*(1+'S&S'!$F137),N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137*(1+'S&S'!$F137),O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137*(1+'S&S'!$F137),P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137*(1+'S&S'!$F137),Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137*(1+'S&S'!$F137),R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137*(1+'S&S'!$F137),S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137*(1+'S&S'!$F137),T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137*(1+'S&S'!$F137),U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137*(1+'S&S'!$F137),V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137*(1+'S&S'!$F137),W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137*(1+'S&S'!$F137),X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137*(1+'S&S'!$F137),Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137*(1+'S&S'!$F137),Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137*(1+'S&S'!$F137),AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137*(1+'S&S'!$F137),AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137*(1+'S&S'!$F137),AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137*(1+'S&S'!$F137),AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137*(1+'S&S'!$F137),AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137*(1+'S&S'!$F137),AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137*(1+'S&S'!$F137),AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137*(1+'S&S'!$F137),AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137*(1+'S&S'!$F137),AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137*(1+'S&S'!$F137),AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137*(1+'S&S'!$F137),AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137*(1+'S&S'!$F137),AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137*(1+'S&S'!$F137),AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137*(1+'S&S'!$F137),AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137*(1+'S&S'!$F137),AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137*(1+'S&S'!$F137),AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137*(1+'S&S'!$F137),AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137*(1+'S&S'!$F137),AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137*(1+'S&S'!$F137),AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137*(1+'S&S'!$F137),AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137*(1+'S&S'!$F137),AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137*(1+'S&S'!$F137),AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137*(1+'S&S'!$F137),AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137*(1+'S&S'!$F137),AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137*(1+'S&S'!$F137),AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137*(1+'S&S'!$F137),AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137*(1+'S&S'!$F137),BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137*(1+'S&S'!$F137),BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137*(1+'S&S'!$F137),BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137*(1+'S&S'!$F137),BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137*(1+'S&S'!$F137),BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137*(1+'S&S'!$F137),BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137*(1+'S&S'!$F137),BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137*(1+'S&S'!$F137),BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137*(1+'S&S'!$F137),BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137*(1+'S&S'!$F137),BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137*(1+'S&S'!$F137),BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137*(1+'S&S'!$F137),BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137*(1+'S&S'!$F137),BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137*(1+'S&S'!$F137),BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137*(1+'S&S'!$F137),BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137*(1+'S&S'!$F137),BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137*(1+'S&S'!$F137),BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137*(1+'S&S'!$F137),BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137*(1+'S&S'!$F137),BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137*(1+'S&S'!$F137),BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137*(1+'S&S'!$F137),BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137*(1+'S&S'!$F137),BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137*(1+'S&S'!$F137),BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137*(1+'S&S'!$F137),BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137*(1+'S&S'!$F137),BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137*(1+'S&S'!$F137),BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137*(1+'S&S'!$F137),CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137*(1+'S&S'!$F137),CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137*(1+'S&S'!$F137),CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137*(1+'S&S'!$F137),CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137*(1+'S&S'!$F137),CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137*(1+'S&S'!$F137),CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137*(1+'S&S'!$F137),CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137*(1+'S&S'!$F137),CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137*(1+'S&S'!$F137),CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137*(1+'S&S'!$F137),CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137*(1+'S&S'!$F137),CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137*(1+'S&S'!$F137),CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137*(1+'S&S'!$F137),CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137*(1+'S&S'!$F137),CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137*(1+'S&S'!$F137),CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137*(1+'S&S'!$F137),CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137*(1+'S&S'!$F137),CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137*(1+'S&S'!$F137),CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137*(1+'S&S'!$F137),CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C138&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G340+NPV(G.Asm!$F$40,H340:INDEX(H340:CS340,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138*(1+'S&S'!$F138),G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138*(1+'S&S'!$F138),H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138*(1+'S&S'!$F138),I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138*(1+'S&S'!$F138),J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138*(1+'S&S'!$F138),K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138*(1+'S&S'!$F138),L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138*(1+'S&S'!$F138),M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138*(1+'S&S'!$F138),N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138*(1+'S&S'!$F138),O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138*(1+'S&S'!$F138),P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138*(1+'S&S'!$F138),Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138*(1+'S&S'!$F138),R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138*(1+'S&S'!$F138),S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138*(1+'S&S'!$F138),T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138*(1+'S&S'!$F138),U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138*(1+'S&S'!$F138),V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138*(1+'S&S'!$F138),W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138*(1+'S&S'!$F138),X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138*(1+'S&S'!$F138),Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138*(1+'S&S'!$F138),Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138*(1+'S&S'!$F138),AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138*(1+'S&S'!$F138),AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138*(1+'S&S'!$F138),AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138*(1+'S&S'!$F138),AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138*(1+'S&S'!$F138),AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138*(1+'S&S'!$F138),AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138*(1+'S&S'!$F138),AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138*(1+'S&S'!$F138),AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138*(1+'S&S'!$F138),AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138*(1+'S&S'!$F138),AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138*(1+'S&S'!$F138),AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138*(1+'S&S'!$F138),AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138*(1+'S&S'!$F138),AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138*(1+'S&S'!$F138),AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138*(1+'S&S'!$F138),AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138*(1+'S&S'!$F138),AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138*(1+'S&S'!$F138),AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138*(1+'S&S'!$F138),AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138*(1+'S&S'!$F138),AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138*(1+'S&S'!$F138),AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138*(1+'S&S'!$F138),AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138*(1+'S&S'!$F138),AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138*(1+'S&S'!$F138),AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138*(1+'S&S'!$F138),AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138*(1+'S&S'!$F138),AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138*(1+'S&S'!$F138),AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138*(1+'S&S'!$F138),BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138*(1+'S&S'!$F138),BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138*(1+'S&S'!$F138),BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138*(1+'S&S'!$F138),BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138*(1+'S&S'!$F138),BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138*(1+'S&S'!$F138),BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138*(1+'S&S'!$F138),BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138*(1+'S&S'!$F138),BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138*(1+'S&S'!$F138),BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138*(1+'S&S'!$F138),BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138*(1+'S&S'!$F138),BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138*(1+'S&S'!$F138),BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138*(1+'S&S'!$F138),BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138*(1+'S&S'!$F138),BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138*(1+'S&S'!$F138),BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138*(1+'S&S'!$F138),BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138*(1+'S&S'!$F138),BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138*(1+'S&S'!$F138),BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138*(1+'S&S'!$F138),BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138*(1+'S&S'!$F138),BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138*(1+'S&S'!$F138),BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138*(1+'S&S'!$F138),BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138*(1+'S&S'!$F138),BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138*(1+'S&S'!$F138),BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138*(1+'S&S'!$F138),BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138*(1+'S&S'!$F138),BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138*(1+'S&S'!$F138),CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138*(1+'S&S'!$F138),CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138*(1+'S&S'!$F138),CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138*(1+'S&S'!$F138),CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138*(1+'S&S'!$F138),CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138*(1+'S&S'!$F138),CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138*(1+'S&S'!$F138),CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138*(1+'S&S'!$F138),CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138*(1+'S&S'!$F138),CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138*(1+'S&S'!$F138),CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138*(1+'S&S'!$F138),CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138*(1+'S&S'!$F138),CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138*(1+'S&S'!$F138),CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138*(1+'S&S'!$F138),CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138*(1+'S&S'!$F138),CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138*(1+'S&S'!$F138),CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138*(1+'S&S'!$F138),CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138*(1+'S&S'!$F138),CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138*(1+'S&S'!$F138),CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C138&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G341+NPV(G.Asm!$F$40,H341:INDEX(H341:CS341,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138*(1+'S&S'!$F139),G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138*(1+'S&S'!$F139),H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138*(1+'S&S'!$F139),I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138*(1+'S&S'!$F139),J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138*(1+'S&S'!$F139),K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138*(1+'S&S'!$F139),L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138*(1+'S&S'!$F139),M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138*(1+'S&S'!$F139),N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138*(1+'S&S'!$F139),O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138*(1+'S&S'!$F139),P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138*(1+'S&S'!$F139),Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138*(1+'S&S'!$F139),R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138*(1+'S&S'!$F139),S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138*(1+'S&S'!$F139),T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138*(1+'S&S'!$F139),U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138*(1+'S&S'!$F139),V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138*(1+'S&S'!$F139),W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138*(1+'S&S'!$F139),X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138*(1+'S&S'!$F139),Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138*(1+'S&S'!$F139),Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138*(1+'S&S'!$F139),AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138*(1+'S&S'!$F139),AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138*(1+'S&S'!$F139),AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138*(1+'S&S'!$F139),AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138*(1+'S&S'!$F139),AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138*(1+'S&S'!$F139),AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138*(1+'S&S'!$F139),AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138*(1+'S&S'!$F139),AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138*(1+'S&S'!$F139),AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138*(1+'S&S'!$F139),AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138*(1+'S&S'!$F139),AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138*(1+'S&S'!$F139),AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138*(1+'S&S'!$F139),AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138*(1+'S&S'!$F139),AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138*(1+'S&S'!$F139),AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138*(1+'S&S'!$F139),AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138*(1+'S&S'!$F139),AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138*(1+'S&S'!$F139),AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138*(1+'S&S'!$F139),AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138*(1+'S&S'!$F139),AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138*(1+'S&S'!$F139),AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138*(1+'S&S'!$F139),AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138*(1+'S&S'!$F139),AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138*(1+'S&S'!$F139),AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138*(1+'S&S'!$F139),AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138*(1+'S&S'!$F139),AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138*(1+'S&S'!$F139),BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138*(1+'S&S'!$F139),BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138*(1+'S&S'!$F139),BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138*(1+'S&S'!$F139),BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138*(1+'S&S'!$F139),BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138*(1+'S&S'!$F139),BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138*(1+'S&S'!$F139),BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138*(1+'S&S'!$F139),BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138*(1+'S&S'!$F139),BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138*(1+'S&S'!$F139),BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138*(1+'S&S'!$F139),BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138*(1+'S&S'!$F139),BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138*(1+'S&S'!$F139),BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138*(1+'S&S'!$F139),BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138*(1+'S&S'!$F139),BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138*(1+'S&S'!$F139),BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138*(1+'S&S'!$F139),BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138*(1+'S&S'!$F139),BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138*(1+'S&S'!$F139),BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138*(1+'S&S'!$F139),BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138*(1+'S&S'!$F139),BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138*(1+'S&S'!$F139),BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138*(1+'S&S'!$F139),BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138*(1+'S&S'!$F139),BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138*(1+'S&S'!$F139),BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138*(1+'S&S'!$F139),BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138*(1+'S&S'!$F139),CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138*(1+'S&S'!$F139),CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138*(1+'S&S'!$F139),CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138*(1+'S&S'!$F139),CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138*(1+'S&S'!$F139),CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138*(1+'S&S'!$F139),CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138*(1+'S&S'!$F139),CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138*(1+'S&S'!$F139),CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138*(1+'S&S'!$F139),CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138*(1+'S&S'!$F139),CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138*(1+'S&S'!$F139),CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138*(1+'S&S'!$F139),CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138*(1+'S&S'!$F139),CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138*(1+'S&S'!$F139),CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138*(1+'S&S'!$F139),CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138*(1+'S&S'!$F139),CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138*(1+'S&S'!$F139),CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138*(1+'S&S'!$F139),CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138*(1+'S&S'!$F139),CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C139&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G342+NPV(G.Asm!$F$40,H342:INDEX(H342:CS342,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139*(1+'S&S'!$F140),G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139*(1+'S&S'!$F140),H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139*(1+'S&S'!$F140),I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139*(1+'S&S'!$F140),J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139*(1+'S&S'!$F140),K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139*(1+'S&S'!$F140),L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139*(1+'S&S'!$F140),M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139*(1+'S&S'!$F140),N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139*(1+'S&S'!$F140),O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139*(1+'S&S'!$F140),P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139*(1+'S&S'!$F140),Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139*(1+'S&S'!$F140),R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139*(1+'S&S'!$F140),S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139*(1+'S&S'!$F140),T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139*(1+'S&S'!$F140),U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139*(1+'S&S'!$F140),V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139*(1+'S&S'!$F140),W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139*(1+'S&S'!$F140),X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139*(1+'S&S'!$F140),Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139*(1+'S&S'!$F140),Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139*(1+'S&S'!$F140),AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139*(1+'S&S'!$F140),AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139*(1+'S&S'!$F140),AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139*(1+'S&S'!$F140),AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139*(1+'S&S'!$F140),AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139*(1+'S&S'!$F140),AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139*(1+'S&S'!$F140),AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139*(1+'S&S'!$F140),AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139*(1+'S&S'!$F140),AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139*(1+'S&S'!$F140),AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139*(1+'S&S'!$F140),AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139*(1+'S&S'!$F140),AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139*(1+'S&S'!$F140),AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139*(1+'S&S'!$F140),AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139*(1+'S&S'!$F140),AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139*(1+'S&S'!$F140),AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139*(1+'S&S'!$F140),AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139*(1+'S&S'!$F140),AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139*(1+'S&S'!$F140),AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139*(1+'S&S'!$F140),AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139*(1+'S&S'!$F140),AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139*(1+'S&S'!$F140),AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139*(1+'S&S'!$F140),AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139*(1+'S&S'!$F140),AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139*(1+'S&S'!$F140),AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139*(1+'S&S'!$F140),AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139*(1+'S&S'!$F140),BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139*(1+'S&S'!$F140),BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139*(1+'S&S'!$F140),BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139*(1+'S&S'!$F140),BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139*(1+'S&S'!$F140),BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139*(1+'S&S'!$F140),BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139*(1+'S&S'!$F140),BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139*(1+'S&S'!$F140),BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139*(1+'S&S'!$F140),BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139*(1+'S&S'!$F140),BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139*(1+'S&S'!$F140),BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139*(1+'S&S'!$F140),BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139*(1+'S&S'!$F140),BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139*(1+'S&S'!$F140),BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139*(1+'S&S'!$F140),BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139*(1+'S&S'!$F140),BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139*(1+'S&S'!$F140),BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139*(1+'S&S'!$F140),BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139*(1+'S&S'!$F140),BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139*(1+'S&S'!$F140),BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139*(1+'S&S'!$F140),BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139*(1+'S&S'!$F140),BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139*(1+'S&S'!$F140),BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139*(1+'S&S'!$F140),BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139*(1+'S&S'!$F140),BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139*(1+'S&S'!$F140),BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139*(1+'S&S'!$F140),CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139*(1+'S&S'!$F140),CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139*(1+'S&S'!$F140),CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139*(1+'S&S'!$F140),CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139*(1+'S&S'!$F140),CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139*(1+'S&S'!$F140),CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139*(1+'S&S'!$F140),CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139*(1+'S&S'!$F140),CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139*(1+'S&S'!$F140),CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139*(1+'S&S'!$F140),CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139*(1+'S&S'!$F140),CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139*(1+'S&S'!$F140),CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139*(1+'S&S'!$F140),CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139*(1+'S&S'!$F140),CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139*(1+'S&S'!$F140),CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139*(1+'S&S'!$F140),CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139*(1+'S&S'!$F140),CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139*(1+'S&S'!$F140),CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139*(1+'S&S'!$F140),CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C139&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G343+NPV(G.Asm!$F$40,H343:INDEX(H343:CS343,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139*(1+'S&S'!$F141),G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139*(1+'S&S'!$F141),H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139*(1+'S&S'!$F141),I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139*(1+'S&S'!$F141),J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139*(1+'S&S'!$F141),K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139*(1+'S&S'!$F141),L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139*(1+'S&S'!$F141),M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139*(1+'S&S'!$F141),N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139*(1+'S&S'!$F141),O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139*(1+'S&S'!$F141),P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139*(1+'S&S'!$F141),Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139*(1+'S&S'!$F141),R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139*(1+'S&S'!$F141),S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139*(1+'S&S'!$F141),T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139*(1+'S&S'!$F141),U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139*(1+'S&S'!$F141),V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139*(1+'S&S'!$F141),W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139*(1+'S&S'!$F141),X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139*(1+'S&S'!$F141),Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139*(1+'S&S'!$F141),Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139*(1+'S&S'!$F141),AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139*(1+'S&S'!$F141),AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139*(1+'S&S'!$F141),AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139*(1+'S&S'!$F141),AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139*(1+'S&S'!$F141),AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139*(1+'S&S'!$F141),AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139*(1+'S&S'!$F141),AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139*(1+'S&S'!$F141),AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139*(1+'S&S'!$F141),AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139*(1+'S&S'!$F141),AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139*(1+'S&S'!$F141),AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139*(1+'S&S'!$F141),AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139*(1+'S&S'!$F141),AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139*(1+'S&S'!$F141),AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139*(1+'S&S'!$F141),AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139*(1+'S&S'!$F141),AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139*(1+'S&S'!$F141),AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139*(1+'S&S'!$F141),AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139*(1+'S&S'!$F141),AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139*(1+'S&S'!$F141),AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139*(1+'S&S'!$F141),AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139*(1+'S&S'!$F141),AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139*(1+'S&S'!$F141),AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139*(1+'S&S'!$F141),AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139*(1+'S&S'!$F141),AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139*(1+'S&S'!$F141),AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139*(1+'S&S'!$F141),BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139*(1+'S&S'!$F141),BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139*(1+'S&S'!$F141),BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139*(1+'S&S'!$F141),BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139*(1+'S&S'!$F141),BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139*(1+'S&S'!$F141),BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139*(1+'S&S'!$F141),BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139*(1+'S&S'!$F141),BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139*(1+'S&S'!$F141),BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139*(1+'S&S'!$F141),BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139*(1+'S&S'!$F141),BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139*(1+'S&S'!$F141),BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139*(1+'S&S'!$F141),BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139*(1+'S&S'!$F141),BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139*(1+'S&S'!$F141),BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139*(1+'S&S'!$F141),BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139*(1+'S&S'!$F141),BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139*(1+'S&S'!$F141),BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139*(1+'S&S'!$F141),BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139*(1+'S&S'!$F141),BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139*(1+'S&S'!$F141),BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139*(1+'S&S'!$F141),BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139*(1+'S&S'!$F141),BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139*(1+'S&S'!$F141),BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139*(1+'S&S'!$F141),BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139*(1+'S&S'!$F141),BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139*(1+'S&S'!$F141),CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139*(1+'S&S'!$F141),CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139*(1+'S&S'!$F141),CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139*(1+'S&S'!$F141),CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139*(1+'S&S'!$F141),CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139*(1+'S&S'!$F141),CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139*(1+'S&S'!$F141),CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139*(1+'S&S'!$F141),CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139*(1+'S&S'!$F141),CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139*(1+'S&S'!$F141),CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139*(1+'S&S'!$F141),CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139*(1+'S&S'!$F141),CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139*(1+'S&S'!$F141),CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139*(1+'S&S'!$F141),CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139*(1+'S&S'!$F141),CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139*(1+'S&S'!$F141),CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139*(1+'S&S'!$F141),CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139*(1+'S&S'!$F141),CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139*(1+'S&S'!$F141),CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C140&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G344+NPV(G.Asm!$F$40,H344:INDEX(H344:CS344,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140*(1+'S&S'!$F142),G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140*(1+'S&S'!$F142),H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140*(1+'S&S'!$F142),I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140*(1+'S&S'!$F142),J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140*(1+'S&S'!$F142),K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140*(1+'S&S'!$F142),L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140*(1+'S&S'!$F142),M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140*(1+'S&S'!$F142),N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140*(1+'S&S'!$F142),O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140*(1+'S&S'!$F142),P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140*(1+'S&S'!$F142),Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140*(1+'S&S'!$F142),R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140*(1+'S&S'!$F142),S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140*(1+'S&S'!$F142),T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140*(1+'S&S'!$F142),U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140*(1+'S&S'!$F142),V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140*(1+'S&S'!$F142),W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140*(1+'S&S'!$F142),X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140*(1+'S&S'!$F142),Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140*(1+'S&S'!$F142),Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140*(1+'S&S'!$F142),AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140*(1+'S&S'!$F142),AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140*(1+'S&S'!$F142),AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140*(1+'S&S'!$F142),AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140*(1+'S&S'!$F142),AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140*(1+'S&S'!$F142),AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140*(1+'S&S'!$F142),AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140*(1+'S&S'!$F142),AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140*(1+'S&S'!$F142),AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140*(1+'S&S'!$F142),AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140*(1+'S&S'!$F142),AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140*(1+'S&S'!$F142),AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140*(1+'S&S'!$F142),AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140*(1+'S&S'!$F142),AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140*(1+'S&S'!$F142),AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140*(1+'S&S'!$F142),AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140*(1+'S&S'!$F142),AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140*(1+'S&S'!$F142),AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140*(1+'S&S'!$F142),AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140*(1+'S&S'!$F142),AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140*(1+'S&S'!$F142),AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140*(1+'S&S'!$F142),AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140*(1+'S&S'!$F142),AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140*(1+'S&S'!$F142),AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140*(1+'S&S'!$F142),AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140*(1+'S&S'!$F142),AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140*(1+'S&S'!$F142),BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140*(1+'S&S'!$F142),BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140*(1+'S&S'!$F142),BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140*(1+'S&S'!$F142),BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140*(1+'S&S'!$F142),BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140*(1+'S&S'!$F142),BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140*(1+'S&S'!$F142),BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140*(1+'S&S'!$F142),BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140*(1+'S&S'!$F142),BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140*(1+'S&S'!$F142),BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140*(1+'S&S'!$F142),BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140*(1+'S&S'!$F142),BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140*(1+'S&S'!$F142),BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140*(1+'S&S'!$F142),BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140*(1+'S&S'!$F142),BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140*(1+'S&S'!$F142),BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140*(1+'S&S'!$F142),BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140*(1+'S&S'!$F142),BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140*(1+'S&S'!$F142),BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140*(1+'S&S'!$F142),BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140*(1+'S&S'!$F142),BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140*(1+'S&S'!$F142),BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140*(1+'S&S'!$F142),BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140*(1+'S&S'!$F142),BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140*(1+'S&S'!$F142),BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140*(1+'S&S'!$F142),BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140*(1+'S&S'!$F142),CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140*(1+'S&S'!$F142),CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140*(1+'S&S'!$F142),CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140*(1+'S&S'!$F142),CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140*(1+'S&S'!$F142),CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140*(1+'S&S'!$F142),CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140*(1+'S&S'!$F142),CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140*(1+'S&S'!$F142),CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140*(1+'S&S'!$F142),CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140*(1+'S&S'!$F142),CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140*(1+'S&S'!$F142),CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140*(1+'S&S'!$F142),CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140*(1+'S&S'!$F142),CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140*(1+'S&S'!$F142),CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140*(1+'S&S'!$F142),CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140*(1+'S&S'!$F142),CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140*(1+'S&S'!$F142),CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140*(1+'S&S'!$F142),CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140*(1+'S&S'!$F142),CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C140&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G345+NPV(G.Asm!$F$40,H345:INDEX(H345:CS345,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140*(1+'S&S'!$F143),G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140*(1+'S&S'!$F143),H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140*(1+'S&S'!$F143),I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140*(1+'S&S'!$F143),J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140*(1+'S&S'!$F143),K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140*(1+'S&S'!$F143),L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140*(1+'S&S'!$F143),M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140*(1+'S&S'!$F143),N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140*(1+'S&S'!$F143),O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140*(1+'S&S'!$F143),P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140*(1+'S&S'!$F143),Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140*(1+'S&S'!$F143),R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140*(1+'S&S'!$F143),S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140*(1+'S&S'!$F143),T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140*(1+'S&S'!$F143),U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140*(1+'S&S'!$F143),V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140*(1+'S&S'!$F143),W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140*(1+'S&S'!$F143),X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140*(1+'S&S'!$F143),Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140*(1+'S&S'!$F143),Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140*(1+'S&S'!$F143),AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140*(1+'S&S'!$F143),AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140*(1+'S&S'!$F143),AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140*(1+'S&S'!$F143),AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140*(1+'S&S'!$F143),AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140*(1+'S&S'!$F143),AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140*(1+'S&S'!$F143),AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140*(1+'S&S'!$F143),AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140*(1+'S&S'!$F143),AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140*(1+'S&S'!$F143),AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140*(1+'S&S'!$F143),AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140*(1+'S&S'!$F143),AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140*(1+'S&S'!$F143),AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140*(1+'S&S'!$F143),AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140*(1+'S&S'!$F143),AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140*(1+'S&S'!$F143),AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140*(1+'S&S'!$F143),AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140*(1+'S&S'!$F143),AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140*(1+'S&S'!$F143),AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140*(1+'S&S'!$F143),AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140*(1+'S&S'!$F143),AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140*(1+'S&S'!$F143),AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140*(1+'S&S'!$F143),AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140*(1+'S&S'!$F143),AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140*(1+'S&S'!$F143),AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140*(1+'S&S'!$F143),AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140*(1+'S&S'!$F143),BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140*(1+'S&S'!$F143),BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140*(1+'S&S'!$F143),BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140*(1+'S&S'!$F143),BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140*(1+'S&S'!$F143),BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140*(1+'S&S'!$F143),BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140*(1+'S&S'!$F143),BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140*(1+'S&S'!$F143),BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140*(1+'S&S'!$F143),BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140*(1+'S&S'!$F143),BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140*(1+'S&S'!$F143),BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140*(1+'S&S'!$F143),BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140*(1+'S&S'!$F143),BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140*(1+'S&S'!$F143),BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140*(1+'S&S'!$F143),BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140*(1+'S&S'!$F143),BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140*(1+'S&S'!$F143),BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140*(1+'S&S'!$F143),BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140*(1+'S&S'!$F143),BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140*(1+'S&S'!$F143),BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140*(1+'S&S'!$F143),BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140*(1+'S&S'!$F143),BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140*(1+'S&S'!$F143),BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140*(1+'S&S'!$F143),BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140*(1+'S&S'!$F143),BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140*(1+'S&S'!$F143),BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140*(1+'S&S'!$F143),CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140*(1+'S&S'!$F143),CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140*(1+'S&S'!$F143),CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140*(1+'S&S'!$F143),CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140*(1+'S&S'!$F143),CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140*(1+'S&S'!$F143),CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140*(1+'S&S'!$F143),CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140*(1+'S&S'!$F143),CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140*(1+'S&S'!$F143),CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140*(1+'S&S'!$F143),CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140*(1+'S&S'!$F143),CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140*(1+'S&S'!$F143),CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140*(1+'S&S'!$F143),CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140*(1+'S&S'!$F143),CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140*(1+'S&S'!$F143),CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140*(1+'S&S'!$F143),CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140*(1+'S&S'!$F143),CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140*(1+'S&S'!$F143),CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140*(1+'S&S'!$F143),CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C141&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G346+NPV(G.Asm!$F$40,H346:INDEX(H346:CS346,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141*(1+'S&S'!$F144),G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141*(1+'S&S'!$F144),H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141*(1+'S&S'!$F144),I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141*(1+'S&S'!$F144),J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141*(1+'S&S'!$F144),K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141*(1+'S&S'!$F144),L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141*(1+'S&S'!$F144),M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141*(1+'S&S'!$F144),N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141*(1+'S&S'!$F144),O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141*(1+'S&S'!$F144),P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141*(1+'S&S'!$F144),Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141*(1+'S&S'!$F144),R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141*(1+'S&S'!$F144),S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141*(1+'S&S'!$F144),T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141*(1+'S&S'!$F144),U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141*(1+'S&S'!$F144),V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141*(1+'S&S'!$F144),W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141*(1+'S&S'!$F144),X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141*(1+'S&S'!$F144),Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141*(1+'S&S'!$F144),Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141*(1+'S&S'!$F144),AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141*(1+'S&S'!$F144),AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141*(1+'S&S'!$F144),AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141*(1+'S&S'!$F144),AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141*(1+'S&S'!$F144),AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141*(1+'S&S'!$F144),AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141*(1+'S&S'!$F144),AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141*(1+'S&S'!$F144),AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141*(1+'S&S'!$F144),AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141*(1+'S&S'!$F144),AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141*(1+'S&S'!$F144),AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141*(1+'S&S'!$F144),AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141*(1+'S&S'!$F144),AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141*(1+'S&S'!$F144),AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141*(1+'S&S'!$F144),AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141*(1+'S&S'!$F144),AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141*(1+'S&S'!$F144),AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141*(1+'S&S'!$F144),AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141*(1+'S&S'!$F144),AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141*(1+'S&S'!$F144),AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141*(1+'S&S'!$F144),AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141*(1+'S&S'!$F144),AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141*(1+'S&S'!$F144),AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141*(1+'S&S'!$F144),AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141*(1+'S&S'!$F144),AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141*(1+'S&S'!$F144),AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141*(1+'S&S'!$F144),BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141*(1+'S&S'!$F144),BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141*(1+'S&S'!$F144),BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141*(1+'S&S'!$F144),BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141*(1+'S&S'!$F144),BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141*(1+'S&S'!$F144),BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141*(1+'S&S'!$F144),BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141*(1+'S&S'!$F144),BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141*(1+'S&S'!$F144),BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141*(1+'S&S'!$F144),BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141*(1+'S&S'!$F144),BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141*(1+'S&S'!$F144),BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141*(1+'S&S'!$F144),BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141*(1+'S&S'!$F144),BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141*(1+'S&S'!$F144),BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141*(1+'S&S'!$F144),BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141*(1+'S&S'!$F144),BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141*(1+'S&S'!$F144),BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141*(1+'S&S'!$F144),BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141*(1+'S&S'!$F144),BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141*(1+'S&S'!$F144),BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141*(1+'S&S'!$F144),BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141*(1+'S&S'!$F144),BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141*(1+'S&S'!$F144),BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141*(1+'S&S'!$F144),BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141*(1+'S&S'!$F144),BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141*(1+'S&S'!$F144),CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141*(1+'S&S'!$F144),CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141*(1+'S&S'!$F144),CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141*(1+'S&S'!$F144),CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141*(1+'S&S'!$F144),CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141*(1+'S&S'!$F144),CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141*(1+'S&S'!$F144),CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141*(1+'S&S'!$F144),CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141*(1+'S&S'!$F144),CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141*(1+'S&S'!$F144),CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141*(1+'S&S'!$F144),CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141*(1+'S&S'!$F144),CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141*(1+'S&S'!$F144),CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141*(1+'S&S'!$F144),CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141*(1+'S&S'!$F144),CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141*(1+'S&S'!$F144),CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141*(1+'S&S'!$F144),CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141*(1+'S&S'!$F144),CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141*(1+'S&S'!$F144),CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C141&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G347+NPV(G.Asm!$F$40,H347:INDEX(H347:CS347,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141*(1+'S&S'!$F145),G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141*(1+'S&S'!$F145),H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141*(1+'S&S'!$F145),I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141*(1+'S&S'!$F145),J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141*(1+'S&S'!$F145),K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141*(1+'S&S'!$F145),L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141*(1+'S&S'!$F145),M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141*(1+'S&S'!$F145),N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141*(1+'S&S'!$F145),O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141*(1+'S&S'!$F145),P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141*(1+'S&S'!$F145),Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141*(1+'S&S'!$F145),R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141*(1+'S&S'!$F145),S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141*(1+'S&S'!$F145),T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141*(1+'S&S'!$F145),U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141*(1+'S&S'!$F145),V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141*(1+'S&S'!$F145),W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141*(1+'S&S'!$F145),X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141*(1+'S&S'!$F145),Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141*(1+'S&S'!$F145),Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141*(1+'S&S'!$F145),AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141*(1+'S&S'!$F145),AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141*(1+'S&S'!$F145),AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141*(1+'S&S'!$F145),AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141*(1+'S&S'!$F145),AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141*(1+'S&S'!$F145),AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141*(1+'S&S'!$F145),AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141*(1+'S&S'!$F145),AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141*(1+'S&S'!$F145),AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141*(1+'S&S'!$F145),AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141*(1+'S&S'!$F145),AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141*(1+'S&S'!$F145),AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141*(1+'S&S'!$F145),AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141*(1+'S&S'!$F145),AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141*(1+'S&S'!$F145),AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141*(1+'S&S'!$F145),AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141*(1+'S&S'!$F145),AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141*(1+'S&S'!$F145),AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141*(1+'S&S'!$F145),AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141*(1+'S&S'!$F145),AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141*(1+'S&S'!$F145),AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141*(1+'S&S'!$F145),AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141*(1+'S&S'!$F145),AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141*(1+'S&S'!$F145),AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141*(1+'S&S'!$F145),AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141*(1+'S&S'!$F145),AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141*(1+'S&S'!$F145),BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141*(1+'S&S'!$F145),BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141*(1+'S&S'!$F145),BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141*(1+'S&S'!$F145),BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141*(1+'S&S'!$F145),BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141*(1+'S&S'!$F145),BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141*(1+'S&S'!$F145),BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141*(1+'S&S'!$F145),BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141*(1+'S&S'!$F145),BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141*(1+'S&S'!$F145),BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141*(1+'S&S'!$F145),BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141*(1+'S&S'!$F145),BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141*(1+'S&S'!$F145),BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141*(1+'S&S'!$F145),BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141*(1+'S&S'!$F145),BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141*(1+'S&S'!$F145),BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141*(1+'S&S'!$F145),BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141*(1+'S&S'!$F145),BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141*(1+'S&S'!$F145),BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141*(1+'S&S'!$F145),BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141*(1+'S&S'!$F145),BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141*(1+'S&S'!$F145),BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141*(1+'S&S'!$F145),BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141*(1+'S&S'!$F145),BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141*(1+'S&S'!$F145),BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141*(1+'S&S'!$F145),BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141*(1+'S&S'!$F145),CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141*(1+'S&S'!$F145),CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141*(1+'S&S'!$F145),CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141*(1+'S&S'!$F145),CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141*(1+'S&S'!$F145),CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141*(1+'S&S'!$F145),CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141*(1+'S&S'!$F145),CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141*(1+'S&S'!$F145),CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141*(1+'S&S'!$F145),CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141*(1+'S&S'!$F145),CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141*(1+'S&S'!$F145),CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141*(1+'S&S'!$F145),CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141*(1+'S&S'!$F145),CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141*(1+'S&S'!$F145),CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141*(1+'S&S'!$F145),CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141*(1+'S&S'!$F145),CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141*(1+'S&S'!$F145),CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141*(1+'S&S'!$F145),CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141*(1+'S&S'!$F145),CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C142&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G348+NPV(G.Asm!$F$40,H348:INDEX(H348:CS348,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142*(1+'S&S'!$F146),G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142*(1+'S&S'!$F146),H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142*(1+'S&S'!$F146),I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142*(1+'S&S'!$F146),J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142*(1+'S&S'!$F146),K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142*(1+'S&S'!$F146),L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142*(1+'S&S'!$F146),M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142*(1+'S&S'!$F146),N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142*(1+'S&S'!$F146),O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142*(1+'S&S'!$F146),P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142*(1+'S&S'!$F146),Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142*(1+'S&S'!$F146),R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142*(1+'S&S'!$F146),S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142*(1+'S&S'!$F146),T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142*(1+'S&S'!$F146),U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142*(1+'S&S'!$F146),V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142*(1+'S&S'!$F146),W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142*(1+'S&S'!$F146),X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142*(1+'S&S'!$F146),Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142*(1+'S&S'!$F146),Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142*(1+'S&S'!$F146),AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142*(1+'S&S'!$F146),AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142*(1+'S&S'!$F146),AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142*(1+'S&S'!$F146),AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142*(1+'S&S'!$F146),AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142*(1+'S&S'!$F146),AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142*(1+'S&S'!$F146),AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142*(1+'S&S'!$F146),AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142*(1+'S&S'!$F146),AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142*(1+'S&S'!$F146),AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142*(1+'S&S'!$F146),AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142*(1+'S&S'!$F146),AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142*(1+'S&S'!$F146),AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142*(1+'S&S'!$F146),AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142*(1+'S&S'!$F146),AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142*(1+'S&S'!$F146),AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142*(1+'S&S'!$F146),AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142*(1+'S&S'!$F146),AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142*(1+'S&S'!$F146),AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142*(1+'S&S'!$F146),AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142*(1+'S&S'!$F146),AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142*(1+'S&S'!$F146),AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142*(1+'S&S'!$F146),AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142*(1+'S&S'!$F146),AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142*(1+'S&S'!$F146),AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142*(1+'S&S'!$F146),AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142*(1+'S&S'!$F146),BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142*(1+'S&S'!$F146),BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142*(1+'S&S'!$F146),BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142*(1+'S&S'!$F146),BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142*(1+'S&S'!$F146),BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142*(1+'S&S'!$F146),BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142*(1+'S&S'!$F146),BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142*(1+'S&S'!$F146),BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142*(1+'S&S'!$F146),BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142*(1+'S&S'!$F146),BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142*(1+'S&S'!$F146),BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142*(1+'S&S'!$F146),BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142*(1+'S&S'!$F146),BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142*(1+'S&S'!$F146),BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142*(1+'S&S'!$F146),BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142*(1+'S&S'!$F146),BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142*(1+'S&S'!$F146),BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142*(1+'S&S'!$F146),BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142*(1+'S&S'!$F146),BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142*(1+'S&S'!$F146),BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142*(1+'S&S'!$F146),BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142*(1+'S&S'!$F146),BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142*(1+'S&S'!$F146),BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142*(1+'S&S'!$F146),BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142*(1+'S&S'!$F146),BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142*(1+'S&S'!$F146),BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142*(1+'S&S'!$F146),CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142*(1+'S&S'!$F146),CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142*(1+'S&S'!$F146),CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142*(1+'S&S'!$F146),CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142*(1+'S&S'!$F146),CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142*(1+'S&S'!$F146),CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142*(1+'S&S'!$F146),CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142*(1+'S&S'!$F146),CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142*(1+'S&S'!$F146),CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142*(1+'S&S'!$F146),CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142*(1+'S&S'!$F146),CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142*(1+'S&S'!$F146),CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142*(1+'S&S'!$F146),CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142*(1+'S&S'!$F146),CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142*(1+'S&S'!$F146),CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142*(1+'S&S'!$F146),CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142*(1+'S&S'!$F146),CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142*(1+'S&S'!$F146),CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142*(1+'S&S'!$F146),CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C142&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G349+NPV(G.Asm!$F$40,H349:INDEX(H349:CS349,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142*(1+'S&S'!$F147),G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142*(1+'S&S'!$F147),H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142*(1+'S&S'!$F147),I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142*(1+'S&S'!$F147),J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142*(1+'S&S'!$F147),K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142*(1+'S&S'!$F147),L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142*(1+'S&S'!$F147),M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142*(1+'S&S'!$F147),N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142*(1+'S&S'!$F147),O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142*(1+'S&S'!$F147),P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142*(1+'S&S'!$F147),Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142*(1+'S&S'!$F147),R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142*(1+'S&S'!$F147),S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142*(1+'S&S'!$F147),T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142*(1+'S&S'!$F147),U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142*(1+'S&S'!$F147),V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142*(1+'S&S'!$F147),W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142*(1+'S&S'!$F147),X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142*(1+'S&S'!$F147),Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142*(1+'S&S'!$F147),Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142*(1+'S&S'!$F147),AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142*(1+'S&S'!$F147),AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142*(1+'S&S'!$F147),AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142*(1+'S&S'!$F147),AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142*(1+'S&S'!$F147),AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142*(1+'S&S'!$F147),AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142*(1+'S&S'!$F147),AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142*(1+'S&S'!$F147),AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142*(1+'S&S'!$F147),AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142*(1+'S&S'!$F147),AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142*(1+'S&S'!$F147),AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142*(1+'S&S'!$F147),AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142*(1+'S&S'!$F147),AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142*(1+'S&S'!$F147),AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142*(1+'S&S'!$F147),AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142*(1+'S&S'!$F147),AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142*(1+'S&S'!$F147),AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142*(1+'S&S'!$F147),AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142*(1+'S&S'!$F147),AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142*(1+'S&S'!$F147),AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142*(1+'S&S'!$F147),AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142*(1+'S&S'!$F147),AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142*(1+'S&S'!$F147),AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142*(1+'S&S'!$F147),AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142*(1+'S&S'!$F147),AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142*(1+'S&S'!$F147),AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142*(1+'S&S'!$F147),BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142*(1+'S&S'!$F147),BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142*(1+'S&S'!$F147),BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142*(1+'S&S'!$F147),BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142*(1+'S&S'!$F147),BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142*(1+'S&S'!$F147),BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142*(1+'S&S'!$F147),BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142*(1+'S&S'!$F147),BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142*(1+'S&S'!$F147),BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142*(1+'S&S'!$F147),BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142*(1+'S&S'!$F147),BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142*(1+'S&S'!$F147),BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142*(1+'S&S'!$F147),BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142*(1+'S&S'!$F147),BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142*(1+'S&S'!$F147),BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142*(1+'S&S'!$F147),BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142*(1+'S&S'!$F147),BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142*(1+'S&S'!$F147),BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142*(1+'S&S'!$F147),BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142*(1+'S&S'!$F147),BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142*(1+'S&S'!$F147),BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142*(1+'S&S'!$F147),BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142*(1+'S&S'!$F147),BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142*(1+'S&S'!$F147),BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142*(1+'S&S'!$F147),BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142*(1+'S&S'!$F147),BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142*(1+'S&S'!$F147),CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142*(1+'S&S'!$F147),CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142*(1+'S&S'!$F147),CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142*(1+'S&S'!$F147),CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142*(1+'S&S'!$F147),CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142*(1+'S&S'!$F147),CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142*(1+'S&S'!$F147),CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142*(1+'S&S'!$F147),CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142*(1+'S&S'!$F147),CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142*(1+'S&S'!$F147),CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142*(1+'S&S'!$F147),CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142*(1+'S&S'!$F147),CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142*(1+'S&S'!$F147),CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142*(1+'S&S'!$F147),CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142*(1+'S&S'!$F147),CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142*(1+'S&S'!$F147),CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142*(1+'S&S'!$F147),CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142*(1+'S&S'!$F147),CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142*(1+'S&S'!$F147),CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.4!C143&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G350+NPV(G.Asm!$F$40,H350:INDEX(H350:CS350,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143*(1+'S&S'!$F148),G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143*(1+'S&S'!$F148),H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143*(1+'S&S'!$F148),I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143*(1+'S&S'!$F148),J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143*(1+'S&S'!$F148),K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143*(1+'S&S'!$F148),L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143*(1+'S&S'!$F148),M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143*(1+'S&S'!$F148),N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143*(1+'S&S'!$F148),O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143*(1+'S&S'!$F148),P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143*(1+'S&S'!$F148),Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143*(1+'S&S'!$F148),R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143*(1+'S&S'!$F148),S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143*(1+'S&S'!$F148),T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143*(1+'S&S'!$F148),U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143*(1+'S&S'!$F148),V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143*(1+'S&S'!$F148),W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143*(1+'S&S'!$F148),X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143*(1+'S&S'!$F148),Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143*(1+'S&S'!$F148),Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143*(1+'S&S'!$F148),AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143*(1+'S&S'!$F148),AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143*(1+'S&S'!$F148),AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143*(1+'S&S'!$F148),AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143*(1+'S&S'!$F148),AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143*(1+'S&S'!$F148),AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143*(1+'S&S'!$F148),AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143*(1+'S&S'!$F148),AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143*(1+'S&S'!$F148),AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143*(1+'S&S'!$F148),AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143*(1+'S&S'!$F148),AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143*(1+'S&S'!$F148),AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143*(1+'S&S'!$F148),AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143*(1+'S&S'!$F148),AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143*(1+'S&S'!$F148),AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143*(1+'S&S'!$F148),AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143*(1+'S&S'!$F148),AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143*(1+'S&S'!$F148),AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143*(1+'S&S'!$F148),AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143*(1+'S&S'!$F148),AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143*(1+'S&S'!$F148),AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143*(1+'S&S'!$F148),AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143*(1+'S&S'!$F148),AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143*(1+'S&S'!$F148),AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143*(1+'S&S'!$F148),AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143*(1+'S&S'!$F148),AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143*(1+'S&S'!$F148),BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143*(1+'S&S'!$F148),BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143*(1+'S&S'!$F148),BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143*(1+'S&S'!$F148),BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143*(1+'S&S'!$F148),BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143*(1+'S&S'!$F148),BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143*(1+'S&S'!$F148),BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143*(1+'S&S'!$F148),BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143*(1+'S&S'!$F148),BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143*(1+'S&S'!$F148),BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143*(1+'S&S'!$F148),BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143*(1+'S&S'!$F148),BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143*(1+'S&S'!$F148),BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143*(1+'S&S'!$F148),BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143*(1+'S&S'!$F148),BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143*(1+'S&S'!$F148),BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143*(1+'S&S'!$F148),BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143*(1+'S&S'!$F148),BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143*(1+'S&S'!$F148),BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143*(1+'S&S'!$F148),BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143*(1+'S&S'!$F148),BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143*(1+'S&S'!$F148),BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143*(1+'S&S'!$F148),BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143*(1+'S&S'!$F148),BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143*(1+'S&S'!$F148),BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143*(1+'S&S'!$F148),BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143*(1+'S&S'!$F148),CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143*(1+'S&S'!$F148),CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143*(1+'S&S'!$F148),CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143*(1+'S&S'!$F148),CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143*(1+'S&S'!$F148),CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143*(1+'S&S'!$F148),CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143*(1+'S&S'!$F148),CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143*(1+'S&S'!$F148),CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143*(1+'S&S'!$F148),CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143*(1+'S&S'!$F148),CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143*(1+'S&S'!$F148),CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143*(1+'S&S'!$F148),CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143*(1+'S&S'!$F148),CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143*(1+'S&S'!$F148),CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143*(1+'S&S'!$F148),CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143*(1+'S&S'!$F148),CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143*(1+'S&S'!$F148),CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143*(1+'S&S'!$F148),CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143*(1+'S&S'!$F148),CS$144)","v":0}]
[null,null,{"$f":"O.4!C143&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G351+NPV(G.Asm!$F$40,H351:INDEX(H351:CS351,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143*(1+'S&S'!$F149),G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143*(1+'S&S'!$F149),H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143*(1+'S&S'!$F149),I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143*(1+'S&S'!$F149),J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143*(1+'S&S'!$F149),K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143*(1+'S&S'!$F149),L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143*(1+'S&S'!$F149),M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143*(1+'S&S'!$F149),N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143*(1+'S&S'!$F149),O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143*(1+'S&S'!$F149),P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143*(1+'S&S'!$F149),Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143*(1+'S&S'!$F149),R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143*(1+'S&S'!$F149),S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143*(1+'S&S'!$F149),T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143*(1+'S&S'!$F149),U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143*(1+'S&S'!$F149),V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143*(1+'S&S'!$F149),W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143*(1+'S&S'!$F149),X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143*(1+'S&S'!$F149),Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143*(1+'S&S'!$F149),Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143*(1+'S&S'!$F149),AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143*(1+'S&S'!$F149),AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143*(1+'S&S'!$F149),AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143*(1+'S&S'!$F149),AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143*(1+'S&S'!$F149),AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143*(1+'S&S'!$F149),AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143*(1+'S&S'!$F149),AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143*(1+'S&S'!$F149),AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143*(1+'S&S'!$F149),AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143*(1+'S&S'!$F149),AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143*(1+'S&S'!$F149),AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143*(1+'S&S'!$F149),AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143*(1+'S&S'!$F149),AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143*(1+'S&S'!$F149),AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143*(1+'S&S'!$F149),AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143*(1+'S&S'!$F149),AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143*(1+'S&S'!$F149),AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143*(1+'S&S'!$F149),AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143*(1+'S&S'!$F149),AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143*(1+'S&S'!$F149),AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143*(1+'S&S'!$F149),AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143*(1+'S&S'!$F149),AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143*(1+'S&S'!$F149),AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143*(1+'S&S'!$F149),AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143*(1+'S&S'!$F149),AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143*(1+'S&S'!$F149),AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143*(1+'S&S'!$F149),BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143*(1+'S&S'!$F149),BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143*(1+'S&S'!$F149),BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143*(1+'S&S'!$F149),BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143*(1+'S&S'!$F149),BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143*(1+'S&S'!$F149),BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143*(1+'S&S'!$F149),BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143*(1+'S&S'!$F149),BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143*(1+'S&S'!$F149),BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143*(1+'S&S'!$F149),BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143*(1+'S&S'!$F149),BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143*(1+'S&S'!$F149),BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143*(1+'S&S'!$F149),BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143*(1+'S&S'!$F149),BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143*(1+'S&S'!$F149),BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143*(1+'S&S'!$F149),BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143*(1+'S&S'!$F149),BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143*(1+'S&S'!$F149),BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143*(1+'S&S'!$F149),BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143*(1+'S&S'!$F149),BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143*(1+'S&S'!$F149),BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143*(1+'S&S'!$F149),BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143*(1+'S&S'!$F149),BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143*(1+'S&S'!$F149),BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143*(1+'S&S'!$F149),BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143*(1+'S&S'!$F149),BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143*(1+'S&S'!$F149),CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143*(1+'S&S'!$F149),CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143*(1+'S&S'!$F149),CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143*(1+'S&S'!$F149),CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143*(1+'S&S'!$F149),CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143*(1+'S&S'!$F149),CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143*(1+'S&S'!$F149),CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143*(1+'S&S'!$F149),CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143*(1+'S&S'!$F149),CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143*(1+'S&S'!$F149),CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143*(1+'S&S'!$F149),CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143*(1+'S&S'!$F149),CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143*(1+'S&S'!$F149),CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143*(1+'S&S'!$F149),CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143*(1+'S&S'!$F149),CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143*(1+'S&S'!$F149),CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143*(1+'S&S'!$F149),CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143*(1+'S&S'!$F149),CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143*(1+'S&S'!$F149),CS$144)","v":0}]
[null,null,{"$f":"O.4!C144&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G352+NPV(G.Asm!$F$40,H352:INDEX(H352:CS352,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144*(1+'S&S'!$F150))","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144*(1+'S&S'!$F150))","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144*(1+'S&S'!$F150))","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144*(1+'S&S'!$F150))","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144*(1+'S&S'!$F150))","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144*(1+'S&S'!$F150))","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144*(1+'S&S'!$F150))","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144*(1+'S&S'!$F150))","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144*(1+'S&S'!$F150))","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144*(1+'S&S'!$F150))","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144*(1+'S&S'!$F150))","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144*(1+'S&S'!$F150))","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144*(1+'S&S'!$F150))","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144*(1+'S&S'!$F150))","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144*(1+'S&S'!$F150))","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144*(1+'S&S'!$F150))","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144*(1+'S&S'!$F150))","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144*(1+'S&S'!$F150))","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144*(1+'S&S'!$F150))","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144*(1+'S&S'!$F150))","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144*(1+'S&S'!$F150))","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144*(1+'S&S'!$F150))","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144*(1+'S&S'!$F150))","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144*(1+'S&S'!$F150))","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144*(1+'S&S'!$F150))","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144*(1+'S&S'!$F150))","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144*(1+'S&S'!$F150))","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144*(1+'S&S'!$F150))","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144*(1+'S&S'!$F150))","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144*(1+'S&S'!$F150))","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144*(1+'S&S'!$F150))","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144*(1+'S&S'!$F150))","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144*(1+'S&S'!$F150))","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144*(1+'S&S'!$F150))","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144*(1+'S&S'!$F150))","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144*(1+'S&S'!$F150))","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144*(1+'S&S'!$F150))","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144*(1+'S&S'!$F150))","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144*(1+'S&S'!$F150))","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144*(1+'S&S'!$F150))","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144*(1+'S&S'!$F150))","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144*(1+'S&S'!$F150))","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144*(1+'S&S'!$F150))","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144*(1+'S&S'!$F150))","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144*(1+'S&S'!$F150))","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144*(1+'S&S'!$F150))","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144*(1+'S&S'!$F150))","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144*(1+'S&S'!$F150))","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144*(1+'S&S'!$F150))","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144*(1+'S&S'!$F150))","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144*(1+'S&S'!$F150))","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144*(1+'S&S'!$F150))","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144*(1+'S&S'!$F150))","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144*(1+'S&S'!$F150))","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144*(1+'S&S'!$F150))","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144*(1+'S&S'!$F150))","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144*(1+'S&S'!$F150))","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144*(1+'S&S'!$F150))","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144*(1+'S&S'!$F150))","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144*(1+'S&S'!$F150))","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144*(1+'S&S'!$F150))","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144*(1+'S&S'!$F150))","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144*(1+'S&S'!$F150))","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144*(1+'S&S'!$F150))","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144*(1+'S&S'!$F150))","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144*(1+'S&S'!$F150))","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144*(1+'S&S'!$F150))","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144*(1+'S&S'!$F150))","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144*(1+'S&S'!$F150))","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144*(1+'S&S'!$F150))","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144*(1+'S&S'!$F150))","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144*(1+'S&S'!$F150))","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144*(1+'S&S'!$F150))","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144*(1+'S&S'!$F150))","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144*(1+'S&S'!$F150))","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144*(1+'S&S'!$F150))","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144*(1+'S&S'!$F150))","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144*(1+'S&S'!$F150))","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144*(1+'S&S'!$F150))","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144*(1+'S&S'!$F150))","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144*(1+'S&S'!$F150))","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144*(1+'S&S'!$F150))","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144*(1+'S&S'!$F150))","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144*(1+'S&S'!$F150))","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144*(1+'S&S'!$F150))","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144*(1+'S&S'!$F150))","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144*(1+'S&S'!$F150))","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144*(1+'S&S'!$F150))","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144*(1+'S&S'!$F150))","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144*(1+'S&S'!$F150))","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144*(1+'S&S'!$F150))","v":0}]
[null,null,{"$f":"O.4!C144&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G353+NPV(G.Asm!$F$40,H353:INDEX(H353:CS353,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144*(1+'S&S'!$F151))","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144*(1+'S&S'!$F151))","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144*(1+'S&S'!$F151))","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144*(1+'S&S'!$F151))","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144*(1+'S&S'!$F151))","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144*(1+'S&S'!$F151))","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144*(1+'S&S'!$F151))","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144*(1+'S&S'!$F151))","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144*(1+'S&S'!$F151))","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144*(1+'S&S'!$F151))","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144*(1+'S&S'!$F151))","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144*(1+'S&S'!$F151))","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144*(1+'S&S'!$F151))","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144*(1+'S&S'!$F151))","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144*(1+'S&S'!$F151))","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144*(1+'S&S'!$F151))","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144*(1+'S&S'!$F151))","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144*(1+'S&S'!$F151))","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144*(1+'S&S'!$F151))","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144*(1+'S&S'!$F151))","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144*(1+'S&S'!$F151))","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144*(1+'S&S'!$F151))","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144*(1+'S&S'!$F151))","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144*(1+'S&S'!$F151))","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144*(1+'S&S'!$F151))","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144*(1+'S&S'!$F151))","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144*(1+'S&S'!$F151))","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144*(1+'S&S'!$F151))","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144*(1+'S&S'!$F151))","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144*(1+'S&S'!$F151))","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144*(1+'S&S'!$F151))","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144*(1+'S&S'!$F151))","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144*(1+'S&S'!$F151))","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144*(1+'S&S'!$F151))","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144*(1+'S&S'!$F151))","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144*(1+'S&S'!$F151))","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144*(1+'S&S'!$F151))","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144*(1+'S&S'!$F151))","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144*(1+'S&S'!$F151))","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144*(1+'S&S'!$F151))","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144*(1+'S&S'!$F151))","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144*(1+'S&S'!$F151))","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144*(1+'S&S'!$F151))","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144*(1+'S&S'!$F151))","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144*(1+'S&S'!$F151))","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144*(1+'S&S'!$F151))","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144*(1+'S&S'!$F151))","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144*(1+'S&S'!$F151))","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144*(1+'S&S'!$F151))","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144*(1+'S&S'!$F151))","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144*(1+'S&S'!$F151))","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144*(1+'S&S'!$F151))","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144*(1+'S&S'!$F151))","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144*(1+'S&S'!$F151))","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144*(1+'S&S'!$F151))","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144*(1+'S&S'!$F151))","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144*(1+'S&S'!$F151))","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144*(1+'S&S'!$F151))","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144*(1+'S&S'!$F151))","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144*(1+'S&S'!$F151))","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144*(1+'S&S'!$F151))","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144*(1+'S&S'!$F151))","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144*(1+'S&S'!$F151))","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144*(1+'S&S'!$F151))","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144*(1+'S&S'!$F151))","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144*(1+'S&S'!$F151))","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144*(1+'S&S'!$F151))","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144*(1+'S&S'!$F151))","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144*(1+'S&S'!$F151))","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144*(1+'S&S'!$F151))","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144*(1+'S&S'!$F151))","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144*(1+'S&S'!$F151))","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144*(1+'S&S'!$F151))","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144*(1+'S&S'!$F151))","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144*(1+'S&S'!$F151))","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144*(1+'S&S'!$F151))","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144*(1+'S&S'!$F151))","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144*(1+'S&S'!$F151))","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144*(1+'S&S'!$F151))","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144*(1+'S&S'!$F151))","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144*(1+'S&S'!$F151))","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144*(1+'S&S'!$F151))","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144*(1+'S&S'!$F151))","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144*(1+'S&S'!$F151))","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144*(1+'S&S'!$F151))","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144*(1+'S&S'!$F151))","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144*(1+'S&S'!$F151))","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144*(1+'S&S'!$F151))","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144*(1+'S&S'!$F151))","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144*(1+'S&S'!$F151))","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144*(1+'S&S'!$F151))","v":0}]
[null,null,{"$f":"O.4!C95&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"G. Total net value of externalities with 1% increase"},null,{"$f":"G354+NPV(G.Asm!$F$40,H354:INDEX(H354:CS354,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233*(1+'S&S'!$F152)+G$234+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233*(1+'S&S'!$F152)+H$234+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233*(1+'S&S'!$F152)+I$234+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233*(1+'S&S'!$F152)+J$234+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233*(1+'S&S'!$F152)+K$234+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233*(1+'S&S'!$F152)+L$234+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233*(1+'S&S'!$F152)+M$234+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233*(1+'S&S'!$F152)+N$234+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233*(1+'S&S'!$F152)+O$234+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233*(1+'S&S'!$F152)+P$234+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233*(1+'S&S'!$F152)+Q$234+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233*(1+'S&S'!$F152)+R$234+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233*(1+'S&S'!$F152)+S$234+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233*(1+'S&S'!$F152)+T$234+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233*(1+'S&S'!$F152)+U$234+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233*(1+'S&S'!$F152)+V$234+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233*(1+'S&S'!$F152)+W$234+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233*(1+'S&S'!$F152)+X$234+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233*(1+'S&S'!$F152)+Y$234+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233*(1+'S&S'!$F152)+Z$234+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233*(1+'S&S'!$F152)+AA$234+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233*(1+'S&S'!$F152)+AB$234+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233*(1+'S&S'!$F152)+AC$234+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233*(1+'S&S'!$F152)+AD$234+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233*(1+'S&S'!$F152)+AE$234+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233*(1+'S&S'!$F152)+AF$234+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233*(1+'S&S'!$F152)+AG$234+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233*(1+'S&S'!$F152)+AH$234+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233*(1+'S&S'!$F152)+AI$234+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233*(1+'S&S'!$F152)+AJ$234+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233*(1+'S&S'!$F152)+AK$234+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233*(1+'S&S'!$F152)+AL$234+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233*(1+'S&S'!$F152)+AM$234+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233*(1+'S&S'!$F152)+AN$234+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233*(1+'S&S'!$F152)+AO$234+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233*(1+'S&S'!$F152)+AP$234+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233*(1+'S&S'!$F152)+AQ$234+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233*(1+'S&S'!$F152)+AR$234+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233*(1+'S&S'!$F152)+AS$234+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233*(1+'S&S'!$F152)+AT$234+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233*(1+'S&S'!$F152)+AU$234+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233*(1+'S&S'!$F152)+AV$234+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233*(1+'S&S'!$F152)+AW$234+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233*(1+'S&S'!$F152)+AX$234+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233*(1+'S&S'!$F152)+AY$234+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233*(1+'S&S'!$F152)+AZ$234+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233*(1+'S&S'!$F152)+BA$234+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233*(1+'S&S'!$F152)+BB$234+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233*(1+'S&S'!$F152)+BC$234+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233*(1+'S&S'!$F152)+BD$234+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233*(1+'S&S'!$F152)+BE$234+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233*(1+'S&S'!$F152)+BF$234+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233*(1+'S&S'!$F152)+BG$234+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233*(1+'S&S'!$F152)+BH$234+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233*(1+'S&S'!$F152)+BI$234+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233*(1+'S&S'!$F152)+BJ$234+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233*(1+'S&S'!$F152)+BK$234+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233*(1+'S&S'!$F152)+BL$234+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233*(1+'S&S'!$F152)+BM$234+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233*(1+'S&S'!$F152)+BN$234+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233*(1+'S&S'!$F152)+BO$234+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233*(1+'S&S'!$F152)+BP$234+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233*(1+'S&S'!$F152)+BQ$234+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233*(1+'S&S'!$F152)+BR$234+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233*(1+'S&S'!$F152)+BS$234+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233*(1+'S&S'!$F152)+BT$234+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233*(1+'S&S'!$F152)+BU$234+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233*(1+'S&S'!$F152)+BV$234+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233*(1+'S&S'!$F152)+BW$234+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233*(1+'S&S'!$F152)+BX$234+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233*(1+'S&S'!$F152)+BY$234+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233*(1+'S&S'!$F152)+BZ$234+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233*(1+'S&S'!$F152)+CA$234+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233*(1+'S&S'!$F152)+CB$234+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233*(1+'S&S'!$F152)+CC$234+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233*(1+'S&S'!$F152)+CD$234+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233*(1+'S&S'!$F152)+CE$234+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233*(1+'S&S'!$F152)+CF$234+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233*(1+'S&S'!$F152)+CG$234+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233*(1+'S&S'!$F152)+CH$234+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233*(1+'S&S'!$F152)+CI$234+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233*(1+'S&S'!$F152)+CJ$234+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233*(1+'S&S'!$F152)+CK$234+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233*(1+'S&S'!$F152)+CL$234+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233*(1+'S&S'!$F152)+CM$234+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233*(1+'S&S'!$F152)+CN$234+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233*(1+'S&S'!$F152)+CO$234+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233*(1+'S&S'!$F152)+CP$234+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233*(1+'S&S'!$F152)+CQ$234+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233*(1+'S&S'!$F152)+CR$234+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233*(1+'S&S'!$F152)+CS$234+CS$235","v":0}]
[null,null,{"$f":"O.4!C95&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"G. Total net value of externalities with 1% decrease"},null,{"$f":"G355+NPV(G.Asm!$F$40,H355:INDEX(H355:CS355,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233*(1+'S&S'!$F153)+G$234+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233*(1+'S&S'!$F153)+H$234+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233*(1+'S&S'!$F153)+I$234+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233*(1+'S&S'!$F153)+J$234+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233*(1+'S&S'!$F153)+K$234+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233*(1+'S&S'!$F153)+L$234+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233*(1+'S&S'!$F153)+M$234+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233*(1+'S&S'!$F153)+N$234+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233*(1+'S&S'!$F153)+O$234+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233*(1+'S&S'!$F153)+P$234+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233*(1+'S&S'!$F153)+Q$234+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233*(1+'S&S'!$F153)+R$234+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233*(1+'S&S'!$F153)+S$234+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233*(1+'S&S'!$F153)+T$234+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233*(1+'S&S'!$F153)+U$234+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233*(1+'S&S'!$F153)+V$234+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233*(1+'S&S'!$F153)+W$234+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233*(1+'S&S'!$F153)+X$234+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233*(1+'S&S'!$F153)+Y$234+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233*(1+'S&S'!$F153)+Z$234+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233*(1+'S&S'!$F153)+AA$234+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233*(1+'S&S'!$F153)+AB$234+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233*(1+'S&S'!$F153)+AC$234+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233*(1+'S&S'!$F153)+AD$234+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233*(1+'S&S'!$F153)+AE$234+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233*(1+'S&S'!$F153)+AF$234+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233*(1+'S&S'!$F153)+AG$234+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233*(1+'S&S'!$F153)+AH$234+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233*(1+'S&S'!$F153)+AI$234+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233*(1+'S&S'!$F153)+AJ$234+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233*(1+'S&S'!$F153)+AK$234+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233*(1+'S&S'!$F153)+AL$234+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233*(1+'S&S'!$F153)+AM$234+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233*(1+'S&S'!$F153)+AN$234+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233*(1+'S&S'!$F153)+AO$234+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233*(1+'S&S'!$F153)+AP$234+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233*(1+'S&S'!$F153)+AQ$234+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233*(1+'S&S'!$F153)+AR$234+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233*(1+'S&S'!$F153)+AS$234+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233*(1+'S&S'!$F153)+AT$234+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233*(1+'S&S'!$F153)+AU$234+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233*(1+'S&S'!$F153)+AV$234+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233*(1+'S&S'!$F153)+AW$234+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233*(1+'S&S'!$F153)+AX$234+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233*(1+'S&S'!$F153)+AY$234+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233*(1+'S&S'!$F153)+AZ$234+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233*(1+'S&S'!$F153)+BA$234+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233*(1+'S&S'!$F153)+BB$234+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233*(1+'S&S'!$F153)+BC$234+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233*(1+'S&S'!$F153)+BD$234+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233*(1+'S&S'!$F153)+BE$234+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233*(1+'S&S'!$F153)+BF$234+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233*(1+'S&S'!$F153)+BG$234+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233*(1+'S&S'!$F153)+BH$234+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233*(1+'S&S'!$F153)+BI$234+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233*(1+'S&S'!$F153)+BJ$234+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233*(1+'S&S'!$F153)+BK$234+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233*(1+'S&S'!$F153)+BL$234+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233*(1+'S&S'!$F153)+BM$234+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233*(1+'S&S'!$F153)+BN$234+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233*(1+'S&S'!$F153)+BO$234+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233*(1+'S&S'!$F153)+BP$234+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233*(1+'S&S'!$F153)+BQ$234+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233*(1+'S&S'!$F153)+BR$234+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233*(1+'S&S'!$F153)+BS$234+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233*(1+'S&S'!$F153)+BT$234+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233*(1+'S&S'!$F153)+BU$234+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233*(1+'S&S'!$F153)+BV$234+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233*(1+'S&S'!$F153)+BW$234+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233*(1+'S&S'!$F153)+BX$234+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233*(1+'S&S'!$F153)+BY$234+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233*(1+'S&S'!$F153)+BZ$234+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233*(1+'S&S'!$F153)+CA$234+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233*(1+'S&S'!$F153)+CB$234+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233*(1+'S&S'!$F153)+CC$234+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233*(1+'S&S'!$F153)+CD$234+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233*(1+'S&S'!$F153)+CE$234+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233*(1+'S&S'!$F153)+CF$234+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233*(1+'S&S'!$F153)+CG$234+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233*(1+'S&S'!$F153)+CH$234+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233*(1+'S&S'!$F153)+CI$234+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233*(1+'S&S'!$F153)+CJ$234+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233*(1+'S&S'!$F153)+CK$234+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233*(1+'S&S'!$F153)+CL$234+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233*(1+'S&S'!$F153)+CM$234+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233*(1+'S&S'!$F153)+CN$234+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233*(1+'S&S'!$F153)+CO$234+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233*(1+'S&S'!$F153)+CP$234+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233*(1+'S&S'!$F153)+CQ$234+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233*(1+'S&S'!$F153)+CR$234+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233*(1+'S&S'!$F153)+CS$234+CS$235","v":0}]
[null,null,{"$f":"O.4!C119&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"H. Total net value of climate change mitigation with 1% increase"},null,{"$f":"G356+NPV(G.Asm!$F$40,H356:INDEX(H356:CS356,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234*(1+'S&S'!$F154)+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234*(1+'S&S'!$F154)+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234*(1+'S&S'!$F154)+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234*(1+'S&S'!$F154)+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234*(1+'S&S'!$F154)+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234*(1+'S&S'!$F154)+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234*(1+'S&S'!$F154)+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234*(1+'S&S'!$F154)+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234*(1+'S&S'!$F154)+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234*(1+'S&S'!$F154)+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234*(1+'S&S'!$F154)+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234*(1+'S&S'!$F154)+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234*(1+'S&S'!$F154)+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234*(1+'S&S'!$F154)+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234*(1+'S&S'!$F154)+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234*(1+'S&S'!$F154)+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234*(1+'S&S'!$F154)+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234*(1+'S&S'!$F154)+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234*(1+'S&S'!$F154)+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234*(1+'S&S'!$F154)+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234*(1+'S&S'!$F154)+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234*(1+'S&S'!$F154)+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234*(1+'S&S'!$F154)+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234*(1+'S&S'!$F154)+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234*(1+'S&S'!$F154)+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234*(1+'S&S'!$F154)+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234*(1+'S&S'!$F154)+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234*(1+'S&S'!$F154)+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234*(1+'S&S'!$F154)+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234*(1+'S&S'!$F154)+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234*(1+'S&S'!$F154)+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234*(1+'S&S'!$F154)+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234*(1+'S&S'!$F154)+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234*(1+'S&S'!$F154)+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234*(1+'S&S'!$F154)+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234*(1+'S&S'!$F154)+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234*(1+'S&S'!$F154)+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234*(1+'S&S'!$F154)+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234*(1+'S&S'!$F154)+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234*(1+'S&S'!$F154)+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234*(1+'S&S'!$F154)+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234*(1+'S&S'!$F154)+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234*(1+'S&S'!$F154)+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234*(1+'S&S'!$F154)+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234*(1+'S&S'!$F154)+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234*(1+'S&S'!$F154)+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234*(1+'S&S'!$F154)+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234*(1+'S&S'!$F154)+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234*(1+'S&S'!$F154)+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234*(1+'S&S'!$F154)+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234*(1+'S&S'!$F154)+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234*(1+'S&S'!$F154)+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234*(1+'S&S'!$F154)+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234*(1+'S&S'!$F154)+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234*(1+'S&S'!$F154)+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234*(1+'S&S'!$F154)+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234*(1+'S&S'!$F154)+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234*(1+'S&S'!$F154)+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234*(1+'S&S'!$F154)+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234*(1+'S&S'!$F154)+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234*(1+'S&S'!$F154)+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234*(1+'S&S'!$F154)+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234*(1+'S&S'!$F154)+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234*(1+'S&S'!$F154)+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234*(1+'S&S'!$F154)+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234*(1+'S&S'!$F154)+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234*(1+'S&S'!$F154)+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234*(1+'S&S'!$F154)+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234*(1+'S&S'!$F154)+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234*(1+'S&S'!$F154)+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234*(1+'S&S'!$F154)+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234*(1+'S&S'!$F154)+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234*(1+'S&S'!$F154)+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234*(1+'S&S'!$F154)+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234*(1+'S&S'!$F154)+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234*(1+'S&S'!$F154)+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234*(1+'S&S'!$F154)+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234*(1+'S&S'!$F154)+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234*(1+'S&S'!$F154)+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234*(1+'S&S'!$F154)+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234*(1+'S&S'!$F154)+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234*(1+'S&S'!$F154)+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234*(1+'S&S'!$F154)+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234*(1+'S&S'!$F154)+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234*(1+'S&S'!$F154)+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234*(1+'S&S'!$F154)+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234*(1+'S&S'!$F154)+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234*(1+'S&S'!$F154)+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234*(1+'S&S'!$F154)+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234*(1+'S&S'!$F154)+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234*(1+'S&S'!$F154)+CS$235","v":0}]
[null,null,{"$f":"O.4!C119&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"H. Total net value of climate change mitigation with 1% decrease"},null,{"$f":"G357+NPV(G.Asm!$F$40,H357:INDEX(H357:CS357,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234*(1+'S&S'!$F155)+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234*(1+'S&S'!$F155)+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234*(1+'S&S'!$F155)+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234*(1+'S&S'!$F155)+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234*(1+'S&S'!$F155)+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234*(1+'S&S'!$F155)+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234*(1+'S&S'!$F155)+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234*(1+'S&S'!$F155)+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234*(1+'S&S'!$F155)+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234*(1+'S&S'!$F155)+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234*(1+'S&S'!$F155)+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234*(1+'S&S'!$F155)+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234*(1+'S&S'!$F155)+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234*(1+'S&S'!$F155)+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234*(1+'S&S'!$F155)+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234*(1+'S&S'!$F155)+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234*(1+'S&S'!$F155)+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234*(1+'S&S'!$F155)+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234*(1+'S&S'!$F155)+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234*(1+'S&S'!$F155)+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234*(1+'S&S'!$F155)+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234*(1+'S&S'!$F155)+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234*(1+'S&S'!$F155)+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234*(1+'S&S'!$F155)+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234*(1+'S&S'!$F155)+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234*(1+'S&S'!$F155)+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234*(1+'S&S'!$F155)+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234*(1+'S&S'!$F155)+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234*(1+'S&S'!$F155)+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234*(1+'S&S'!$F155)+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234*(1+'S&S'!$F155)+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234*(1+'S&S'!$F155)+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234*(1+'S&S'!$F155)+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234*(1+'S&S'!$F155)+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234*(1+'S&S'!$F155)+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234*(1+'S&S'!$F155)+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234*(1+'S&S'!$F155)+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234*(1+'S&S'!$F155)+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234*(1+'S&S'!$F155)+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234*(1+'S&S'!$F155)+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234*(1+'S&S'!$F155)+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234*(1+'S&S'!$F155)+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234*(1+'S&S'!$F155)+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234*(1+'S&S'!$F155)+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234*(1+'S&S'!$F155)+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234*(1+'S&S'!$F155)+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234*(1+'S&S'!$F155)+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234*(1+'S&S'!$F155)+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234*(1+'S&S'!$F155)+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234*(1+'S&S'!$F155)+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234*(1+'S&S'!$F155)+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234*(1+'S&S'!$F155)+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234*(1+'S&S'!$F155)+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234*(1+'S&S'!$F155)+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234*(1+'S&S'!$F155)+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234*(1+'S&S'!$F155)+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234*(1+'S&S'!$F155)+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234*(1+'S&S'!$F155)+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234*(1+'S&S'!$F155)+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234*(1+'S&S'!$F155)+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234*(1+'S&S'!$F155)+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234*(1+'S&S'!$F155)+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234*(1+'S&S'!$F155)+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234*(1+'S&S'!$F155)+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234*(1+'S&S'!$F155)+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234*(1+'S&S'!$F155)+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234*(1+'S&S'!$F155)+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234*(1+'S&S'!$F155)+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234*(1+'S&S'!$F155)+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234*(1+'S&S'!$F155)+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234*(1+'S&S'!$F155)+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234*(1+'S&S'!$F155)+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234*(1+'S&S'!$F155)+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234*(1+'S&S'!$F155)+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234*(1+'S&S'!$F155)+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234*(1+'S&S'!$F155)+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234*(1+'S&S'!$F155)+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234*(1+'S&S'!$F155)+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234*(1+'S&S'!$F155)+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234*(1+'S&S'!$F155)+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234*(1+'S&S'!$F155)+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234*(1+'S&S'!$F155)+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234*(1+'S&S'!$F155)+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234*(1+'S&S'!$F155)+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234*(1+'S&S'!$F155)+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234*(1+'S&S'!$F155)+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234*(1+'S&S'!$F155)+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234*(1+'S&S'!$F155)+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234*(1+'S&S'!$F155)+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234*(1+'S&S'!$F155)+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234*(1+'S&S'!$F155)+CS$235","v":0}]
[]
[null,null,"NET CASH FLOW FOR SCENARIO ANALYSIS OF ERR"]
[]
[null,null,"Pesimistic scenario",null,{"$f":"G361+NPV(G.Asm!$F$40,H361:INDEX(H361:CS361,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G361:CS361)","v":0},{"$f":"-G$190*(1+'S&S'!$E$164)+G$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-G$218*(1+'S&S'!$E$166)+G233*(1+'S&S'!$E$208)+G234*(1+'S&S'!$E$210)+SUM(G125*(1+'S&S'!$E$168),G126*(1+'S&S'!$E$170),G127*(1+'S&S'!$E$172),G128*(1+'S&S'!$E$174),G129*(1+'S&S'!$E$176),G130*(1+'S&S'!$E$178),G131*(1+'S&S'!$E$180),G132*(1+'S&S'!$E$182),G133*(1+'S&S'!$E$184),G134*(1+'S&S'!$E$186),G135*(1+'S&S'!$E$188),G136*(1+'S&S'!$E$190),G137*(1+'S&S'!$E$192),G138*(1+'S&S'!$E$194),G139*(1+'S&S'!$E$196),G140*(1+'S&S'!$E$198),G141*(1+'S&S'!$E$200),G142*(1+'S&S'!$E$202),G143*(1+'S&S'!$E$204),G144*(1+'S&S'!$E$206))","v":0},{"$f":"-H$190*(1+'S&S'!$E$164)+H$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-H$218*(1+'S&S'!$E$166)+H233*(1+'S&S'!$E$208)+H234*(1+'S&S'!$E$210)+SUM(H125*(1+'S&S'!$E$168),H126*(1+'S&S'!$E$170),H127*(1+'S&S'!$E$172),H128*(1+'S&S'!$E$174),H129*(1+'S&S'!$E$176),H130*(1+'S&S'!$E$178),H131*(1+'S&S'!$E$180),H132*(1+'S&S'!$E$182),H133*(1+'S&S'!$E$184),H134*(1+'S&S'!$E$186),H135*(1+'S&S'!$E$188),H136*(1+'S&S'!$E$190),H137*(1+'S&S'!$E$192),H138*(1+'S&S'!$E$194),H139*(1+'S&S'!$E$196),H140*(1+'S&S'!$E$198),H141*(1+'S&S'!$E$200),H142*(1+'S&S'!$E$202),H143*(1+'S&S'!$E$204),H144*(1+'S&S'!$E$206))","v":0},{"$f":"-I$190*(1+'S&S'!$E$164)+I$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-I$218*(1+'S&S'!$E$166)+I233*(1+'S&S'!$E$208)+I234*(1+'S&S'!$E$210)+SUM(I125*(1+'S&S'!$E$168),I126*(1+'S&S'!$E$170),I127*(1+'S&S'!$E$172),I128*(1+'S&S'!$E$174),I129*(1+'S&S'!$E$176),I130*(1+'S&S'!$E$178),I131*(1+'S&S'!$E$180),I132*(1+'S&S'!$E$182),I133*(1+'S&S'!$E$184),I134*(1+'S&S'!$E$186),I135*(1+'S&S'!$E$188),I136*(1+'S&S'!$E$190),I137*(1+'S&S'!$E$192),I138*(1+'S&S'!$E$194),I139*(1+'S&S'!$E$196),I140*(1+'S&S'!$E$198),I141*(1+'S&S'!$E$200),I142*(1+'S&S'!$E$202),I143*(1+'S&S'!$E$204),I144*(1+'S&S'!$E$206))","v":0},{"$f":"-J$190*(1+'S&S'!$E$164)+J$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-J$218*(1+'S&S'!$E$166)+J233*(1+'S&S'!$E$208)+J234*(1+'S&S'!$E$210)+SUM(J125*(1+'S&S'!$E$168),J126*(1+'S&S'!$E$170),J127*(1+'S&S'!$E$172),J128*(1+'S&S'!$E$174),J129*(1+'S&S'!$E$176),J130*(1+'S&S'!$E$178),J131*(1+'S&S'!$E$180),J132*(1+'S&S'!$E$182),J133*(1+'S&S'!$E$184),J134*(1+'S&S'!$E$186),J135*(1+'S&S'!$E$188),J136*(1+'S&S'!$E$190),J137*(1+'S&S'!$E$192),J138*(1+'S&S'!$E$194),J139*(1+'S&S'!$E$196),J140*(1+'S&S'!$E$198),J141*(1+'S&S'!$E$200),J142*(1+'S&S'!$E$202),J143*(1+'S&S'!$E$204),J144*(1+'S&S'!$E$206))","v":0},{"$f":"-K$190*(1+'S&S'!$E$164)+K$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-K$218*(1+'S&S'!$E$166)+K233*(1+'S&S'!$E$208)+K234*(1+'S&S'!$E$210)+SUM(K125*(1+'S&S'!$E$168),K126*(1+'S&S'!$E$170),K127*(1+'S&S'!$E$172),K128*(1+'S&S'!$E$174),K129*(1+'S&S'!$E$176),K130*(1+'S&S'!$E$178),K131*(1+'S&S'!$E$180),K132*(1+'S&S'!$E$182),K133*(1+'S&S'!$E$184),K134*(1+'S&S'!$E$186),K135*(1+'S&S'!$E$188),K136*(1+'S&S'!$E$190),K137*(1+'S&S'!$E$192),K138*(1+'S&S'!$E$194),K139*(1+'S&S'!$E$196),K140*(1+'S&S'!$E$198),K141*(1+'S&S'!$E$200),K142*(1+'S&S'!$E$202),K143*(1+'S&S'!$E$204),K144*(1+'S&S'!$E$206))","v":0},{"$f":"-L$190*(1+'S&S'!$E$164)+L$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-L$218*(1+'S&S'!$E$166)+L233*(1+'S&S'!$E$208)+L234*(1+'S&S'!$E$210)+SUM(L125*(1+'S&S'!$E$168),L126*(1+'S&S'!$E$170),L127*(1+'S&S'!$E$172),L128*(1+'S&S'!$E$174),L129*(1+'S&S'!$E$176),L130*(1+'S&S'!$E$178),L131*(1+'S&S'!$E$180),L132*(1+'S&S'!$E$182),L133*(1+'S&S'!$E$184),L134*(1+'S&S'!$E$186),L135*(1+'S&S'!$E$188),L136*(1+'S&S'!$E$190),L137*(1+'S&S'!$E$192),L138*(1+'S&S'!$E$194),L139*(1+'S&S'!$E$196),L140*(1+'S&S'!$E$198),L141*(1+'S&S'!$E$200),L142*(1+'S&S'!$E$202),L143*(1+'S&S'!$E$204),L144*(1+'S&S'!$E$206))","v":0},{"$f":"-M$190*(1+'S&S'!$E$164)+M$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-M$218*(1+'S&S'!$E$166)+M233*(1+'S&S'!$E$208)+M234*(1+'S&S'!$E$210)+SUM(M125*(1+'S&S'!$E$168),M126*(1+'S&S'!$E$170),M127*(1+'S&S'!$E$172),M128*(1+'S&S'!$E$174),M129*(1+'S&S'!$E$176),M130*(1+'S&S'!$E$178),M131*(1+'S&S'!$E$180),M132*(1+'S&S'!$E$182),M133*(1+'S&S'!$E$184),M134*(1+'S&S'!$E$186),M135*(1+'S&S'!$E$188),M136*(1+'S&S'!$E$190),M137*(1+'S&S'!$E$192),M138*(1+'S&S'!$E$194),M139*(1+'S&S'!$E$196),M140*(1+'S&S'!$E$198),M141*(1+'S&S'!$E$200),M142*(1+'S&S'!$E$202),M143*(1+'S&S'!$E$204),M144*(1+'S&S'!$E$206))","v":0},{"$f":"-N$190*(1+'S&S'!$E$164)+N$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-N$218*(1+'S&S'!$E$166)+N233*(1+'S&S'!$E$208)+N234*(1+'S&S'!$E$210)+SUM(N125*(1+'S&S'!$E$168),N126*(1+'S&S'!$E$170),N127*(1+'S&S'!$E$172),N128*(1+'S&S'!$E$174),N129*(1+'S&S'!$E$176),N130*(1+'S&S'!$E$178),N131*(1+'S&S'!$E$180),N132*(1+'S&S'!$E$182),N133*(1+'S&S'!$E$184),N134*(1+'S&S'!$E$186),N135*(1+'S&S'!$E$188),N136*(1+'S&S'!$E$190),N137*(1+'S&S'!$E$192),N138*(1+'S&S'!$E$194),N139*(1+'S&S'!$E$196),N140*(1+'S&S'!$E$198),N141*(1+'S&S'!$E$200),N142*(1+'S&S'!$E$202),N143*(1+'S&S'!$E$204),N144*(1+'S&S'!$E$206))","v":0},{"$f":"-O$190*(1+'S&S'!$E$164)+O$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-O$218*(1+'S&S'!$E$166)+O233*(1+'S&S'!$E$208)+O234*(1+'S&S'!$E$210)+SUM(O125*(1+'S&S'!$E$168),O126*(1+'S&S'!$E$170),O127*(1+'S&S'!$E$172),O128*(1+'S&S'!$E$174),O129*(1+'S&S'!$E$176),O130*(1+'S&S'!$E$178),O131*(1+'S&S'!$E$180),O132*(1+'S&S'!$E$182),O133*(1+'S&S'!$E$184),O134*(1+'S&S'!$E$186),O135*(1+'S&S'!$E$188),O136*(1+'S&S'!$E$190),O137*(1+'S&S'!$E$192),O138*(1+'S&S'!$E$194),O139*(1+'S&S'!$E$196),O140*(1+'S&S'!$E$198),O141*(1+'S&S'!$E$200),O142*(1+'S&S'!$E$202),O143*(1+'S&S'!$E$204),O144*(1+'S&S'!$E$206))","v":0},{"$f":"-P$190*(1+'S&S'!$E$164)+P$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-P$218*(1+'S&S'!$E$166)+P233*(1+'S&S'!$E$208)+P234*(1+'S&S'!$E$210)+SUM(P125*(1+'S&S'!$E$168),P126*(1+'S&S'!$E$170),P127*(1+'S&S'!$E$172),P128*(1+'S&S'!$E$174),P129*(1+'S&S'!$E$176),P130*(1+'S&S'!$E$178),P131*(1+'S&S'!$E$180),P132*(1+'S&S'!$E$182),P133*(1+'S&S'!$E$184),P134*(1+'S&S'!$E$186),P135*(1+'S&S'!$E$188),P136*(1+'S&S'!$E$190),P137*(1+'S&S'!$E$192),P138*(1+'S&S'!$E$194),P139*(1+'S&S'!$E$196),P140*(1+'S&S'!$E$198),P141*(1+'S&S'!$E$200),P142*(1+'S&S'!$E$202),P143*(1+'S&S'!$E$204),P144*(1+'S&S'!$E$206))","v":0},{"$f":"-Q$190*(1+'S&S'!$E$164)+Q$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-Q$218*(1+'S&S'!$E$166)+Q233*(1+'S&S'!$E$208)+Q234*(1+'S&S'!$E$210)+SUM(Q125*(1+'S&S'!$E$168),Q126*(1+'S&S'!$E$170),Q127*(1+'S&S'!$E$172),Q128*(1+'S&S'!$E$174),Q129*(1+'S&S'!$E$176),Q130*(1+'S&S'!$E$178),Q131*(1+'S&S'!$E$180),Q132*(1+'S&S'!$E$182),Q133*(1+'S&S'!$E$184),Q134*(1+'S&S'!$E$186),Q135*(1+'S&S'!$E$188),Q136*(1+'S&S'!$E$190),Q137*(1+'S&S'!$E$192),Q138*(1+'S&S'!$E$194),Q139*(1+'S&S'!$E$196),Q140*(1+'S&S'!$E$198),Q141*(1+'S&S'!$E$200),Q142*(1+'S&S'!$E$202),Q143*(1+'S&S'!$E$204),Q144*(1+'S&S'!$E$206))","v":0},{"$f":"-R$190*(1+'S&S'!$E$164)+R$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-R$218*(1+'S&S'!$E$166)+R233*(1+'S&S'!$E$208)+R234*(1+'S&S'!$E$210)+SUM(R125*(1+'S&S'!$E$168),R126*(1+'S&S'!$E$170),R127*(1+'S&S'!$E$172),R128*(1+'S&S'!$E$174),R129*(1+'S&S'!$E$176),R130*(1+'S&S'!$E$178),R131*(1+'S&S'!$E$180),R132*(1+'S&S'!$E$182),R133*(1+'S&S'!$E$184),R134*(1+'S&S'!$E$186),R135*(1+'S&S'!$E$188),R136*(1+'S&S'!$E$190),R137*(1+'S&S'!$E$192),R138*(1+'S&S'!$E$194),R139*(1+'S&S'!$E$196),R140*(1+'S&S'!$E$198),R141*(1+'S&S'!$E$200),R142*(1+'S&S'!$E$202),R143*(1+'S&S'!$E$204),R144*(1+'S&S'!$E$206))","v":0},{"$f":"-S$190*(1+'S&S'!$E$164)+S$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-S$218*(1+'S&S'!$E$166)+S233*(1+'S&S'!$E$208)+S234*(1+'S&S'!$E$210)+SUM(S125*(1+'S&S'!$E$168),S126*(1+'S&S'!$E$170),S127*(1+'S&S'!$E$172),S128*(1+'S&S'!$E$174),S129*(1+'S&S'!$E$176),S130*(1+'S&S'!$E$178),S131*(1+'S&S'!$E$180),S132*(1+'S&S'!$E$182),S133*(1+'S&S'!$E$184),S134*(1+'S&S'!$E$186),S135*(1+'S&S'!$E$188),S136*(1+'S&S'!$E$190),S137*(1+'S&S'!$E$192),S138*(1+'S&S'!$E$194),S139*(1+'S&S'!$E$196),S140*(1+'S&S'!$E$198),S141*(1+'S&S'!$E$200),S142*(1+'S&S'!$E$202),S143*(1+'S&S'!$E$204),S144*(1+'S&S'!$E$206))","v":0},{"$f":"-T$190*(1+'S&S'!$E$164)+T$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-T$218*(1+'S&S'!$E$166)+T233*(1+'S&S'!$E$208)+T234*(1+'S&S'!$E$210)+SUM(T125*(1+'S&S'!$E$168),T126*(1+'S&S'!$E$170),T127*(1+'S&S'!$E$172),T128*(1+'S&S'!$E$174),T129*(1+'S&S'!$E$176),T130*(1+'S&S'!$E$178),T131*(1+'S&S'!$E$180),T132*(1+'S&S'!$E$182),T133*(1+'S&S'!$E$184),T134*(1+'S&S'!$E$186),T135*(1+'S&S'!$E$188),T136*(1+'S&S'!$E$190),T137*(1+'S&S'!$E$192),T138*(1+'S&S'!$E$194),T139*(1+'S&S'!$E$196),T140*(1+'S&S'!$E$198),T141*(1+'S&S'!$E$200),T142*(1+'S&S'!$E$202),T143*(1+'S&S'!$E$204),T144*(1+'S&S'!$E$206))","v":0},{"$f":"-U$190*(1+'S&S'!$E$164)+U$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-U$218*(1+'S&S'!$E$166)+U233*(1+'S&S'!$E$208)+U234*(1+'S&S'!$E$210)+SUM(U125*(1+'S&S'!$E$168),U126*(1+'S&S'!$E$170),U127*(1+'S&S'!$E$172),U128*(1+'S&S'!$E$174),U129*(1+'S&S'!$E$176),U130*(1+'S&S'!$E$178),U131*(1+'S&S'!$E$180),U132*(1+'S&S'!$E$182),U133*(1+'S&S'!$E$184),U134*(1+'S&S'!$E$186),U135*(1+'S&S'!$E$188),U136*(1+'S&S'!$E$190),U137*(1+'S&S'!$E$192),U138*(1+'S&S'!$E$194),U139*(1+'S&S'!$E$196),U140*(1+'S&S'!$E$198),U141*(1+'S&S'!$E$200),U142*(1+'S&S'!$E$202),U143*(1+'S&S'!$E$204),U144*(1+'S&S'!$E$206))","v":0},{"$f":"-V$190*(1+'S&S'!$E$164)+V$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-V$218*(1+'S&S'!$E$166)+V233*(1+'S&S'!$E$208)+V234*(1+'S&S'!$E$210)+SUM(V125*(1+'S&S'!$E$168),V126*(1+'S&S'!$E$170),V127*(1+'S&S'!$E$172),V128*(1+'S&S'!$E$174),V129*(1+'S&S'!$E$176),V130*(1+'S&S'!$E$178),V131*(1+'S&S'!$E$180),V132*(1+'S&S'!$E$182),V133*(1+'S&S'!$E$184),V134*(1+'S&S'!$E$186),V135*(1+'S&S'!$E$188),V136*(1+'S&S'!$E$190),V137*(1+'S&S'!$E$192),V138*(1+'S&S'!$E$194),V139*(1+'S&S'!$E$196),V140*(1+'S&S'!$E$198),V141*(1+'S&S'!$E$200),V142*(1+'S&S'!$E$202),V143*(1+'S&S'!$E$204),V144*(1+'S&S'!$E$206))","v":0},{"$f":"-W$190*(1+'S&S'!$E$164)+W$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-W$218*(1+'S&S'!$E$166)+W233*(1+'S&S'!$E$208)+W234*(1+'S&S'!$E$210)+SUM(W125*(1+'S&S'!$E$168),W126*(1+'S&S'!$E$170),W127*(1+'S&S'!$E$172),W128*(1+'S&S'!$E$174),W129*(1+'S&S'!$E$176),W130*(1+'S&S'!$E$178),W131*(1+'S&S'!$E$180),W132*(1+'S&S'!$E$182),W133*(1+'S&S'!$E$184),W134*(1+'S&S'!$E$186),W135*(1+'S&S'!$E$188),W136*(1+'S&S'!$E$190),W137*(1+'S&S'!$E$192),W138*(1+'S&S'!$E$194),W139*(1+'S&S'!$E$196),W140*(1+'S&S'!$E$198),W141*(1+'S&S'!$E$200),W142*(1+'S&S'!$E$202),W143*(1+'S&S'!$E$204),W144*(1+'S&S'!$E$206))","v":0},{"$f":"-X$190*(1+'S&S'!$E$164)+X$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-X$218*(1+'S&S'!$E$166)+X233*(1+'S&S'!$E$208)+X234*(1+'S&S'!$E$210)+SUM(X125*(1+'S&S'!$E$168),X126*(1+'S&S'!$E$170),X127*(1+'S&S'!$E$172),X128*(1+'S&S'!$E$174),X129*(1+'S&S'!$E$176),X130*(1+'S&S'!$E$178),X131*(1+'S&S'!$E$180),X132*(1+'S&S'!$E$182),X133*(1+'S&S'!$E$184),X134*(1+'S&S'!$E$186),X135*(1+'S&S'!$E$188),X136*(1+'S&S'!$E$190),X137*(1+'S&S'!$E$192),X138*(1+'S&S'!$E$194),X139*(1+'S&S'!$E$196),X140*(1+'S&S'!$E$198),X141*(1+'S&S'!$E$200),X142*(1+'S&S'!$E$202),X143*(1+'S&S'!$E$204),X144*(1+'S&S'!$E$206))","v":0},{"$f":"-Y$190*(1+'S&S'!$E$164)+Y$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-Y$218*(1+'S&S'!$E$166)+Y233*(1+'S&S'!$E$208)+Y234*(1+'S&S'!$E$210)+SUM(Y125*(1+'S&S'!$E$168),Y126*(1+'S&S'!$E$170),Y127*(1+'S&S'!$E$172),Y128*(1+'S&S'!$E$174),Y129*(1+'S&S'!$E$176),Y130*(1+'S&S'!$E$178),Y131*(1+'S&S'!$E$180),Y132*(1+'S&S'!$E$182),Y133*(1+'S&S'!$E$184),Y134*(1+'S&S'!$E$186),Y135*(1+'S&S'!$E$188),Y136*(1+'S&S'!$E$190),Y137*(1+'S&S'!$E$192),Y138*(1+'S&S'!$E$194),Y139*(1+'S&S'!$E$196),Y140*(1+'S&S'!$E$198),Y141*(1+'S&S'!$E$200),Y142*(1+'S&S'!$E$202),Y143*(1+'S&S'!$E$204),Y144*(1+'S&S'!$E$206))","v":0},{"$f":"-Z$190*(1+'S&S'!$E$164)+Z$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-Z$218*(1+'S&S'!$E$166)+Z233*(1+'S&S'!$E$208)+Z234*(1+'S&S'!$E$210)+SUM(Z125*(1+'S&S'!$E$168),Z126*(1+'S&S'!$E$170),Z127*(1+'S&S'!$E$172),Z128*(1+'S&S'!$E$174),Z129*(1+'S&S'!$E$176),Z130*(1+'S&S'!$E$178),Z131*(1+'S&S'!$E$180),Z132*(1+'S&S'!$E$182),Z133*(1+'S&S'!$E$184),Z134*(1+'S&S'!$E$186),Z135*(1+'S&S'!$E$188),Z136*(1+'S&S'!$E$190),Z137*(1+'S&S'!$E$192),Z138*(1+'S&S'!$E$194),Z139*(1+'S&S'!$E$196),Z140*(1+'S&S'!$E$198),Z141*(1+'S&S'!$E$200),Z142*(1+'S&S'!$E$202),Z143*(1+'S&S'!$E$204),Z144*(1+'S&S'!$E$206))","v":0},{"$f":"-AA$190*(1+'S&S'!$E$164)+AA$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AA$218*(1+'S&S'!$E$166)+AA233*(1+'S&S'!$E$208)+AA234*(1+'S&S'!$E$210)+SUM(AA125*(1+'S&S'!$E$168),AA126*(1+'S&S'!$E$170),AA127*(1+'S&S'!$E$172),AA128*(1+'S&S'!$E$174),AA129*(1+'S&S'!$E$176),AA130*(1+'S&S'!$E$178),AA131*(1+'S&S'!$E$180),AA132*(1+'S&S'!$E$182),AA133*(1+'S&S'!$E$184),AA134*(1+'S&S'!$E$186),AA135*(1+'S&S'!$E$188),AA136*(1+'S&S'!$E$190),AA137*(1+'S&S'!$E$192),AA138*(1+'S&S'!$E$194),AA139*(1+'S&S'!$E$196),AA140*(1+'S&S'!$E$198),AA141*(1+'S&S'!$E$200),AA142*(1+'S&S'!$E$202),AA143*(1+'S&S'!$E$204),AA144*(1+'S&S'!$E$206))","v":0},{"$f":"-AB$190*(1+'S&S'!$E$164)+AB$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AB$218*(1+'S&S'!$E$166)+AB233*(1+'S&S'!$E$208)+AB234*(1+'S&S'!$E$210)+SUM(AB125*(1+'S&S'!$E$168),AB126*(1+'S&S'!$E$170),AB127*(1+'S&S'!$E$172),AB128*(1+'S&S'!$E$174),AB129*(1+'S&S'!$E$176),AB130*(1+'S&S'!$E$178),AB131*(1+'S&S'!$E$180),AB132*(1+'S&S'!$E$182),AB133*(1+'S&S'!$E$184),AB134*(1+'S&S'!$E$186),AB135*(1+'S&S'!$E$188),AB136*(1+'S&S'!$E$190),AB137*(1+'S&S'!$E$192),AB138*(1+'S&S'!$E$194),AB139*(1+'S&S'!$E$196),AB140*(1+'S&S'!$E$198),AB141*(1+'S&S'!$E$200),AB142*(1+'S&S'!$E$202),AB143*(1+'S&S'!$E$204),AB144*(1+'S&S'!$E$206))","v":0},{"$f":"-AC$190*(1+'S&S'!$E$164)+AC$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AC$218*(1+'S&S'!$E$166)+AC233*(1+'S&S'!$E$208)+AC234*(1+'S&S'!$E$210)+SUM(AC125*(1+'S&S'!$E$168),AC126*(1+'S&S'!$E$170),AC127*(1+'S&S'!$E$172),AC128*(1+'S&S'!$E$174),AC129*(1+'S&S'!$E$176),AC130*(1+'S&S'!$E$178),AC131*(1+'S&S'!$E$180),AC132*(1+'S&S'!$E$182),AC133*(1+'S&S'!$E$184),AC134*(1+'S&S'!$E$186),AC135*(1+'S&S'!$E$188),AC136*(1+'S&S'!$E$190),AC137*(1+'S&S'!$E$192),AC138*(1+'S&S'!$E$194),AC139*(1+'S&S'!$E$196),AC140*(1+'S&S'!$E$198),AC141*(1+'S&S'!$E$200),AC142*(1+'S&S'!$E$202),AC143*(1+'S&S'!$E$204),AC144*(1+'S&S'!$E$206))","v":0},{"$f":"-AD$190*(1+'S&S'!$E$164)+AD$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AD$218*(1+'S&S'!$E$166)+AD233*(1+'S&S'!$E$208)+AD234*(1+'S&S'!$E$210)+SUM(AD125*(1+'S&S'!$E$168),AD126*(1+'S&S'!$E$170),AD127*(1+'S&S'!$E$172),AD128*(1+'S&S'!$E$174),AD129*(1+'S&S'!$E$176),AD130*(1+'S&S'!$E$178),AD131*(1+'S&S'!$E$180),AD132*(1+'S&S'!$E$182),AD133*(1+'S&S'!$E$184),AD134*(1+'S&S'!$E$186),AD135*(1+'S&S'!$E$188),AD136*(1+'S&S'!$E$190),AD137*(1+'S&S'!$E$192),AD138*(1+'S&S'!$E$194),AD139*(1+'S&S'!$E$196),AD140*(1+'S&S'!$E$198),AD141*(1+'S&S'!$E$200),AD142*(1+'S&S'!$E$202),AD143*(1+'S&S'!$E$204),AD144*(1+'S&S'!$E$206))","v":0},{"$f":"-AE$190*(1+'S&S'!$E$164)+AE$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AE$218*(1+'S&S'!$E$166)+AE233*(1+'S&S'!$E$208)+AE234*(1+'S&S'!$E$210)+SUM(AE125*(1+'S&S'!$E$168),AE126*(1+'S&S'!$E$170),AE127*(1+'S&S'!$E$172),AE128*(1+'S&S'!$E$174),AE129*(1+'S&S'!$E$176),AE130*(1+'S&S'!$E$178),AE131*(1+'S&S'!$E$180),AE132*(1+'S&S'!$E$182),AE133*(1+'S&S'!$E$184),AE134*(1+'S&S'!$E$186),AE135*(1+'S&S'!$E$188),AE136*(1+'S&S'!$E$190),AE137*(1+'S&S'!$E$192),AE138*(1+'S&S'!$E$194),AE139*(1+'S&S'!$E$196),AE140*(1+'S&S'!$E$198),AE141*(1+'S&S'!$E$200),AE142*(1+'S&S'!$E$202),AE143*(1+'S&S'!$E$204),AE144*(1+'S&S'!$E$206))","v":0},{"$f":"-AF$190*(1+'S&S'!$E$164)+AF$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AF$218*(1+'S&S'!$E$166)+AF233*(1+'S&S'!$E$208)+AF234*(1+'S&S'!$E$210)+SUM(AF125*(1+'S&S'!$E$168),AF126*(1+'S&S'!$E$170),AF127*(1+'S&S'!$E$172),AF128*(1+'S&S'!$E$174),AF129*(1+'S&S'!$E$176),AF130*(1+'S&S'!$E$178),AF131*(1+'S&S'!$E$180),AF132*(1+'S&S'!$E$182),AF133*(1+'S&S'!$E$184),AF134*(1+'S&S'!$E$186),AF135*(1+'S&S'!$E$188),AF136*(1+'S&S'!$E$190),AF137*(1+'S&S'!$E$192),AF138*(1+'S&S'!$E$194),AF139*(1+'S&S'!$E$196),AF140*(1+'S&S'!$E$198),AF141*(1+'S&S'!$E$200),AF142*(1+'S&S'!$E$202),AF143*(1+'S&S'!$E$204),AF144*(1+'S&S'!$E$206))","v":0},{"$f":"-AG$190*(1+'S&S'!$E$164)+AG$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AG$218*(1+'S&S'!$E$166)+AG233*(1+'S&S'!$E$208)+AG234*(1+'S&S'!$E$210)+SUM(AG125*(1+'S&S'!$E$168),AG126*(1+'S&S'!$E$170),AG127*(1+'S&S'!$E$172),AG128*(1+'S&S'!$E$174),AG129*(1+'S&S'!$E$176),AG130*(1+'S&S'!$E$178),AG131*(1+'S&S'!$E$180),AG132*(1+'S&S'!$E$182),AG133*(1+'S&S'!$E$184),AG134*(1+'S&S'!$E$186),AG135*(1+'S&S'!$E$188),AG136*(1+'S&S'!$E$190),AG137*(1+'S&S'!$E$192),AG138*(1+'S&S'!$E$194),AG139*(1+'S&S'!$E$196),AG140*(1+'S&S'!$E$198),AG141*(1+'S&S'!$E$200),AG142*(1+'S&S'!$E$202),AG143*(1+'S&S'!$E$204),AG144*(1+'S&S'!$E$206))","v":0},{"$f":"-AH$190*(1+'S&S'!$E$164)+AH$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AH$218*(1+'S&S'!$E$166)+AH233*(1+'S&S'!$E$208)+AH234*(1+'S&S'!$E$210)+SUM(AH125*(1+'S&S'!$E$168),AH126*(1+'S&S'!$E$170),AH127*(1+'S&S'!$E$172),AH128*(1+'S&S'!$E$174),AH129*(1+'S&S'!$E$176),AH130*(1+'S&S'!$E$178),AH131*(1+'S&S'!$E$180),AH132*(1+'S&S'!$E$182),AH133*(1+'S&S'!$E$184),AH134*(1+'S&S'!$E$186),AH135*(1+'S&S'!$E$188),AH136*(1+'S&S'!$E$190),AH137*(1+'S&S'!$E$192),AH138*(1+'S&S'!$E$194),AH139*(1+'S&S'!$E$196),AH140*(1+'S&S'!$E$198),AH141*(1+'S&S'!$E$200),AH142*(1+'S&S'!$E$202),AH143*(1+'S&S'!$E$204),AH144*(1+'S&S'!$E$206))","v":0},{"$f":"-AI$190*(1+'S&S'!$E$164)+AI$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AI$218*(1+'S&S'!$E$166)+AI233*(1+'S&S'!$E$208)+AI234*(1+'S&S'!$E$210)+SUM(AI125*(1+'S&S'!$E$168),AI126*(1+'S&S'!$E$170),AI127*(1+'S&S'!$E$172),AI128*(1+'S&S'!$E$174),AI129*(1+'S&S'!$E$176),AI130*(1+'S&S'!$E$178),AI131*(1+'S&S'!$E$180),AI132*(1+'S&S'!$E$182),AI133*(1+'S&S'!$E$184),AI134*(1+'S&S'!$E$186),AI135*(1+'S&S'!$E$188),AI136*(1+'S&S'!$E$190),AI137*(1+'S&S'!$E$192),AI138*(1+'S&S'!$E$194),AI139*(1+'S&S'!$E$196),AI140*(1+'S&S'!$E$198),AI141*(1+'S&S'!$E$200),AI142*(1+'S&S'!$E$202),AI143*(1+'S&S'!$E$204),AI144*(1+'S&S'!$E$206))","v":0},{"$f":"-AJ$190*(1+'S&S'!$E$164)+AJ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AJ$218*(1+'S&S'!$E$166)+AJ233*(1+'S&S'!$E$208)+AJ234*(1+'S&S'!$E$210)+SUM(AJ125*(1+'S&S'!$E$168),AJ126*(1+'S&S'!$E$170),AJ127*(1+'S&S'!$E$172),AJ128*(1+'S&S'!$E$174),AJ129*(1+'S&S'!$E$176),AJ130*(1+'S&S'!$E$178),AJ131*(1+'S&S'!$E$180),AJ132*(1+'S&S'!$E$182),AJ133*(1+'S&S'!$E$184),AJ134*(1+'S&S'!$E$186),AJ135*(1+'S&S'!$E$188),AJ136*(1+'S&S'!$E$190),AJ137*(1+'S&S'!$E$192),AJ138*(1+'S&S'!$E$194),AJ139*(1+'S&S'!$E$196),AJ140*(1+'S&S'!$E$198),AJ141*(1+'S&S'!$E$200),AJ142*(1+'S&S'!$E$202),AJ143*(1+'S&S'!$E$204),AJ144*(1+'S&S'!$E$206))","v":0},{"$f":"-AK$190*(1+'S&S'!$E$164)+AK$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AK$218*(1+'S&S'!$E$166)+AK233*(1+'S&S'!$E$208)+AK234*(1+'S&S'!$E$210)+SUM(AK125*(1+'S&S'!$E$168),AK126*(1+'S&S'!$E$170),AK127*(1+'S&S'!$E$172),AK128*(1+'S&S'!$E$174),AK129*(1+'S&S'!$E$176),AK130*(1+'S&S'!$E$178),AK131*(1+'S&S'!$E$180),AK132*(1+'S&S'!$E$182),AK133*(1+'S&S'!$E$184),AK134*(1+'S&S'!$E$186),AK135*(1+'S&S'!$E$188),AK136*(1+'S&S'!$E$190),AK137*(1+'S&S'!$E$192),AK138*(1+'S&S'!$E$194),AK139*(1+'S&S'!$E$196),AK140*(1+'S&S'!$E$198),AK141*(1+'S&S'!$E$200),AK142*(1+'S&S'!$E$202),AK143*(1+'S&S'!$E$204),AK144*(1+'S&S'!$E$206))","v":0},{"$f":"-AL$190*(1+'S&S'!$E$164)+AL$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AL$218*(1+'S&S'!$E$166)+AL233*(1+'S&S'!$E$208)+AL234*(1+'S&S'!$E$210)+SUM(AL125*(1+'S&S'!$E$168),AL126*(1+'S&S'!$E$170),AL127*(1+'S&S'!$E$172),AL128*(1+'S&S'!$E$174),AL129*(1+'S&S'!$E$176),AL130*(1+'S&S'!$E$178),AL131*(1+'S&S'!$E$180),AL132*(1+'S&S'!$E$182),AL133*(1+'S&S'!$E$184),AL134*(1+'S&S'!$E$186),AL135*(1+'S&S'!$E$188),AL136*(1+'S&S'!$E$190),AL137*(1+'S&S'!$E$192),AL138*(1+'S&S'!$E$194),AL139*(1+'S&S'!$E$196),AL140*(1+'S&S'!$E$198),AL141*(1+'S&S'!$E$200),AL142*(1+'S&S'!$E$202),AL143*(1+'S&S'!$E$204),AL144*(1+'S&S'!$E$206))","v":0},{"$f":"-AM$190*(1+'S&S'!$E$164)+AM$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AM$218*(1+'S&S'!$E$166)+AM233*(1+'S&S'!$E$208)+AM234*(1+'S&S'!$E$210)+SUM(AM125*(1+'S&S'!$E$168),AM126*(1+'S&S'!$E$170),AM127*(1+'S&S'!$E$172),AM128*(1+'S&S'!$E$174),AM129*(1+'S&S'!$E$176),AM130*(1+'S&S'!$E$178),AM131*(1+'S&S'!$E$180),AM132*(1+'S&S'!$E$182),AM133*(1+'S&S'!$E$184),AM134*(1+'S&S'!$E$186),AM135*(1+'S&S'!$E$188),AM136*(1+'S&S'!$E$190),AM137*(1+'S&S'!$E$192),AM138*(1+'S&S'!$E$194),AM139*(1+'S&S'!$E$196),AM140*(1+'S&S'!$E$198),AM141*(1+'S&S'!$E$200),AM142*(1+'S&S'!$E$202),AM143*(1+'S&S'!$E$204),AM144*(1+'S&S'!$E$206))","v":0},{"$f":"-AN$190*(1+'S&S'!$E$164)+AN$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AN$218*(1+'S&S'!$E$166)+AN233*(1+'S&S'!$E$208)+AN234*(1+'S&S'!$E$210)+SUM(AN125*(1+'S&S'!$E$168),AN126*(1+'S&S'!$E$170),AN127*(1+'S&S'!$E$172),AN128*(1+'S&S'!$E$174),AN129*(1+'S&S'!$E$176),AN130*(1+'S&S'!$E$178),AN131*(1+'S&S'!$E$180),AN132*(1+'S&S'!$E$182),AN133*(1+'S&S'!$E$184),AN134*(1+'S&S'!$E$186),AN135*(1+'S&S'!$E$188),AN136*(1+'S&S'!$E$190),AN137*(1+'S&S'!$E$192),AN138*(1+'S&S'!$E$194),AN139*(1+'S&S'!$E$196),AN140*(1+'S&S'!$E$198),AN141*(1+'S&S'!$E$200),AN142*(1+'S&S'!$E$202),AN143*(1+'S&S'!$E$204),AN144*(1+'S&S'!$E$206))","v":0},{"$f":"-AO$190*(1+'S&S'!$E$164)+AO$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AO$218*(1+'S&S'!$E$166)+AO233*(1+'S&S'!$E$208)+AO234*(1+'S&S'!$E$210)+SUM(AO125*(1+'S&S'!$E$168),AO126*(1+'S&S'!$E$170),AO127*(1+'S&S'!$E$172),AO128*(1+'S&S'!$E$174),AO129*(1+'S&S'!$E$176),AO130*(1+'S&S'!$E$178),AO131*(1+'S&S'!$E$180),AO132*(1+'S&S'!$E$182),AO133*(1+'S&S'!$E$184),AO134*(1+'S&S'!$E$186),AO135*(1+'S&S'!$E$188),AO136*(1+'S&S'!$E$190),AO137*(1+'S&S'!$E$192),AO138*(1+'S&S'!$E$194),AO139*(1+'S&S'!$E$196),AO140*(1+'S&S'!$E$198),AO141*(1+'S&S'!$E$200),AO142*(1+'S&S'!$E$202),AO143*(1+'S&S'!$E$204),AO144*(1+'S&S'!$E$206))","v":0},{"$f":"-AP$190*(1+'S&S'!$E$164)+AP$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AP$218*(1+'S&S'!$E$166)+AP233*(1+'S&S'!$E$208)+AP234*(1+'S&S'!$E$210)+SUM(AP125*(1+'S&S'!$E$168),AP126*(1+'S&S'!$E$170),AP127*(1+'S&S'!$E$172),AP128*(1+'S&S'!$E$174),AP129*(1+'S&S'!$E$176),AP130*(1+'S&S'!$E$178),AP131*(1+'S&S'!$E$180),AP132*(1+'S&S'!$E$182),AP133*(1+'S&S'!$E$184),AP134*(1+'S&S'!$E$186),AP135*(1+'S&S'!$E$188),AP136*(1+'S&S'!$E$190),AP137*(1+'S&S'!$E$192),AP138*(1+'S&S'!$E$194),AP139*(1+'S&S'!$E$196),AP140*(1+'S&S'!$E$198),AP141*(1+'S&S'!$E$200),AP142*(1+'S&S'!$E$202),AP143*(1+'S&S'!$E$204),AP144*(1+'S&S'!$E$206))","v":0},{"$f":"-AQ$190*(1+'S&S'!$E$164)+AQ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AQ$218*(1+'S&S'!$E$166)+AQ233*(1+'S&S'!$E$208)+AQ234*(1+'S&S'!$E$210)+SUM(AQ125*(1+'S&S'!$E$168),AQ126*(1+'S&S'!$E$170),AQ127*(1+'S&S'!$E$172),AQ128*(1+'S&S'!$E$174),AQ129*(1+'S&S'!$E$176),AQ130*(1+'S&S'!$E$178),AQ131*(1+'S&S'!$E$180),AQ132*(1+'S&S'!$E$182),AQ133*(1+'S&S'!$E$184),AQ134*(1+'S&S'!$E$186),AQ135*(1+'S&S'!$E$188),AQ136*(1+'S&S'!$E$190),AQ137*(1+'S&S'!$E$192),AQ138*(1+'S&S'!$E$194),AQ139*(1+'S&S'!$E$196),AQ140*(1+'S&S'!$E$198),AQ141*(1+'S&S'!$E$200),AQ142*(1+'S&S'!$E$202),AQ143*(1+'S&S'!$E$204),AQ144*(1+'S&S'!$E$206))","v":0},{"$f":"-AR$190*(1+'S&S'!$E$164)+AR$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AR$218*(1+'S&S'!$E$166)+AR233*(1+'S&S'!$E$208)+AR234*(1+'S&S'!$E$210)+SUM(AR125*(1+'S&S'!$E$168),AR126*(1+'S&S'!$E$170),AR127*(1+'S&S'!$E$172),AR128*(1+'S&S'!$E$174),AR129*(1+'S&S'!$E$176),AR130*(1+'S&S'!$E$178),AR131*(1+'S&S'!$E$180),AR132*(1+'S&S'!$E$182),AR133*(1+'S&S'!$E$184),AR134*(1+'S&S'!$E$186),AR135*(1+'S&S'!$E$188),AR136*(1+'S&S'!$E$190),AR137*(1+'S&S'!$E$192),AR138*(1+'S&S'!$E$194),AR139*(1+'S&S'!$E$196),AR140*(1+'S&S'!$E$198),AR141*(1+'S&S'!$E$200),AR142*(1+'S&S'!$E$202),AR143*(1+'S&S'!$E$204),AR144*(1+'S&S'!$E$206))","v":0},{"$f":"-AS$190*(1+'S&S'!$E$164)+AS$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AS$218*(1+'S&S'!$E$166)+AS233*(1+'S&S'!$E$208)+AS234*(1+'S&S'!$E$210)+SUM(AS125*(1+'S&S'!$E$168),AS126*(1+'S&S'!$E$170),AS127*(1+'S&S'!$E$172),AS128*(1+'S&S'!$E$174),AS129*(1+'S&S'!$E$176),AS130*(1+'S&S'!$E$178),AS131*(1+'S&S'!$E$180),AS132*(1+'S&S'!$E$182),AS133*(1+'S&S'!$E$184),AS134*(1+'S&S'!$E$186),AS135*(1+'S&S'!$E$188),AS136*(1+'S&S'!$E$190),AS137*(1+'S&S'!$E$192),AS138*(1+'S&S'!$E$194),AS139*(1+'S&S'!$E$196),AS140*(1+'S&S'!$E$198),AS141*(1+'S&S'!$E$200),AS142*(1+'S&S'!$E$202),AS143*(1+'S&S'!$E$204),AS144*(1+'S&S'!$E$206))","v":0},{"$f":"-AT$190*(1+'S&S'!$E$164)+AT$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AT$218*(1+'S&S'!$E$166)+AT233*(1+'S&S'!$E$208)+AT234*(1+'S&S'!$E$210)+SUM(AT125*(1+'S&S'!$E$168),AT126*(1+'S&S'!$E$170),AT127*(1+'S&S'!$E$172),AT128*(1+'S&S'!$E$174),AT129*(1+'S&S'!$E$176),AT130*(1+'S&S'!$E$178),AT131*(1+'S&S'!$E$180),AT132*(1+'S&S'!$E$182),AT133*(1+'S&S'!$E$184),AT134*(1+'S&S'!$E$186),AT135*(1+'S&S'!$E$188),AT136*(1+'S&S'!$E$190),AT137*(1+'S&S'!$E$192),AT138*(1+'S&S'!$E$194),AT139*(1+'S&S'!$E$196),AT140*(1+'S&S'!$E$198),AT141*(1+'S&S'!$E$200),AT142*(1+'S&S'!$E$202),AT143*(1+'S&S'!$E$204),AT144*(1+'S&S'!$E$206))","v":0},{"$f":"-AU$190*(1+'S&S'!$E$164)+AU$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AU$218*(1+'S&S'!$E$166)+AU233*(1+'S&S'!$E$208)+AU234*(1+'S&S'!$E$210)+SUM(AU125*(1+'S&S'!$E$168),AU126*(1+'S&S'!$E$170),AU127*(1+'S&S'!$E$172),AU128*(1+'S&S'!$E$174),AU129*(1+'S&S'!$E$176),AU130*(1+'S&S'!$E$178),AU131*(1+'S&S'!$E$180),AU132*(1+'S&S'!$E$182),AU133*(1+'S&S'!$E$184),AU134*(1+'S&S'!$E$186),AU135*(1+'S&S'!$E$188),AU136*(1+'S&S'!$E$190),AU137*(1+'S&S'!$E$192),AU138*(1+'S&S'!$E$194),AU139*(1+'S&S'!$E$196),AU140*(1+'S&S'!$E$198),AU141*(1+'S&S'!$E$200),AU142*(1+'S&S'!$E$202),AU143*(1+'S&S'!$E$204),AU144*(1+'S&S'!$E$206))","v":0},{"$f":"-AV$190*(1+'S&S'!$E$164)+AV$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AV$218*(1+'S&S'!$E$166)+AV233*(1+'S&S'!$E$208)+AV234*(1+'S&S'!$E$210)+SUM(AV125*(1+'S&S'!$E$168),AV126*(1+'S&S'!$E$170),AV127*(1+'S&S'!$E$172),AV128*(1+'S&S'!$E$174),AV129*(1+'S&S'!$E$176),AV130*(1+'S&S'!$E$178),AV131*(1+'S&S'!$E$180),AV132*(1+'S&S'!$E$182),AV133*(1+'S&S'!$E$184),AV134*(1+'S&S'!$E$186),AV135*(1+'S&S'!$E$188),AV136*(1+'S&S'!$E$190),AV137*(1+'S&S'!$E$192),AV138*(1+'S&S'!$E$194),AV139*(1+'S&S'!$E$196),AV140*(1+'S&S'!$E$198),AV141*(1+'S&S'!$E$200),AV142*(1+'S&S'!$E$202),AV143*(1+'S&S'!$E$204),AV144*(1+'S&S'!$E$206))","v":0},{"$f":"-AW$190*(1+'S&S'!$E$164)+AW$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AW$218*(1+'S&S'!$E$166)+AW233*(1+'S&S'!$E$208)+AW234*(1+'S&S'!$E$210)+SUM(AW125*(1+'S&S'!$E$168),AW126*(1+'S&S'!$E$170),AW127*(1+'S&S'!$E$172),AW128*(1+'S&S'!$E$174),AW129*(1+'S&S'!$E$176),AW130*(1+'S&S'!$E$178),AW131*(1+'S&S'!$E$180),AW132*(1+'S&S'!$E$182),AW133*(1+'S&S'!$E$184),AW134*(1+'S&S'!$E$186),AW135*(1+'S&S'!$E$188),AW136*(1+'S&S'!$E$190),AW137*(1+'S&S'!$E$192),AW138*(1+'S&S'!$E$194),AW139*(1+'S&S'!$E$196),AW140*(1+'S&S'!$E$198),AW141*(1+'S&S'!$E$200),AW142*(1+'S&S'!$E$202),AW143*(1+'S&S'!$E$204),AW144*(1+'S&S'!$E$206))","v":0},{"$f":"-AX$190*(1+'S&S'!$E$164)+AX$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AX$218*(1+'S&S'!$E$166)+AX233*(1+'S&S'!$E$208)+AX234*(1+'S&S'!$E$210)+SUM(AX125*(1+'S&S'!$E$168),AX126*(1+'S&S'!$E$170),AX127*(1+'S&S'!$E$172),AX128*(1+'S&S'!$E$174),AX129*(1+'S&S'!$E$176),AX130*(1+'S&S'!$E$178),AX131*(1+'S&S'!$E$180),AX132*(1+'S&S'!$E$182),AX133*(1+'S&S'!$E$184),AX134*(1+'S&S'!$E$186),AX135*(1+'S&S'!$E$188),AX136*(1+'S&S'!$E$190),AX137*(1+'S&S'!$E$192),AX138*(1+'S&S'!$E$194),AX139*(1+'S&S'!$E$196),AX140*(1+'S&S'!$E$198),AX141*(1+'S&S'!$E$200),AX142*(1+'S&S'!$E$202),AX143*(1+'S&S'!$E$204),AX144*(1+'S&S'!$E$206))","v":0},{"$f":"-AY$190*(1+'S&S'!$E$164)+AY$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AY$218*(1+'S&S'!$E$166)+AY233*(1+'S&S'!$E$208)+AY234*(1+'S&S'!$E$210)+SUM(AY125*(1+'S&S'!$E$168),AY126*(1+'S&S'!$E$170),AY127*(1+'S&S'!$E$172),AY128*(1+'S&S'!$E$174),AY129*(1+'S&S'!$E$176),AY130*(1+'S&S'!$E$178),AY131*(1+'S&S'!$E$180),AY132*(1+'S&S'!$E$182),AY133*(1+'S&S'!$E$184),AY134*(1+'S&S'!$E$186),AY135*(1+'S&S'!$E$188),AY136*(1+'S&S'!$E$190),AY137*(1+'S&S'!$E$192),AY138*(1+'S&S'!$E$194),AY139*(1+'S&S'!$E$196),AY140*(1+'S&S'!$E$198),AY141*(1+'S&S'!$E$200),AY142*(1+'S&S'!$E$202),AY143*(1+'S&S'!$E$204),AY144*(1+'S&S'!$E$206))","v":0},{"$f":"-AZ$190*(1+'S&S'!$E$164)+AZ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AZ$218*(1+'S&S'!$E$166)+AZ233*(1+'S&S'!$E$208)+AZ234*(1+'S&S'!$E$210)+SUM(AZ125*(1+'S&S'!$E$168),AZ126*(1+'S&S'!$E$170),AZ127*(1+'S&S'!$E$172),AZ128*(1+'S&S'!$E$174),AZ129*(1+'S&S'!$E$176),AZ130*(1+'S&S'!$E$178),AZ131*(1+'S&S'!$E$180),AZ132*(1+'S&S'!$E$182),AZ133*(1+'S&S'!$E$184),AZ134*(1+'S&S'!$E$186),AZ135*(1+'S&S'!$E$188),AZ136*(1+'S&S'!$E$190),AZ137*(1+'S&S'!$E$192),AZ138*(1+'S&S'!$E$194),AZ139*(1+'S&S'!$E$196),AZ140*(1+'S&S'!$E$198),AZ141*(1+'S&S'!$E$200),AZ142*(1+'S&S'!$E$202),AZ143*(1+'S&S'!$E$204),AZ144*(1+'S&S'!$E$206))","v":0},{"$f":"-BA$190*(1+'S&S'!$E$164)+BA$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BA$218*(1+'S&S'!$E$166)+BA233*(1+'S&S'!$E$208)+BA234*(1+'S&S'!$E$210)+SUM(BA125*(1+'S&S'!$E$168),BA126*(1+'S&S'!$E$170),BA127*(1+'S&S'!$E$172),BA128*(1+'S&S'!$E$174),BA129*(1+'S&S'!$E$176),BA130*(1+'S&S'!$E$178),BA131*(1+'S&S'!$E$180),BA132*(1+'S&S'!$E$182),BA133*(1+'S&S'!$E$184),BA134*(1+'S&S'!$E$186),BA135*(1+'S&S'!$E$188),BA136*(1+'S&S'!$E$190),BA137*(1+'S&S'!$E$192),BA138*(1+'S&S'!$E$194),BA139*(1+'S&S'!$E$196),BA140*(1+'S&S'!$E$198),BA141*(1+'S&S'!$E$200),BA142*(1+'S&S'!$E$202),BA143*(1+'S&S'!$E$204),BA144*(1+'S&S'!$E$206))","v":0},{"$f":"-BB$190*(1+'S&S'!$E$164)+BB$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BB$218*(1+'S&S'!$E$166)+BB233*(1+'S&S'!$E$208)+BB234*(1+'S&S'!$E$210)+SUM(BB125*(1+'S&S'!$E$168),BB126*(1+'S&S'!$E$170),BB127*(1+'S&S'!$E$172),BB128*(1+'S&S'!$E$174),BB129*(1+'S&S'!$E$176),BB130*(1+'S&S'!$E$178),BB131*(1+'S&S'!$E$180),BB132*(1+'S&S'!$E$182),BB133*(1+'S&S'!$E$184),BB134*(1+'S&S'!$E$186),BB135*(1+'S&S'!$E$188),BB136*(1+'S&S'!$E$190),BB137*(1+'S&S'!$E$192),BB138*(1+'S&S'!$E$194),BB139*(1+'S&S'!$E$196),BB140*(1+'S&S'!$E$198),BB141*(1+'S&S'!$E$200),BB142*(1+'S&S'!$E$202),BB143*(1+'S&S'!$E$204),BB144*(1+'S&S'!$E$206))","v":0},{"$f":"-BC$190*(1+'S&S'!$E$164)+BC$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BC$218*(1+'S&S'!$E$166)+BC233*(1+'S&S'!$E$208)+BC234*(1+'S&S'!$E$210)+SUM(BC125*(1+'S&S'!$E$168),BC126*(1+'S&S'!$E$170),BC127*(1+'S&S'!$E$172),BC128*(1+'S&S'!$E$174),BC129*(1+'S&S'!$E$176),BC130*(1+'S&S'!$E$178),BC131*(1+'S&S'!$E$180),BC132*(1+'S&S'!$E$182),BC133*(1+'S&S'!$E$184),BC134*(1+'S&S'!$E$186),BC135*(1+'S&S'!$E$188),BC136*(1+'S&S'!$E$190),BC137*(1+'S&S'!$E$192),BC138*(1+'S&S'!$E$194),BC139*(1+'S&S'!$E$196),BC140*(1+'S&S'!$E$198),BC141*(1+'S&S'!$E$200),BC142*(1+'S&S'!$E$202),BC143*(1+'S&S'!$E$204),BC144*(1+'S&S'!$E$206))","v":0},{"$f":"-BD$190*(1+'S&S'!$E$164)+BD$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BD$218*(1+'S&S'!$E$166)+BD233*(1+'S&S'!$E$208)+BD234*(1+'S&S'!$E$210)+SUM(BD125*(1+'S&S'!$E$168),BD126*(1+'S&S'!$E$170),BD127*(1+'S&S'!$E$172),BD128*(1+'S&S'!$E$174),BD129*(1+'S&S'!$E$176),BD130*(1+'S&S'!$E$178),BD131*(1+'S&S'!$E$180),BD132*(1+'S&S'!$E$182),BD133*(1+'S&S'!$E$184),BD134*(1+'S&S'!$E$186),BD135*(1+'S&S'!$E$188),BD136*(1+'S&S'!$E$190),BD137*(1+'S&S'!$E$192),BD138*(1+'S&S'!$E$194),BD139*(1+'S&S'!$E$196),BD140*(1+'S&S'!$E$198),BD141*(1+'S&S'!$E$200),BD142*(1+'S&S'!$E$202),BD143*(1+'S&S'!$E$204),BD144*(1+'S&S'!$E$206))","v":0},{"$f":"-BE$190*(1+'S&S'!$E$164)+BE$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BE$218*(1+'S&S'!$E$166)+BE233*(1+'S&S'!$E$208)+BE234*(1+'S&S'!$E$210)+SUM(BE125*(1+'S&S'!$E$168),BE126*(1+'S&S'!$E$170),BE127*(1+'S&S'!$E$172),BE128*(1+'S&S'!$E$174),BE129*(1+'S&S'!$E$176),BE130*(1+'S&S'!$E$178),BE131*(1+'S&S'!$E$180),BE132*(1+'S&S'!$E$182),BE133*(1+'S&S'!$E$184),BE134*(1+'S&S'!$E$186),BE135*(1+'S&S'!$E$188),BE136*(1+'S&S'!$E$190),BE137*(1+'S&S'!$E$192),BE138*(1+'S&S'!$E$194),BE139*(1+'S&S'!$E$196),BE140*(1+'S&S'!$E$198),BE141*(1+'S&S'!$E$200),BE142*(1+'S&S'!$E$202),BE143*(1+'S&S'!$E$204),BE144*(1+'S&S'!$E$206))","v":0},{"$f":"-BF$190*(1+'S&S'!$E$164)+BF$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BF$218*(1+'S&S'!$E$166)+BF233*(1+'S&S'!$E$208)+BF234*(1+'S&S'!$E$210)+SUM(BF125*(1+'S&S'!$E$168),BF126*(1+'S&S'!$E$170),BF127*(1+'S&S'!$E$172),BF128*(1+'S&S'!$E$174),BF129*(1+'S&S'!$E$176),BF130*(1+'S&S'!$E$178),BF131*(1+'S&S'!$E$180),BF132*(1+'S&S'!$E$182),BF133*(1+'S&S'!$E$184),BF134*(1+'S&S'!$E$186),BF135*(1+'S&S'!$E$188),BF136*(1+'S&S'!$E$190),BF137*(1+'S&S'!$E$192),BF138*(1+'S&S'!$E$194),BF139*(1+'S&S'!$E$196),BF140*(1+'S&S'!$E$198),BF141*(1+'S&S'!$E$200),BF142*(1+'S&S'!$E$202),BF143*(1+'S&S'!$E$204),BF144*(1+'S&S'!$E$206))","v":0},{"$f":"-BG$190*(1+'S&S'!$E$164)+BG$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BG$218*(1+'S&S'!$E$166)+BG233*(1+'S&S'!$E$208)+BG234*(1+'S&S'!$E$210)+SUM(BG125*(1+'S&S'!$E$168),BG126*(1+'S&S'!$E$170),BG127*(1+'S&S'!$E$172),BG128*(1+'S&S'!$E$174),BG129*(1+'S&S'!$E$176),BG130*(1+'S&S'!$E$178),BG131*(1+'S&S'!$E$180),BG132*(1+'S&S'!$E$182),BG133*(1+'S&S'!$E$184),BG134*(1+'S&S'!$E$186),BG135*(1+'S&S'!$E$188),BG136*(1+'S&S'!$E$190),BG137*(1+'S&S'!$E$192),BG138*(1+'S&S'!$E$194),BG139*(1+'S&S'!$E$196),BG140*(1+'S&S'!$E$198),BG141*(1+'S&S'!$E$200),BG142*(1+'S&S'!$E$202),BG143*(1+'S&S'!$E$204),BG144*(1+'S&S'!$E$206))","v":0},{"$f":"-BH$190*(1+'S&S'!$E$164)+BH$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BH$218*(1+'S&S'!$E$166)+BH233*(1+'S&S'!$E$208)+BH234*(1+'S&S'!$E$210)+SUM(BH125*(1+'S&S'!$E$168),BH126*(1+'S&S'!$E$170),BH127*(1+'S&S'!$E$172),BH128*(1+'S&S'!$E$174),BH129*(1+'S&S'!$E$176),BH130*(1+'S&S'!$E$178),BH131*(1+'S&S'!$E$180),BH132*(1+'S&S'!$E$182),BH133*(1+'S&S'!$E$184),BH134*(1+'S&S'!$E$186),BH135*(1+'S&S'!$E$188),BH136*(1+'S&S'!$E$190),BH137*(1+'S&S'!$E$192),BH138*(1+'S&S'!$E$194),BH139*(1+'S&S'!$E$196),BH140*(1+'S&S'!$E$198),BH141*(1+'S&S'!$E$200),BH142*(1+'S&S'!$E$202),BH143*(1+'S&S'!$E$204),BH144*(1+'S&S'!$E$206))","v":0},{"$f":"-BI$190*(1+'S&S'!$E$164)+BI$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BI$218*(1+'S&S'!$E$166)+BI233*(1+'S&S'!$E$208)+BI234*(1+'S&S'!$E$210)+SUM(BI125*(1+'S&S'!$E$168),BI126*(1+'S&S'!$E$170),BI127*(1+'S&S'!$E$172),BI128*(1+'S&S'!$E$174),BI129*(1+'S&S'!$E$176),BI130*(1+'S&S'!$E$178),BI131*(1+'S&S'!$E$180),BI132*(1+'S&S'!$E$182),BI133*(1+'S&S'!$E$184),BI134*(1+'S&S'!$E$186),BI135*(1+'S&S'!$E$188),BI136*(1+'S&S'!$E$190),BI137*(1+'S&S'!$E$192),BI138*(1+'S&S'!$E$194),BI139*(1+'S&S'!$E$196),BI140*(1+'S&S'!$E$198),BI141*(1+'S&S'!$E$200),BI142*(1+'S&S'!$E$202),BI143*(1+'S&S'!$E$204),BI144*(1+'S&S'!$E$206))","v":0},{"$f":"-BJ$190*(1+'S&S'!$E$164)+BJ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BJ$218*(1+'S&S'!$E$166)+BJ233*(1+'S&S'!$E$208)+BJ234*(1+'S&S'!$E$210)+SUM(BJ125*(1+'S&S'!$E$168),BJ126*(1+'S&S'!$E$170),BJ127*(1+'S&S'!$E$172),BJ128*(1+'S&S'!$E$174),BJ129*(1+'S&S'!$E$176),BJ130*(1+'S&S'!$E$178),BJ131*(1+'S&S'!$E$180),BJ132*(1+'S&S'!$E$182),BJ133*(1+'S&S'!$E$184),BJ134*(1+'S&S'!$E$186),BJ135*(1+'S&S'!$E$188),BJ136*(1+'S&S'!$E$190),BJ137*(1+'S&S'!$E$192),BJ138*(1+'S&S'!$E$194),BJ139*(1+'S&S'!$E$196),BJ140*(1+'S&S'!$E$198),BJ141*(1+'S&S'!$E$200),BJ142*(1+'S&S'!$E$202),BJ143*(1+'S&S'!$E$204),BJ144*(1+'S&S'!$E$206))","v":0},{"$f":"-BK$190*(1+'S&S'!$E$164)+BK$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BK$218*(1+'S&S'!$E$166)+BK233*(1+'S&S'!$E$208)+BK234*(1+'S&S'!$E$210)+SUM(BK125*(1+'S&S'!$E$168),BK126*(1+'S&S'!$E$170),BK127*(1+'S&S'!$E$172),BK128*(1+'S&S'!$E$174),BK129*(1+'S&S'!$E$176),BK130*(1+'S&S'!$E$178),BK131*(1+'S&S'!$E$180),BK132*(1+'S&S'!$E$182),BK133*(1+'S&S'!$E$184),BK134*(1+'S&S'!$E$186),BK135*(1+'S&S'!$E$188),BK136*(1+'S&S'!$E$190),BK137*(1+'S&S'!$E$192),BK138*(1+'S&S'!$E$194),BK139*(1+'S&S'!$E$196),BK140*(1+'S&S'!$E$198),BK141*(1+'S&S'!$E$200),BK142*(1+'S&S'!$E$202),BK143*(1+'S&S'!$E$204),BK144*(1+'S&S'!$E$206))","v":0},{"$f":"-BL$190*(1+'S&S'!$E$164)+BL$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BL$218*(1+'S&S'!$E$166)+BL233*(1+'S&S'!$E$208)+BL234*(1+'S&S'!$E$210)+SUM(BL125*(1+'S&S'!$E$168),BL126*(1+'S&S'!$E$170),BL127*(1+'S&S'!$E$172),BL128*(1+'S&S'!$E$174),BL129*(1+'S&S'!$E$176),BL130*(1+'S&S'!$E$178),BL131*(1+'S&S'!$E$180),BL132*(1+'S&S'!$E$182),BL133*(1+'S&S'!$E$184),BL134*(1+'S&S'!$E$186),BL135*(1+'S&S'!$E$188),BL136*(1+'S&S'!$E$190),BL137*(1+'S&S'!$E$192),BL138*(1+'S&S'!$E$194),BL139*(1+'S&S'!$E$196),BL140*(1+'S&S'!$E$198),BL141*(1+'S&S'!$E$200),BL142*(1+'S&S'!$E$202),BL143*(1+'S&S'!$E$204),BL144*(1+'S&S'!$E$206))","v":0},{"$f":"-BM$190*(1+'S&S'!$E$164)+BM$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BM$218*(1+'S&S'!$E$166)+BM233*(1+'S&S'!$E$208)+BM234*(1+'S&S'!$E$210)+SUM(BM125*(1+'S&S'!$E$168),BM126*(1+'S&S'!$E$170),BM127*(1+'S&S'!$E$172),BM128*(1+'S&S'!$E$174),BM129*(1+'S&S'!$E$176),BM130*(1+'S&S'!$E$178),BM131*(1+'S&S'!$E$180),BM132*(1+'S&S'!$E$182),BM133*(1+'S&S'!$E$184),BM134*(1+'S&S'!$E$186),BM135*(1+'S&S'!$E$188),BM136*(1+'S&S'!$E$190),BM137*(1+'S&S'!$E$192),BM138*(1+'S&S'!$E$194),BM139*(1+'S&S'!$E$196),BM140*(1+'S&S'!$E$198),BM141*(1+'S&S'!$E$200),BM142*(1+'S&S'!$E$202),BM143*(1+'S&S'!$E$204),BM144*(1+'S&S'!$E$206))","v":0},{"$f":"-BN$190*(1+'S&S'!$E$164)+BN$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BN$218*(1+'S&S'!$E$166)+BN233*(1+'S&S'!$E$208)+BN234*(1+'S&S'!$E$210)+SUM(BN125*(1+'S&S'!$E$168),BN126*(1+'S&S'!$E$170),BN127*(1+'S&S'!$E$172),BN128*(1+'S&S'!$E$174),BN129*(1+'S&S'!$E$176),BN130*(1+'S&S'!$E$178),BN131*(1+'S&S'!$E$180),BN132*(1+'S&S'!$E$182),BN133*(1+'S&S'!$E$184),BN134*(1+'S&S'!$E$186),BN135*(1+'S&S'!$E$188),BN136*(1+'S&S'!$E$190),BN137*(1+'S&S'!$E$192),BN138*(1+'S&S'!$E$194),BN139*(1+'S&S'!$E$196),BN140*(1+'S&S'!$E$198),BN141*(1+'S&S'!$E$200),BN142*(1+'S&S'!$E$202),BN143*(1+'S&S'!$E$204),BN144*(1+'S&S'!$E$206))","v":0},{"$f":"-BO$190*(1+'S&S'!$E$164)+BO$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BO$218*(1+'S&S'!$E$166)+BO233*(1+'S&S'!$E$208)+BO234*(1+'S&S'!$E$210)+SUM(BO125*(1+'S&S'!$E$168),BO126*(1+'S&S'!$E$170),BO127*(1+'S&S'!$E$172),BO128*(1+'S&S'!$E$174),BO129*(1+'S&S'!$E$176),BO130*(1+'S&S'!$E$178),BO131*(1+'S&S'!$E$180),BO132*(1+'S&S'!$E$182),BO133*(1+'S&S'!$E$184),BO134*(1+'S&S'!$E$186),BO135*(1+'S&S'!$E$188),BO136*(1+'S&S'!$E$190),BO137*(1+'S&S'!$E$192),BO138*(1+'S&S'!$E$194),BO139*(1+'S&S'!$E$196),BO140*(1+'S&S'!$E$198),BO141*(1+'S&S'!$E$200),BO142*(1+'S&S'!$E$202),BO143*(1+'S&S'!$E$204),BO144*(1+'S&S'!$E$206))","v":0},{"$f":"-BP$190*(1+'S&S'!$E$164)+BP$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BP$218*(1+'S&S'!$E$166)+BP233*(1+'S&S'!$E$208)+BP234*(1+'S&S'!$E$210)+SUM(BP125*(1+'S&S'!$E$168),BP126*(1+'S&S'!$E$170),BP127*(1+'S&S'!$E$172),BP128*(1+'S&S'!$E$174),BP129*(1+'S&S'!$E$176),BP130*(1+'S&S'!$E$178),BP131*(1+'S&S'!$E$180),BP132*(1+'S&S'!$E$182),BP133*(1+'S&S'!$E$184),BP134*(1+'S&S'!$E$186),BP135*(1+'S&S'!$E$188),BP136*(1+'S&S'!$E$190),BP137*(1+'S&S'!$E$192),BP138*(1+'S&S'!$E$194),BP139*(1+'S&S'!$E$196),BP140*(1+'S&S'!$E$198),BP141*(1+'S&S'!$E$200),BP142*(1+'S&S'!$E$202),BP143*(1+'S&S'!$E$204),BP144*(1+'S&S'!$E$206))","v":0},{"$f":"-BQ$190*(1+'S&S'!$E$164)+BQ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BQ$218*(1+'S&S'!$E$166)+BQ233*(1+'S&S'!$E$208)+BQ234*(1+'S&S'!$E$210)+SUM(BQ125*(1+'S&S'!$E$168),BQ126*(1+'S&S'!$E$170),BQ127*(1+'S&S'!$E$172),BQ128*(1+'S&S'!$E$174),BQ129*(1+'S&S'!$E$176),BQ130*(1+'S&S'!$E$178),BQ131*(1+'S&S'!$E$180),BQ132*(1+'S&S'!$E$182),BQ133*(1+'S&S'!$E$184),BQ134*(1+'S&S'!$E$186),BQ135*(1+'S&S'!$E$188),BQ136*(1+'S&S'!$E$190),BQ137*(1+'S&S'!$E$192),BQ138*(1+'S&S'!$E$194),BQ139*(1+'S&S'!$E$196),BQ140*(1+'S&S'!$E$198),BQ141*(1+'S&S'!$E$200),BQ142*(1+'S&S'!$E$202),BQ143*(1+'S&S'!$E$204),BQ144*(1+'S&S'!$E$206))","v":0},{"$f":"-BR$190*(1+'S&S'!$E$164)+BR$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BR$218*(1+'S&S'!$E$166)+BR233*(1+'S&S'!$E$208)+BR234*(1+'S&S'!$E$210)+SUM(BR125*(1+'S&S'!$E$168),BR126*(1+'S&S'!$E$170),BR127*(1+'S&S'!$E$172),BR128*(1+'S&S'!$E$174),BR129*(1+'S&S'!$E$176),BR130*(1+'S&S'!$E$178),BR131*(1+'S&S'!$E$180),BR132*(1+'S&S'!$E$182),BR133*(1+'S&S'!$E$184),BR134*(1+'S&S'!$E$186),BR135*(1+'S&S'!$E$188),BR136*(1+'S&S'!$E$190),BR137*(1+'S&S'!$E$192),BR138*(1+'S&S'!$E$194),BR139*(1+'S&S'!$E$196),BR140*(1+'S&S'!$E$198),BR141*(1+'S&S'!$E$200),BR142*(1+'S&S'!$E$202),BR143*(1+'S&S'!$E$204),BR144*(1+'S&S'!$E$206))","v":0},{"$f":"-BS$190*(1+'S&S'!$E$164)+BS$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BS$218*(1+'S&S'!$E$166)+BS233*(1+'S&S'!$E$208)+BS234*(1+'S&S'!$E$210)+SUM(BS125*(1+'S&S'!$E$168),BS126*(1+'S&S'!$E$170),BS127*(1+'S&S'!$E$172),BS128*(1+'S&S'!$E$174),BS129*(1+'S&S'!$E$176),BS130*(1+'S&S'!$E$178),BS131*(1+'S&S'!$E$180),BS132*(1+'S&S'!$E$182),BS133*(1+'S&S'!$E$184),BS134*(1+'S&S'!$E$186),BS135*(1+'S&S'!$E$188),BS136*(1+'S&S'!$E$190),BS137*(1+'S&S'!$E$192),BS138*(1+'S&S'!$E$194),BS139*(1+'S&S'!$E$196),BS140*(1+'S&S'!$E$198),BS141*(1+'S&S'!$E$200),BS142*(1+'S&S'!$E$202),BS143*(1+'S&S'!$E$204),BS144*(1+'S&S'!$E$206))","v":0},{"$f":"-BT$190*(1+'S&S'!$E$164)+BT$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BT$218*(1+'S&S'!$E$166)+BT233*(1+'S&S'!$E$208)+BT234*(1+'S&S'!$E$210)+SUM(BT125*(1+'S&S'!$E$168),BT126*(1+'S&S'!$E$170),BT127*(1+'S&S'!$E$172),BT128*(1+'S&S'!$E$174),BT129*(1+'S&S'!$E$176),BT130*(1+'S&S'!$E$178),BT131*(1+'S&S'!$E$180),BT132*(1+'S&S'!$E$182),BT133*(1+'S&S'!$E$184),BT134*(1+'S&S'!$E$186),BT135*(1+'S&S'!$E$188),BT136*(1+'S&S'!$E$190),BT137*(1+'S&S'!$E$192),BT138*(1+'S&S'!$E$194),BT139*(1+'S&S'!$E$196),BT140*(1+'S&S'!$E$198),BT141*(1+'S&S'!$E$200),BT142*(1+'S&S'!$E$202),BT143*(1+'S&S'!$E$204),BT144*(1+'S&S'!$E$206))","v":0},{"$f":"-BU$190*(1+'S&S'!$E$164)+BU$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BU$218*(1+'S&S'!$E$166)+BU233*(1+'S&S'!$E$208)+BU234*(1+'S&S'!$E$210)+SUM(BU125*(1+'S&S'!$E$168),BU126*(1+'S&S'!$E$170),BU127*(1+'S&S'!$E$172),BU128*(1+'S&S'!$E$174),BU129*(1+'S&S'!$E$176),BU130*(1+'S&S'!$E$178),BU131*(1+'S&S'!$E$180),BU132*(1+'S&S'!$E$182),BU133*(1+'S&S'!$E$184),BU134*(1+'S&S'!$E$186),BU135*(1+'S&S'!$E$188),BU136*(1+'S&S'!$E$190),BU137*(1+'S&S'!$E$192),BU138*(1+'S&S'!$E$194),BU139*(1+'S&S'!$E$196),BU140*(1+'S&S'!$E$198),BU141*(1+'S&S'!$E$200),BU142*(1+'S&S'!$E$202),BU143*(1+'S&S'!$E$204),BU144*(1+'S&S'!$E$206))","v":0},{"$f":"-BV$190*(1+'S&S'!$E$164)+BV$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BV$218*(1+'S&S'!$E$166)+BV233*(1+'S&S'!$E$208)+BV234*(1+'S&S'!$E$210)+SUM(BV125*(1+'S&S'!$E$168),BV126*(1+'S&S'!$E$170),BV127*(1+'S&S'!$E$172),BV128*(1+'S&S'!$E$174),BV129*(1+'S&S'!$E$176),BV130*(1+'S&S'!$E$178),BV131*(1+'S&S'!$E$180),BV132*(1+'S&S'!$E$182),BV133*(1+'S&S'!$E$184),BV134*(1+'S&S'!$E$186),BV135*(1+'S&S'!$E$188),BV136*(1+'S&S'!$E$190),BV137*(1+'S&S'!$E$192),BV138*(1+'S&S'!$E$194),BV139*(1+'S&S'!$E$196),BV140*(1+'S&S'!$E$198),BV141*(1+'S&S'!$E$200),BV142*(1+'S&S'!$E$202),BV143*(1+'S&S'!$E$204),BV144*(1+'S&S'!$E$206))","v":0},{"$f":"-BW$190*(1+'S&S'!$E$164)+BW$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BW$218*(1+'S&S'!$E$166)+BW233*(1+'S&S'!$E$208)+BW234*(1+'S&S'!$E$210)+SUM(BW125*(1+'S&S'!$E$168),BW126*(1+'S&S'!$E$170),BW127*(1+'S&S'!$E$172),BW128*(1+'S&S'!$E$174),BW129*(1+'S&S'!$E$176),BW130*(1+'S&S'!$E$178),BW131*(1+'S&S'!$E$180),BW132*(1+'S&S'!$E$182),BW133*(1+'S&S'!$E$184),BW134*(1+'S&S'!$E$186),BW135*(1+'S&S'!$E$188),BW136*(1+'S&S'!$E$190),BW137*(1+'S&S'!$E$192),BW138*(1+'S&S'!$E$194),BW139*(1+'S&S'!$E$196),BW140*(1+'S&S'!$E$198),BW141*(1+'S&S'!$E$200),BW142*(1+'S&S'!$E$202),BW143*(1+'S&S'!$E$204),BW144*(1+'S&S'!$E$206))","v":0},{"$f":"-BX$190*(1+'S&S'!$E$164)+BX$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BX$218*(1+'S&S'!$E$166)+BX233*(1+'S&S'!$E$208)+BX234*(1+'S&S'!$E$210)+SUM(BX125*(1+'S&S'!$E$168),BX126*(1+'S&S'!$E$170),BX127*(1+'S&S'!$E$172),BX128*(1+'S&S'!$E$174),BX129*(1+'S&S'!$E$176),BX130*(1+'S&S'!$E$178),BX131*(1+'S&S'!$E$180),BX132*(1+'S&S'!$E$182),BX133*(1+'S&S'!$E$184),BX134*(1+'S&S'!$E$186),BX135*(1+'S&S'!$E$188),BX136*(1+'S&S'!$E$190),BX137*(1+'S&S'!$E$192),BX138*(1+'S&S'!$E$194),BX139*(1+'S&S'!$E$196),BX140*(1+'S&S'!$E$198),BX141*(1+'S&S'!$E$200),BX142*(1+'S&S'!$E$202),BX143*(1+'S&S'!$E$204),BX144*(1+'S&S'!$E$206))","v":0},{"$f":"-BY$190*(1+'S&S'!$E$164)+BY$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BY$218*(1+'S&S'!$E$166)+BY233*(1+'S&S'!$E$208)+BY234*(1+'S&S'!$E$210)+SUM(BY125*(1+'S&S'!$E$168),BY126*(1+'S&S'!$E$170),BY127*(1+'S&S'!$E$172),BY128*(1+'S&S'!$E$174),BY129*(1+'S&S'!$E$176),BY130*(1+'S&S'!$E$178),BY131*(1+'S&S'!$E$180),BY132*(1+'S&S'!$E$182),BY133*(1+'S&S'!$E$184),BY134*(1+'S&S'!$E$186),BY135*(1+'S&S'!$E$188),BY136*(1+'S&S'!$E$190),BY137*(1+'S&S'!$E$192),BY138*(1+'S&S'!$E$194),BY139*(1+'S&S'!$E$196),BY140*(1+'S&S'!$E$198),BY141*(1+'S&S'!$E$200),BY142*(1+'S&S'!$E$202),BY143*(1+'S&S'!$E$204),BY144*(1+'S&S'!$E$206))","v":0},{"$f":"-BZ$190*(1+'S&S'!$E$164)+BZ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BZ$218*(1+'S&S'!$E$166)+BZ233*(1+'S&S'!$E$208)+BZ234*(1+'S&S'!$E$210)+SUM(BZ125*(1+'S&S'!$E$168),BZ126*(1+'S&S'!$E$170),BZ127*(1+'S&S'!$E$172),BZ128*(1+'S&S'!$E$174),BZ129*(1+'S&S'!$E$176),BZ130*(1+'S&S'!$E$178),BZ131*(1+'S&S'!$E$180),BZ132*(1+'S&S'!$E$182),BZ133*(1+'S&S'!$E$184),BZ134*(1+'S&S'!$E$186),BZ135*(1+'S&S'!$E$188),BZ136*(1+'S&S'!$E$190),BZ137*(1+'S&S'!$E$192),BZ138*(1+'S&S'!$E$194),BZ139*(1+'S&S'!$E$196),BZ140*(1+'S&S'!$E$198),BZ141*(1+'S&S'!$E$200),BZ142*(1+'S&S'!$E$202),BZ143*(1+'S&S'!$E$204),BZ144*(1+'S&S'!$E$206))","v":0},{"$f":"-CA$190*(1+'S&S'!$E$164)+CA$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CA$218*(1+'S&S'!$E$166)+CA233*(1+'S&S'!$E$208)+CA234*(1+'S&S'!$E$210)+SUM(CA125*(1+'S&S'!$E$168),CA126*(1+'S&S'!$E$170),CA127*(1+'S&S'!$E$172),CA128*(1+'S&S'!$E$174),CA129*(1+'S&S'!$E$176),CA130*(1+'S&S'!$E$178),CA131*(1+'S&S'!$E$180),CA132*(1+'S&S'!$E$182),CA133*(1+'S&S'!$E$184),CA134*(1+'S&S'!$E$186),CA135*(1+'S&S'!$E$188),CA136*(1+'S&S'!$E$190),CA137*(1+'S&S'!$E$192),CA138*(1+'S&S'!$E$194),CA139*(1+'S&S'!$E$196),CA140*(1+'S&S'!$E$198),CA141*(1+'S&S'!$E$200),CA142*(1+'S&S'!$E$202),CA143*(1+'S&S'!$E$204),CA144*(1+'S&S'!$E$206))","v":0},{"$f":"-CB$190*(1+'S&S'!$E$164)+CB$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CB$218*(1+'S&S'!$E$166)+CB233*(1+'S&S'!$E$208)+CB234*(1+'S&S'!$E$210)+SUM(CB125*(1+'S&S'!$E$168),CB126*(1+'S&S'!$E$170),CB127*(1+'S&S'!$E$172),CB128*(1+'S&S'!$E$174),CB129*(1+'S&S'!$E$176),CB130*(1+'S&S'!$E$178),CB131*(1+'S&S'!$E$180),CB132*(1+'S&S'!$E$182),CB133*(1+'S&S'!$E$184),CB134*(1+'S&S'!$E$186),CB135*(1+'S&S'!$E$188),CB136*(1+'S&S'!$E$190),CB137*(1+'S&S'!$E$192),CB138*(1+'S&S'!$E$194),CB139*(1+'S&S'!$E$196),CB140*(1+'S&S'!$E$198),CB141*(1+'S&S'!$E$200),CB142*(1+'S&S'!$E$202),CB143*(1+'S&S'!$E$204),CB144*(1+'S&S'!$E$206))","v":0},{"$f":"-CC$190*(1+'S&S'!$E$164)+CC$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CC$218*(1+'S&S'!$E$166)+CC233*(1+'S&S'!$E$208)+CC234*(1+'S&S'!$E$210)+SUM(CC125*(1+'S&S'!$E$168),CC126*(1+'S&S'!$E$170),CC127*(1+'S&S'!$E$172),CC128*(1+'S&S'!$E$174),CC129*(1+'S&S'!$E$176),CC130*(1+'S&S'!$E$178),CC131*(1+'S&S'!$E$180),CC132*(1+'S&S'!$E$182),CC133*(1+'S&S'!$E$184),CC134*(1+'S&S'!$E$186),CC135*(1+'S&S'!$E$188),CC136*(1+'S&S'!$E$190),CC137*(1+'S&S'!$E$192),CC138*(1+'S&S'!$E$194),CC139*(1+'S&S'!$E$196),CC140*(1+'S&S'!$E$198),CC141*(1+'S&S'!$E$200),CC142*(1+'S&S'!$E$202),CC143*(1+'S&S'!$E$204),CC144*(1+'S&S'!$E$206))","v":0},{"$f":"-CD$190*(1+'S&S'!$E$164)+CD$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CD$218*(1+'S&S'!$E$166)+CD233*(1+'S&S'!$E$208)+CD234*(1+'S&S'!$E$210)+SUM(CD125*(1+'S&S'!$E$168),CD126*(1+'S&S'!$E$170),CD127*(1+'S&S'!$E$172),CD128*(1+'S&S'!$E$174),CD129*(1+'S&S'!$E$176),CD130*(1+'S&S'!$E$178),CD131*(1+'S&S'!$E$180),CD132*(1+'S&S'!$E$182),CD133*(1+'S&S'!$E$184),CD134*(1+'S&S'!$E$186),CD135*(1+'S&S'!$E$188),CD136*(1+'S&S'!$E$190),CD137*(1+'S&S'!$E$192),CD138*(1+'S&S'!$E$194),CD139*(1+'S&S'!$E$196),CD140*(1+'S&S'!$E$198),CD141*(1+'S&S'!$E$200),CD142*(1+'S&S'!$E$202),CD143*(1+'S&S'!$E$204),CD144*(1+'S&S'!$E$206))","v":0},{"$f":"-CE$190*(1+'S&S'!$E$164)+CE$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CE$218*(1+'S&S'!$E$166)+CE233*(1+'S&S'!$E$208)+CE234*(1+'S&S'!$E$210)+SUM(CE125*(1+'S&S'!$E$168),CE126*(1+'S&S'!$E$170),CE127*(1+'S&S'!$E$172),CE128*(1+'S&S'!$E$174),CE129*(1+'S&S'!$E$176),CE130*(1+'S&S'!$E$178),CE131*(1+'S&S'!$E$180),CE132*(1+'S&S'!$E$182),CE133*(1+'S&S'!$E$184),CE134*(1+'S&S'!$E$186),CE135*(1+'S&S'!$E$188),CE136*(1+'S&S'!$E$190),CE137*(1+'S&S'!$E$192),CE138*(1+'S&S'!$E$194),CE139*(1+'S&S'!$E$196),CE140*(1+'S&S'!$E$198),CE141*(1+'S&S'!$E$200),CE142*(1+'S&S'!$E$202),CE143*(1+'S&S'!$E$204),CE144*(1+'S&S'!$E$206))","v":0},{"$f":"-CF$190*(1+'S&S'!$E$164)+CF$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CF$218*(1+'S&S'!$E$166)+CF233*(1+'S&S'!$E$208)+CF234*(1+'S&S'!$E$210)+SUM(CF125*(1+'S&S'!$E$168),CF126*(1+'S&S'!$E$170),CF127*(1+'S&S'!$E$172),CF128*(1+'S&S'!$E$174),CF129*(1+'S&S'!$E$176),CF130*(1+'S&S'!$E$178),CF131*(1+'S&S'!$E$180),CF132*(1+'S&S'!$E$182),CF133*(1+'S&S'!$E$184),CF134*(1+'S&S'!$E$186),CF135*(1+'S&S'!$E$188),CF136*(1+'S&S'!$E$190),CF137*(1+'S&S'!$E$192),CF138*(1+'S&S'!$E$194),CF139*(1+'S&S'!$E$196),CF140*(1+'S&S'!$E$198),CF141*(1+'S&S'!$E$200),CF142*(1+'S&S'!$E$202),CF143*(1+'S&S'!$E$204),CF144*(1+'S&S'!$E$206))","v":0},{"$f":"-CG$190*(1+'S&S'!$E$164)+CG$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CG$218*(1+'S&S'!$E$166)+CG233*(1+'S&S'!$E$208)+CG234*(1+'S&S'!$E$210)+SUM(CG125*(1+'S&S'!$E$168),CG126*(1+'S&S'!$E$170),CG127*(1+'S&S'!$E$172),CG128*(1+'S&S'!$E$174),CG129*(1+'S&S'!$E$176),CG130*(1+'S&S'!$E$178),CG131*(1+'S&S'!$E$180),CG132*(1+'S&S'!$E$182),CG133*(1+'S&S'!$E$184),CG134*(1+'S&S'!$E$186),CG135*(1+'S&S'!$E$188),CG136*(1+'S&S'!$E$190),CG137*(1+'S&S'!$E$192),CG138*(1+'S&S'!$E$194),CG139*(1+'S&S'!$E$196),CG140*(1+'S&S'!$E$198),CG141*(1+'S&S'!$E$200),CG142*(1+'S&S'!$E$202),CG143*(1+'S&S'!$E$204),CG144*(1+'S&S'!$E$206))","v":0},{"$f":"-CH$190*(1+'S&S'!$E$164)+CH$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CH$218*(1+'S&S'!$E$166)+CH233*(1+'S&S'!$E$208)+CH234*(1+'S&S'!$E$210)+SUM(CH125*(1+'S&S'!$E$168),CH126*(1+'S&S'!$E$170),CH127*(1+'S&S'!$E$172),CH128*(1+'S&S'!$E$174),CH129*(1+'S&S'!$E$176),CH130*(1+'S&S'!$E$178),CH131*(1+'S&S'!$E$180),CH132*(1+'S&S'!$E$182),CH133*(1+'S&S'!$E$184),CH134*(1+'S&S'!$E$186),CH135*(1+'S&S'!$E$188),CH136*(1+'S&S'!$E$190),CH137*(1+'S&S'!$E$192),CH138*(1+'S&S'!$E$194),CH139*(1+'S&S'!$E$196),CH140*(1+'S&S'!$E$198),CH141*(1+'S&S'!$E$200),CH142*(1+'S&S'!$E$202),CH143*(1+'S&S'!$E$204),CH144*(1+'S&S'!$E$206))","v":0},{"$f":"-CI$190*(1+'S&S'!$E$164)+CI$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CI$218*(1+'S&S'!$E$166)+CI233*(1+'S&S'!$E$208)+CI234*(1+'S&S'!$E$210)+SUM(CI125*(1+'S&S'!$E$168),CI126*(1+'S&S'!$E$170),CI127*(1+'S&S'!$E$172),CI128*(1+'S&S'!$E$174),CI129*(1+'S&S'!$E$176),CI130*(1+'S&S'!$E$178),CI131*(1+'S&S'!$E$180),CI132*(1+'S&S'!$E$182),CI133*(1+'S&S'!$E$184),CI134*(1+'S&S'!$E$186),CI135*(1+'S&S'!$E$188),CI136*(1+'S&S'!$E$190),CI137*(1+'S&S'!$E$192),CI138*(1+'S&S'!$E$194),CI139*(1+'S&S'!$E$196),CI140*(1+'S&S'!$E$198),CI141*(1+'S&S'!$E$200),CI142*(1+'S&S'!$E$202),CI143*(1+'S&S'!$E$204),CI144*(1+'S&S'!$E$206))","v":0},{"$f":"-CJ$190*(1+'S&S'!$E$164)+CJ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CJ$218*(1+'S&S'!$E$166)+CJ233*(1+'S&S'!$E$208)+CJ234*(1+'S&S'!$E$210)+SUM(CJ125*(1+'S&S'!$E$168),CJ126*(1+'S&S'!$E$170),CJ127*(1+'S&S'!$E$172),CJ128*(1+'S&S'!$E$174),CJ129*(1+'S&S'!$E$176),CJ130*(1+'S&S'!$E$178),CJ131*(1+'S&S'!$E$180),CJ132*(1+'S&S'!$E$182),CJ133*(1+'S&S'!$E$184),CJ134*(1+'S&S'!$E$186),CJ135*(1+'S&S'!$E$188),CJ136*(1+'S&S'!$E$190),CJ137*(1+'S&S'!$E$192),CJ138*(1+'S&S'!$E$194),CJ139*(1+'S&S'!$E$196),CJ140*(1+'S&S'!$E$198),CJ141*(1+'S&S'!$E$200),CJ142*(1+'S&S'!$E$202),CJ143*(1+'S&S'!$E$204),CJ144*(1+'S&S'!$E$206))","v":0},{"$f":"-CK$190*(1+'S&S'!$E$164)+CK$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CK$218*(1+'S&S'!$E$166)+CK233*(1+'S&S'!$E$208)+CK234*(1+'S&S'!$E$210)+SUM(CK125*(1+'S&S'!$E$168),CK126*(1+'S&S'!$E$170),CK127*(1+'S&S'!$E$172),CK128*(1+'S&S'!$E$174),CK129*(1+'S&S'!$E$176),CK130*(1+'S&S'!$E$178),CK131*(1+'S&S'!$E$180),CK132*(1+'S&S'!$E$182),CK133*(1+'S&S'!$E$184),CK134*(1+'S&S'!$E$186),CK135*(1+'S&S'!$E$188),CK136*(1+'S&S'!$E$190),CK137*(1+'S&S'!$E$192),CK138*(1+'S&S'!$E$194),CK139*(1+'S&S'!$E$196),CK140*(1+'S&S'!$E$198),CK141*(1+'S&S'!$E$200),CK142*(1+'S&S'!$E$202),CK143*(1+'S&S'!$E$204),CK144*(1+'S&S'!$E$206))","v":0},{"$f":"-CL$190*(1+'S&S'!$E$164)+CL$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CL$218*(1+'S&S'!$E$166)+CL233*(1+'S&S'!$E$208)+CL234*(1+'S&S'!$E$210)+SUM(CL125*(1+'S&S'!$E$168),CL126*(1+'S&S'!$E$170),CL127*(1+'S&S'!$E$172),CL128*(1+'S&S'!$E$174),CL129*(1+'S&S'!$E$176),CL130*(1+'S&S'!$E$178),CL131*(1+'S&S'!$E$180),CL132*(1+'S&S'!$E$182),CL133*(1+'S&S'!$E$184),CL134*(1+'S&S'!$E$186),CL135*(1+'S&S'!$E$188),CL136*(1+'S&S'!$E$190),CL137*(1+'S&S'!$E$192),CL138*(1+'S&S'!$E$194),CL139*(1+'S&S'!$E$196),CL140*(1+'S&S'!$E$198),CL141*(1+'S&S'!$E$200),CL142*(1+'S&S'!$E$202),CL143*(1+'S&S'!$E$204),CL144*(1+'S&S'!$E$206))","v":0},{"$f":"-CM$190*(1+'S&S'!$E$164)+CM$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CM$218*(1+'S&S'!$E$166)+CM233*(1+'S&S'!$E$208)+CM234*(1+'S&S'!$E$210)+SUM(CM125*(1+'S&S'!$E$168),CM126*(1+'S&S'!$E$170),CM127*(1+'S&S'!$E$172),CM128*(1+'S&S'!$E$174),CM129*(1+'S&S'!$E$176),CM130*(1+'S&S'!$E$178),CM131*(1+'S&S'!$E$180),CM132*(1+'S&S'!$E$182),CM133*(1+'S&S'!$E$184),CM134*(1+'S&S'!$E$186),CM135*(1+'S&S'!$E$188),CM136*(1+'S&S'!$E$190),CM137*(1+'S&S'!$E$192),CM138*(1+'S&S'!$E$194),CM139*(1+'S&S'!$E$196),CM140*(1+'S&S'!$E$198),CM141*(1+'S&S'!$E$200),CM142*(1+'S&S'!$E$202),CM143*(1+'S&S'!$E$204),CM144*(1+'S&S'!$E$206))","v":0},{"$f":"-CN$190*(1+'S&S'!$E$164)+CN$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CN$218*(1+'S&S'!$E$166)+CN233*(1+'S&S'!$E$208)+CN234*(1+'S&S'!$E$210)+SUM(CN125*(1+'S&S'!$E$168),CN126*(1+'S&S'!$E$170),CN127*(1+'S&S'!$E$172),CN128*(1+'S&S'!$E$174),CN129*(1+'S&S'!$E$176),CN130*(1+'S&S'!$E$178),CN131*(1+'S&S'!$E$180),CN132*(1+'S&S'!$E$182),CN133*(1+'S&S'!$E$184),CN134*(1+'S&S'!$E$186),CN135*(1+'S&S'!$E$188),CN136*(1+'S&S'!$E$190),CN137*(1+'S&S'!$E$192),CN138*(1+'S&S'!$E$194),CN139*(1+'S&S'!$E$196),CN140*(1+'S&S'!$E$198),CN141*(1+'S&S'!$E$200),CN142*(1+'S&S'!$E$202),CN143*(1+'S&S'!$E$204),CN144*(1+'S&S'!$E$206))","v":0},{"$f":"-CO$190*(1+'S&S'!$E$164)+CO$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CO$218*(1+'S&S'!$E$166)+CO233*(1+'S&S'!$E$208)+CO234*(1+'S&S'!$E$210)+SUM(CO125*(1+'S&S'!$E$168),CO126*(1+'S&S'!$E$170),CO127*(1+'S&S'!$E$172),CO128*(1+'S&S'!$E$174),CO129*(1+'S&S'!$E$176),CO130*(1+'S&S'!$E$178),CO131*(1+'S&S'!$E$180),CO132*(1+'S&S'!$E$182),CO133*(1+'S&S'!$E$184),CO134*(1+'S&S'!$E$186),CO135*(1+'S&S'!$E$188),CO136*(1+'S&S'!$E$190),CO137*(1+'S&S'!$E$192),CO138*(1+'S&S'!$E$194),CO139*(1+'S&S'!$E$196),CO140*(1+'S&S'!$E$198),CO141*(1+'S&S'!$E$200),CO142*(1+'S&S'!$E$202),CO143*(1+'S&S'!$E$204),CO144*(1+'S&S'!$E$206))","v":0},{"$f":"-CP$190*(1+'S&S'!$E$164)+CP$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CP$218*(1+'S&S'!$E$166)+CP233*(1+'S&S'!$E$208)+CP234*(1+'S&S'!$E$210)+SUM(CP125*(1+'S&S'!$E$168),CP126*(1+'S&S'!$E$170),CP127*(1+'S&S'!$E$172),CP128*(1+'S&S'!$E$174),CP129*(1+'S&S'!$E$176),CP130*(1+'S&S'!$E$178),CP131*(1+'S&S'!$E$180),CP132*(1+'S&S'!$E$182),CP133*(1+'S&S'!$E$184),CP134*(1+'S&S'!$E$186),CP135*(1+'S&S'!$E$188),CP136*(1+'S&S'!$E$190),CP137*(1+'S&S'!$E$192),CP138*(1+'S&S'!$E$194),CP139*(1+'S&S'!$E$196),CP140*(1+'S&S'!$E$198),CP141*(1+'S&S'!$E$200),CP142*(1+'S&S'!$E$202),CP143*(1+'S&S'!$E$204),CP144*(1+'S&S'!$E$206))","v":0},{"$f":"-CQ$190*(1+'S&S'!$E$164)+CQ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CQ$218*(1+'S&S'!$E$166)+CQ233*(1+'S&S'!$E$208)+CQ234*(1+'S&S'!$E$210)+SUM(CQ125*(1+'S&S'!$E$168),CQ126*(1+'S&S'!$E$170),CQ127*(1+'S&S'!$E$172),CQ128*(1+'S&S'!$E$174),CQ129*(1+'S&S'!$E$176),CQ130*(1+'S&S'!$E$178),CQ131*(1+'S&S'!$E$180),CQ132*(1+'S&S'!$E$182),CQ133*(1+'S&S'!$E$184),CQ134*(1+'S&S'!$E$186),CQ135*(1+'S&S'!$E$188),CQ136*(1+'S&S'!$E$190),CQ137*(1+'S&S'!$E$192),CQ138*(1+'S&S'!$E$194),CQ139*(1+'S&S'!$E$196),CQ140*(1+'S&S'!$E$198),CQ141*(1+'S&S'!$E$200),CQ142*(1+'S&S'!$E$202),CQ143*(1+'S&S'!$E$204),CQ144*(1+'S&S'!$E$206))","v":0},{"$f":"-CR$190*(1+'S&S'!$E$164)+CR$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CR$218*(1+'S&S'!$E$166)+CR233*(1+'S&S'!$E$208)+CR234*(1+'S&S'!$E$210)+SUM(CR125*(1+'S&S'!$E$168),CR126*(1+'S&S'!$E$170),CR127*(1+'S&S'!$E$172),CR128*(1+'S&S'!$E$174),CR129*(1+'S&S'!$E$176),CR130*(1+'S&S'!$E$178),CR131*(1+'S&S'!$E$180),CR132*(1+'S&S'!$E$182),CR133*(1+'S&S'!$E$184),CR134*(1+'S&S'!$E$186),CR135*(1+'S&S'!$E$188),CR136*(1+'S&S'!$E$190),CR137*(1+'S&S'!$E$192),CR138*(1+'S&S'!$E$194),CR139*(1+'S&S'!$E$196),CR140*(1+'S&S'!$E$198),CR141*(1+'S&S'!$E$200),CR142*(1+'S&S'!$E$202),CR143*(1+'S&S'!$E$204),CR144*(1+'S&S'!$E$206))","v":0},{"$f":"-CS$190*(1+'S&S'!$E$164)+CS$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CS$218*(1+'S&S'!$E$166)+CS233*(1+'S&S'!$E$208)+CS234*(1+'S&S'!$E$210)+SUM(CS125*(1+'S&S'!$E$168),CS126*(1+'S&S'!$E$170),CS127*(1+'S&S'!$E$172),CS128*(1+'S&S'!$E$174),CS129*(1+'S&S'!$E$176),CS130*(1+'S&S'!$E$178),CS131*(1+'S&S'!$E$180),CS132*(1+'S&S'!$E$182),CS133*(1+'S&S'!$E$184),CS134*(1+'S&S'!$E$186),CS135*(1+'S&S'!$E$188),CS136*(1+'S&S'!$E$190),CS137*(1+'S&S'!$E$192),CS138*(1+'S&S'!$E$194),CS139*(1+'S&S'!$E$196),CS140*(1+'S&S'!$E$198),CS141*(1+'S&S'!$E$200),CS142*(1+'S&S'!$E$202),CS143*(1+'S&S'!$E$204),CS144*(1+'S&S'!$E$206))","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G362+NPV(G.Asm!$F$40,H362:INDEX(H362:CS362,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G362:CS362)","v":0},{"$f":"-G$190*(1+'S&S'!$G$164)+G$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-G$218*(1+'S&S'!$G$166)+G233*(1+'S&S'!$G$208)+G234*(1+'S&S'!$G$210)+SUM(G125*(1+'S&S'!$G$168),G126*(1+'S&S'!$G$170),G127*(1+'S&S'!$G$172),G128*(1+'S&S'!$G$174),G129*(1+'S&S'!$G$176),G130*(1+'S&S'!$G$178),G131*(1+'S&S'!$G$180),G132*(1+'S&S'!$G$182),G133*(1+'S&S'!$G$184),G134*(1+'S&S'!$G$186),G135*(1+'S&S'!$G$188),G136*(1+'S&S'!$G$190),G137*(1+'S&S'!$G$192),G138*(1+'S&S'!$G$194),G139*(1+'S&S'!$G$196),G140*(1+'S&S'!$G$198),G141*(1+'S&S'!$G$200),G142*(1+'S&S'!$G$202),G143*(1+'S&S'!$G$204),G144*(1+'S&S'!$G$206))","v":0},{"$f":"-H$190*(1+'S&S'!$G$164)+H$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-H$218*(1+'S&S'!$G$166)+H233*(1+'S&S'!$G$208)+H234*(1+'S&S'!$G$210)+SUM(H125*(1+'S&S'!$G$168),H126*(1+'S&S'!$G$170),H127*(1+'S&S'!$G$172),H128*(1+'S&S'!$G$174),H129*(1+'S&S'!$G$176),H130*(1+'S&S'!$G$178),H131*(1+'S&S'!$G$180),H132*(1+'S&S'!$G$182),H133*(1+'S&S'!$G$184),H134*(1+'S&S'!$G$186),H135*(1+'S&S'!$G$188),H136*(1+'S&S'!$G$190),H137*(1+'S&S'!$G$192),H138*(1+'S&S'!$G$194),H139*(1+'S&S'!$G$196),H140*(1+'S&S'!$G$198),H141*(1+'S&S'!$G$200),H142*(1+'S&S'!$G$202),H143*(1+'S&S'!$G$204),H144*(1+'S&S'!$G$206))","v":0},{"$f":"-I$190*(1+'S&S'!$G$164)+I$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-I$218*(1+'S&S'!$G$166)+I233*(1+'S&S'!$G$208)+I234*(1+'S&S'!$G$210)+SUM(I125*(1+'S&S'!$G$168),I126*(1+'S&S'!$G$170),I127*(1+'S&S'!$G$172),I128*(1+'S&S'!$G$174),I129*(1+'S&S'!$G$176),I130*(1+'S&S'!$G$178),I131*(1+'S&S'!$G$180),I132*(1+'S&S'!$G$182),I133*(1+'S&S'!$G$184),I134*(1+'S&S'!$G$186),I135*(1+'S&S'!$G$188),I136*(1+'S&S'!$G$190),I137*(1+'S&S'!$G$192),I138*(1+'S&S'!$G$194),I139*(1+'S&S'!$G$196),I140*(1+'S&S'!$G$198),I141*(1+'S&S'!$G$200),I142*(1+'S&S'!$G$202),I143*(1+'S&S'!$G$204),I144*(1+'S&S'!$G$206))","v":0},{"$f":"-J$190*(1+'S&S'!$G$164)+J$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-J$218*(1+'S&S'!$G$166)+J233*(1+'S&S'!$G$208)+J234*(1+'S&S'!$G$210)+SUM(J125*(1+'S&S'!$G$168),J126*(1+'S&S'!$G$170),J127*(1+'S&S'!$G$172),J128*(1+'S&S'!$G$174),J129*(1+'S&S'!$G$176),J130*(1+'S&S'!$G$178),J131*(1+'S&S'!$G$180),J132*(1+'S&S'!$G$182),J133*(1+'S&S'!$G$184),J134*(1+'S&S'!$G$186),J135*(1+'S&S'!$G$188),J136*(1+'S&S'!$G$190),J137*(1+'S&S'!$G$192),J138*(1+'S&S'!$G$194),J139*(1+'S&S'!$G$196),J140*(1+'S&S'!$G$198),J141*(1+'S&S'!$G$200),J142*(1+'S&S'!$G$202),J143*(1+'S&S'!$G$204),J144*(1+'S&S'!$G$206))","v":0},{"$f":"-K$190*(1+'S&S'!$G$164)+K$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-K$218*(1+'S&S'!$G$166)+K233*(1+'S&S'!$G$208)+K234*(1+'S&S'!$G$210)+SUM(K125*(1+'S&S'!$G$168),K126*(1+'S&S'!$G$170),K127*(1+'S&S'!$G$172),K128*(1+'S&S'!$G$174),K129*(1+'S&S'!$G$176),K130*(1+'S&S'!$G$178),K131*(1+'S&S'!$G$180),K132*(1+'S&S'!$G$182),K133*(1+'S&S'!$G$184),K134*(1+'S&S'!$G$186),K135*(1+'S&S'!$G$188),K136*(1+'S&S'!$G$190),K137*(1+'S&S'!$G$192),K138*(1+'S&S'!$G$194),K139*(1+'S&S'!$G$196),K140*(1+'S&S'!$G$198),K141*(1+'S&S'!$G$200),K142*(1+'S&S'!$G$202),K143*(1+'S&S'!$G$204),K144*(1+'S&S'!$G$206))","v":0},{"$f":"-L$190*(1+'S&S'!$G$164)+L$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-L$218*(1+'S&S'!$G$166)+L233*(1+'S&S'!$G$208)+L234*(1+'S&S'!$G$210)+SUM(L125*(1+'S&S'!$G$168),L126*(1+'S&S'!$G$170),L127*(1+'S&S'!$G$172),L128*(1+'S&S'!$G$174),L129*(1+'S&S'!$G$176),L130*(1+'S&S'!$G$178),L131*(1+'S&S'!$G$180),L132*(1+'S&S'!$G$182),L133*(1+'S&S'!$G$184),L134*(1+'S&S'!$G$186),L135*(1+'S&S'!$G$188),L136*(1+'S&S'!$G$190),L137*(1+'S&S'!$G$192),L138*(1+'S&S'!$G$194),L139*(1+'S&S'!$G$196),L140*(1+'S&S'!$G$198),L141*(1+'S&S'!$G$200),L142*(1+'S&S'!$G$202),L143*(1+'S&S'!$G$204),L144*(1+'S&S'!$G$206))","v":0},{"$f":"-M$190*(1+'S&S'!$G$164)+M$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-M$218*(1+'S&S'!$G$166)+M233*(1+'S&S'!$G$208)+M234*(1+'S&S'!$G$210)+SUM(M125*(1+'S&S'!$G$168),M126*(1+'S&S'!$G$170),M127*(1+'S&S'!$G$172),M128*(1+'S&S'!$G$174),M129*(1+'S&S'!$G$176),M130*(1+'S&S'!$G$178),M131*(1+'S&S'!$G$180),M132*(1+'S&S'!$G$182),M133*(1+'S&S'!$G$184),M134*(1+'S&S'!$G$186),M135*(1+'S&S'!$G$188),M136*(1+'S&S'!$G$190),M137*(1+'S&S'!$G$192),M138*(1+'S&S'!$G$194),M139*(1+'S&S'!$G$196),M140*(1+'S&S'!$G$198),M141*(1+'S&S'!$G$200),M142*(1+'S&S'!$G$202),M143*(1+'S&S'!$G$204),M144*(1+'S&S'!$G$206))","v":0},{"$f":"-N$190*(1+'S&S'!$G$164)+N$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-N$218*(1+'S&S'!$G$166)+N233*(1+'S&S'!$G$208)+N234*(1+'S&S'!$G$210)+SUM(N125*(1+'S&S'!$G$168),N126*(1+'S&S'!$G$170),N127*(1+'S&S'!$G$172),N128*(1+'S&S'!$G$174),N129*(1+'S&S'!$G$176),N130*(1+'S&S'!$G$178),N131*(1+'S&S'!$G$180),N132*(1+'S&S'!$G$182),N133*(1+'S&S'!$G$184),N134*(1+'S&S'!$G$186),N135*(1+'S&S'!$G$188),N136*(1+'S&S'!$G$190),N137*(1+'S&S'!$G$192),N138*(1+'S&S'!$G$194),N139*(1+'S&S'!$G$196),N140*(1+'S&S'!$G$198),N141*(1+'S&S'!$G$200),N142*(1+'S&S'!$G$202),N143*(1+'S&S'!$G$204),N144*(1+'S&S'!$G$206))","v":0},{"$f":"-O$190*(1+'S&S'!$G$164)+O$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-O$218*(1+'S&S'!$G$166)+O233*(1+'S&S'!$G$208)+O234*(1+'S&S'!$G$210)+SUM(O125*(1+'S&S'!$G$168),O126*(1+'S&S'!$G$170),O127*(1+'S&S'!$G$172),O128*(1+'S&S'!$G$174),O129*(1+'S&S'!$G$176),O130*(1+'S&S'!$G$178),O131*(1+'S&S'!$G$180),O132*(1+'S&S'!$G$182),O133*(1+'S&S'!$G$184),O134*(1+'S&S'!$G$186),O135*(1+'S&S'!$G$188),O136*(1+'S&S'!$G$190),O137*(1+'S&S'!$G$192),O138*(1+'S&S'!$G$194),O139*(1+'S&S'!$G$196),O140*(1+'S&S'!$G$198),O141*(1+'S&S'!$G$200),O142*(1+'S&S'!$G$202),O143*(1+'S&S'!$G$204),O144*(1+'S&S'!$G$206))","v":0},{"$f":"-P$190*(1+'S&S'!$G$164)+P$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-P$218*(1+'S&S'!$G$166)+P233*(1+'S&S'!$G$208)+P234*(1+'S&S'!$G$210)+SUM(P125*(1+'S&S'!$G$168),P126*(1+'S&S'!$G$170),P127*(1+'S&S'!$G$172),P128*(1+'S&S'!$G$174),P129*(1+'S&S'!$G$176),P130*(1+'S&S'!$G$178),P131*(1+'S&S'!$G$180),P132*(1+'S&S'!$G$182),P133*(1+'S&S'!$G$184),P134*(1+'S&S'!$G$186),P135*(1+'S&S'!$G$188),P136*(1+'S&S'!$G$190),P137*(1+'S&S'!$G$192),P138*(1+'S&S'!$G$194),P139*(1+'S&S'!$G$196),P140*(1+'S&S'!$G$198),P141*(1+'S&S'!$G$200),P142*(1+'S&S'!$G$202),P143*(1+'S&S'!$G$204),P144*(1+'S&S'!$G$206))","v":0},{"$f":"-Q$190*(1+'S&S'!$G$164)+Q$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-Q$218*(1+'S&S'!$G$166)+Q233*(1+'S&S'!$G$208)+Q234*(1+'S&S'!$G$210)+SUM(Q125*(1+'S&S'!$G$168),Q126*(1+'S&S'!$G$170),Q127*(1+'S&S'!$G$172),Q128*(1+'S&S'!$G$174),Q129*(1+'S&S'!$G$176),Q130*(1+'S&S'!$G$178),Q131*(1+'S&S'!$G$180),Q132*(1+'S&S'!$G$182),Q133*(1+'S&S'!$G$184),Q134*(1+'S&S'!$G$186),Q135*(1+'S&S'!$G$188),Q136*(1+'S&S'!$G$190),Q137*(1+'S&S'!$G$192),Q138*(1+'S&S'!$G$194),Q139*(1+'S&S'!$G$196),Q140*(1+'S&S'!$G$198),Q141*(1+'S&S'!$G$200),Q142*(1+'S&S'!$G$202),Q143*(1+'S&S'!$G$204),Q144*(1+'S&S'!$G$206))","v":0},{"$f":"-R$190*(1+'S&S'!$G$164)+R$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-R$218*(1+'S&S'!$G$166)+R233*(1+'S&S'!$G$208)+R234*(1+'S&S'!$G$210)+SUM(R125*(1+'S&S'!$G$168),R126*(1+'S&S'!$G$170),R127*(1+'S&S'!$G$172),R128*(1+'S&S'!$G$174),R129*(1+'S&S'!$G$176),R130*(1+'S&S'!$G$178),R131*(1+'S&S'!$G$180),R132*(1+'S&S'!$G$182),R133*(1+'S&S'!$G$184),R134*(1+'S&S'!$G$186),R135*(1+'S&S'!$G$188),R136*(1+'S&S'!$G$190),R137*(1+'S&S'!$G$192),R138*(1+'S&S'!$G$194),R139*(1+'S&S'!$G$196),R140*(1+'S&S'!$G$198),R141*(1+'S&S'!$G$200),R142*(1+'S&S'!$G$202),R143*(1+'S&S'!$G$204),R144*(1+'S&S'!$G$206))","v":0},{"$f":"-S$190*(1+'S&S'!$G$164)+S$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-S$218*(1+'S&S'!$G$166)+S233*(1+'S&S'!$G$208)+S234*(1+'S&S'!$G$210)+SUM(S125*(1+'S&S'!$G$168),S126*(1+'S&S'!$G$170),S127*(1+'S&S'!$G$172),S128*(1+'S&S'!$G$174),S129*(1+'S&S'!$G$176),S130*(1+'S&S'!$G$178),S131*(1+'S&S'!$G$180),S132*(1+'S&S'!$G$182),S133*(1+'S&S'!$G$184),S134*(1+'S&S'!$G$186),S135*(1+'S&S'!$G$188),S136*(1+'S&S'!$G$190),S137*(1+'S&S'!$G$192),S138*(1+'S&S'!$G$194),S139*(1+'S&S'!$G$196),S140*(1+'S&S'!$G$198),S141*(1+'S&S'!$G$200),S142*(1+'S&S'!$G$202),S143*(1+'S&S'!$G$204),S144*(1+'S&S'!$G$206))","v":0},{"$f":"-T$190*(1+'S&S'!$G$164)+T$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-T$218*(1+'S&S'!$G$166)+T233*(1+'S&S'!$G$208)+T234*(1+'S&S'!$G$210)+SUM(T125*(1+'S&S'!$G$168),T126*(1+'S&S'!$G$170),T127*(1+'S&S'!$G$172),T128*(1+'S&S'!$G$174),T129*(1+'S&S'!$G$176),T130*(1+'S&S'!$G$178),T131*(1+'S&S'!$G$180),T132*(1+'S&S'!$G$182),T133*(1+'S&S'!$G$184),T134*(1+'S&S'!$G$186),T135*(1+'S&S'!$G$188),T136*(1+'S&S'!$G$190),T137*(1+'S&S'!$G$192),T138*(1+'S&S'!$G$194),T139*(1+'S&S'!$G$196),T140*(1+'S&S'!$G$198),T141*(1+'S&S'!$G$200),T142*(1+'S&S'!$G$202),T143*(1+'S&S'!$G$204),T144*(1+'S&S'!$G$206))","v":0},{"$f":"-U$190*(1+'S&S'!$G$164)+U$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-U$218*(1+'S&S'!$G$166)+U233*(1+'S&S'!$G$208)+U234*(1+'S&S'!$G$210)+SUM(U125*(1+'S&S'!$G$168),U126*(1+'S&S'!$G$170),U127*(1+'S&S'!$G$172),U128*(1+'S&S'!$G$174),U129*(1+'S&S'!$G$176),U130*(1+'S&S'!$G$178),U131*(1+'S&S'!$G$180),U132*(1+'S&S'!$G$182),U133*(1+'S&S'!$G$184),U134*(1+'S&S'!$G$186),U135*(1+'S&S'!$G$188),U136*(1+'S&S'!$G$190),U137*(1+'S&S'!$G$192),U138*(1+'S&S'!$G$194),U139*(1+'S&S'!$G$196),U140*(1+'S&S'!$G$198),U141*(1+'S&S'!$G$200),U142*(1+'S&S'!$G$202),U143*(1+'S&S'!$G$204),U144*(1+'S&S'!$G$206))","v":0},{"$f":"-V$190*(1+'S&S'!$G$164)+V$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-V$218*(1+'S&S'!$G$166)+V233*(1+'S&S'!$G$208)+V234*(1+'S&S'!$G$210)+SUM(V125*(1+'S&S'!$G$168),V126*(1+'S&S'!$G$170),V127*(1+'S&S'!$G$172),V128*(1+'S&S'!$G$174),V129*(1+'S&S'!$G$176),V130*(1+'S&S'!$G$178),V131*(1+'S&S'!$G$180),V132*(1+'S&S'!$G$182),V133*(1+'S&S'!$G$184),V134*(1+'S&S'!$G$186),V135*(1+'S&S'!$G$188),V136*(1+'S&S'!$G$190),V137*(1+'S&S'!$G$192),V138*(1+'S&S'!$G$194),V139*(1+'S&S'!$G$196),V140*(1+'S&S'!$G$198),V141*(1+'S&S'!$G$200),V142*(1+'S&S'!$G$202),V143*(1+'S&S'!$G$204),V144*(1+'S&S'!$G$206))","v":0},{"$f":"-W$190*(1+'S&S'!$G$164)+W$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-W$218*(1+'S&S'!$G$166)+W233*(1+'S&S'!$G$208)+W234*(1+'S&S'!$G$210)+SUM(W125*(1+'S&S'!$G$168),W126*(1+'S&S'!$G$170),W127*(1+'S&S'!$G$172),W128*(1+'S&S'!$G$174),W129*(1+'S&S'!$G$176),W130*(1+'S&S'!$G$178),W131*(1+'S&S'!$G$180),W132*(1+'S&S'!$G$182),W133*(1+'S&S'!$G$184),W134*(1+'S&S'!$G$186),W135*(1+'S&S'!$G$188),W136*(1+'S&S'!$G$190),W137*(1+'S&S'!$G$192),W138*(1+'S&S'!$G$194),W139*(1+'S&S'!$G$196),W140*(1+'S&S'!$G$198),W141*(1+'S&S'!$G$200),W142*(1+'S&S'!$G$202),W143*(1+'S&S'!$G$204),W144*(1+'S&S'!$G$206))","v":0},{"$f":"-X$190*(1+'S&S'!$G$164)+X$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-X$218*(1+'S&S'!$G$166)+X233*(1+'S&S'!$G$208)+X234*(1+'S&S'!$G$210)+SUM(X125*(1+'S&S'!$G$168),X126*(1+'S&S'!$G$170),X127*(1+'S&S'!$G$172),X128*(1+'S&S'!$G$174),X129*(1+'S&S'!$G$176),X130*(1+'S&S'!$G$178),X131*(1+'S&S'!$G$180),X132*(1+'S&S'!$G$182),X133*(1+'S&S'!$G$184),X134*(1+'S&S'!$G$186),X135*(1+'S&S'!$G$188),X136*(1+'S&S'!$G$190),X137*(1+'S&S'!$G$192),X138*(1+'S&S'!$G$194),X139*(1+'S&S'!$G$196),X140*(1+'S&S'!$G$198),X141*(1+'S&S'!$G$200),X142*(1+'S&S'!$G$202),X143*(1+'S&S'!$G$204),X144*(1+'S&S'!$G$206))","v":0},{"$f":"-Y$190*(1+'S&S'!$G$164)+Y$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-Y$218*(1+'S&S'!$G$166)+Y233*(1+'S&S'!$G$208)+Y234*(1+'S&S'!$G$210)+SUM(Y125*(1+'S&S'!$G$168),Y126*(1+'S&S'!$G$170),Y127*(1+'S&S'!$G$172),Y128*(1+'S&S'!$G$174),Y129*(1+'S&S'!$G$176),Y130*(1+'S&S'!$G$178),Y131*(1+'S&S'!$G$180),Y132*(1+'S&S'!$G$182),Y133*(1+'S&S'!$G$184),Y134*(1+'S&S'!$G$186),Y135*(1+'S&S'!$G$188),Y136*(1+'S&S'!$G$190),Y137*(1+'S&S'!$G$192),Y138*(1+'S&S'!$G$194),Y139*(1+'S&S'!$G$196),Y140*(1+'S&S'!$G$198),Y141*(1+'S&S'!$G$200),Y142*(1+'S&S'!$G$202),Y143*(1+'S&S'!$G$204),Y144*(1+'S&S'!$G$206))","v":0},{"$f":"-Z$190*(1+'S&S'!$G$164)+Z$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-Z$218*(1+'S&S'!$G$166)+Z233*(1+'S&S'!$G$208)+Z234*(1+'S&S'!$G$210)+SUM(Z125*(1+'S&S'!$G$168),Z126*(1+'S&S'!$G$170),Z127*(1+'S&S'!$G$172),Z128*(1+'S&S'!$G$174),Z129*(1+'S&S'!$G$176),Z130*(1+'S&S'!$G$178),Z131*(1+'S&S'!$G$180),Z132*(1+'S&S'!$G$182),Z133*(1+'S&S'!$G$184),Z134*(1+'S&S'!$G$186),Z135*(1+'S&S'!$G$188),Z136*(1+'S&S'!$G$190),Z137*(1+'S&S'!$G$192),Z138*(1+'S&S'!$G$194),Z139*(1+'S&S'!$G$196),Z140*(1+'S&S'!$G$198),Z141*(1+'S&S'!$G$200),Z142*(1+'S&S'!$G$202),Z143*(1+'S&S'!$G$204),Z144*(1+'S&S'!$G$206))","v":0},{"$f":"-AA$190*(1+'S&S'!$G$164)+AA$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AA$218*(1+'S&S'!$G$166)+AA233*(1+'S&S'!$G$208)+AA234*(1+'S&S'!$G$210)+SUM(AA125*(1+'S&S'!$G$168),AA126*(1+'S&S'!$G$170),AA127*(1+'S&S'!$G$172),AA128*(1+'S&S'!$G$174),AA129*(1+'S&S'!$G$176),AA130*(1+'S&S'!$G$178),AA131*(1+'S&S'!$G$180),AA132*(1+'S&S'!$G$182),AA133*(1+'S&S'!$G$184),AA134*(1+'S&S'!$G$186),AA135*(1+'S&S'!$G$188),AA136*(1+'S&S'!$G$190),AA137*(1+'S&S'!$G$192),AA138*(1+'S&S'!$G$194),AA139*(1+'S&S'!$G$196),AA140*(1+'S&S'!$G$198),AA141*(1+'S&S'!$G$200),AA142*(1+'S&S'!$G$202),AA143*(1+'S&S'!$G$204),AA144*(1+'S&S'!$G$206))","v":0},{"$f":"-AB$190*(1+'S&S'!$G$164)+AB$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AB$218*(1+'S&S'!$G$166)+AB233*(1+'S&S'!$G$208)+AB234*(1+'S&S'!$G$210)+SUM(AB125*(1+'S&S'!$G$168),AB126*(1+'S&S'!$G$170),AB127*(1+'S&S'!$G$172),AB128*(1+'S&S'!$G$174),AB129*(1+'S&S'!$G$176),AB130*(1+'S&S'!$G$178),AB131*(1+'S&S'!$G$180),AB132*(1+'S&S'!$G$182),AB133*(1+'S&S'!$G$184),AB134*(1+'S&S'!$G$186),AB135*(1+'S&S'!$G$188),AB136*(1+'S&S'!$G$190),AB137*(1+'S&S'!$G$192),AB138*(1+'S&S'!$G$194),AB139*(1+'S&S'!$G$196),AB140*(1+'S&S'!$G$198),AB141*(1+'S&S'!$G$200),AB142*(1+'S&S'!$G$202),AB143*(1+'S&S'!$G$204),AB144*(1+'S&S'!$G$206))","v":0},{"$f":"-AC$190*(1+'S&S'!$G$164)+AC$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AC$218*(1+'S&S'!$G$166)+AC233*(1+'S&S'!$G$208)+AC234*(1+'S&S'!$G$210)+SUM(AC125*(1+'S&S'!$G$168),AC126*(1+'S&S'!$G$170),AC127*(1+'S&S'!$G$172),AC128*(1+'S&S'!$G$174),AC129*(1+'S&S'!$G$176),AC130*(1+'S&S'!$G$178),AC131*(1+'S&S'!$G$180),AC132*(1+'S&S'!$G$182),AC133*(1+'S&S'!$G$184),AC134*(1+'S&S'!$G$186),AC135*(1+'S&S'!$G$188),AC136*(1+'S&S'!$G$190),AC137*(1+'S&S'!$G$192),AC138*(1+'S&S'!$G$194),AC139*(1+'S&S'!$G$196),AC140*(1+'S&S'!$G$198),AC141*(1+'S&S'!$G$200),AC142*(1+'S&S'!$G$202),AC143*(1+'S&S'!$G$204),AC144*(1+'S&S'!$G$206))","v":0},{"$f":"-AD$190*(1+'S&S'!$G$164)+AD$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AD$218*(1+'S&S'!$G$166)+AD233*(1+'S&S'!$G$208)+AD234*(1+'S&S'!$G$210)+SUM(AD125*(1+'S&S'!$G$168),AD126*(1+'S&S'!$G$170),AD127*(1+'S&S'!$G$172),AD128*(1+'S&S'!$G$174),AD129*(1+'S&S'!$G$176),AD130*(1+'S&S'!$G$178),AD131*(1+'S&S'!$G$180),AD132*(1+'S&S'!$G$182),AD133*(1+'S&S'!$G$184),AD134*(1+'S&S'!$G$186),AD135*(1+'S&S'!$G$188),AD136*(1+'S&S'!$G$190),AD137*(1+'S&S'!$G$192),AD138*(1+'S&S'!$G$194),AD139*(1+'S&S'!$G$196),AD140*(1+'S&S'!$G$198),AD141*(1+'S&S'!$G$200),AD142*(1+'S&S'!$G$202),AD143*(1+'S&S'!$G$204),AD144*(1+'S&S'!$G$206))","v":0},{"$f":"-AE$190*(1+'S&S'!$G$164)+AE$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AE$218*(1+'S&S'!$G$166)+AE233*(1+'S&S'!$G$208)+AE234*(1+'S&S'!$G$210)+SUM(AE125*(1+'S&S'!$G$168),AE126*(1+'S&S'!$G$170),AE127*(1+'S&S'!$G$172),AE128*(1+'S&S'!$G$174),AE129*(1+'S&S'!$G$176),AE130*(1+'S&S'!$G$178),AE131*(1+'S&S'!$G$180),AE132*(1+'S&S'!$G$182),AE133*(1+'S&S'!$G$184),AE134*(1+'S&S'!$G$186),AE135*(1+'S&S'!$G$188),AE136*(1+'S&S'!$G$190),AE137*(1+'S&S'!$G$192),AE138*(1+'S&S'!$G$194),AE139*(1+'S&S'!$G$196),AE140*(1+'S&S'!$G$198),AE141*(1+'S&S'!$G$200),AE142*(1+'S&S'!$G$202),AE143*(1+'S&S'!$G$204),AE144*(1+'S&S'!$G$206))","v":0},{"$f":"-AF$190*(1+'S&S'!$G$164)+AF$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AF$218*(1+'S&S'!$G$166)+AF233*(1+'S&S'!$G$208)+AF234*(1+'S&S'!$G$210)+SUM(AF125*(1+'S&S'!$G$168),AF126*(1+'S&S'!$G$170),AF127*(1+'S&S'!$G$172),AF128*(1+'S&S'!$G$174),AF129*(1+'S&S'!$G$176),AF130*(1+'S&S'!$G$178),AF131*(1+'S&S'!$G$180),AF132*(1+'S&S'!$G$182),AF133*(1+'S&S'!$G$184),AF134*(1+'S&S'!$G$186),AF135*(1+'S&S'!$G$188),AF136*(1+'S&S'!$G$190),AF137*(1+'S&S'!$G$192),AF138*(1+'S&S'!$G$194),AF139*(1+'S&S'!$G$196),AF140*(1+'S&S'!$G$198),AF141*(1+'S&S'!$G$200),AF142*(1+'S&S'!$G$202),AF143*(1+'S&S'!$G$204),AF144*(1+'S&S'!$G$206))","v":0},{"$f":"-AG$190*(1+'S&S'!$G$164)+AG$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AG$218*(1+'S&S'!$G$166)+AG233*(1+'S&S'!$G$208)+AG234*(1+'S&S'!$G$210)+SUM(AG125*(1+'S&S'!$G$168),AG126*(1+'S&S'!$G$170),AG127*(1+'S&S'!$G$172),AG128*(1+'S&S'!$G$174),AG129*(1+'S&S'!$G$176),AG130*(1+'S&S'!$G$178),AG131*(1+'S&S'!$G$180),AG132*(1+'S&S'!$G$182),AG133*(1+'S&S'!$G$184),AG134*(1+'S&S'!$G$186),AG135*(1+'S&S'!$G$188),AG136*(1+'S&S'!$G$190),AG137*(1+'S&S'!$G$192),AG138*(1+'S&S'!$G$194),AG139*(1+'S&S'!$G$196),AG140*(1+'S&S'!$G$198),AG141*(1+'S&S'!$G$200),AG142*(1+'S&S'!$G$202),AG143*(1+'S&S'!$G$204),AG144*(1+'S&S'!$G$206))","v":0},{"$f":"-AH$190*(1+'S&S'!$G$164)+AH$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AH$218*(1+'S&S'!$G$166)+AH233*(1+'S&S'!$G$208)+AH234*(1+'S&S'!$G$210)+SUM(AH125*(1+'S&S'!$G$168),AH126*(1+'S&S'!$G$170),AH127*(1+'S&S'!$G$172),AH128*(1+'S&S'!$G$174),AH129*(1+'S&S'!$G$176),AH130*(1+'S&S'!$G$178),AH131*(1+'S&S'!$G$180),AH132*(1+'S&S'!$G$182),AH133*(1+'S&S'!$G$184),AH134*(1+'S&S'!$G$186),AH135*(1+'S&S'!$G$188),AH136*(1+'S&S'!$G$190),AH137*(1+'S&S'!$G$192),AH138*(1+'S&S'!$G$194),AH139*(1+'S&S'!$G$196),AH140*(1+'S&S'!$G$198),AH141*(1+'S&S'!$G$200),AH142*(1+'S&S'!$G$202),AH143*(1+'S&S'!$G$204),AH144*(1+'S&S'!$G$206))","v":0},{"$f":"-AI$190*(1+'S&S'!$G$164)+AI$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AI$218*(1+'S&S'!$G$166)+AI233*(1+'S&S'!$G$208)+AI234*(1+'S&S'!$G$210)+SUM(AI125*(1+'S&S'!$G$168),AI126*(1+'S&S'!$G$170),AI127*(1+'S&S'!$G$172),AI128*(1+'S&S'!$G$174),AI129*(1+'S&S'!$G$176),AI130*(1+'S&S'!$G$178),AI131*(1+'S&S'!$G$180),AI132*(1+'S&S'!$G$182),AI133*(1+'S&S'!$G$184),AI134*(1+'S&S'!$G$186),AI135*(1+'S&S'!$G$188),AI136*(1+'S&S'!$G$190),AI137*(1+'S&S'!$G$192),AI138*(1+'S&S'!$G$194),AI139*(1+'S&S'!$G$196),AI140*(1+'S&S'!$G$198),AI141*(1+'S&S'!$G$200),AI142*(1+'S&S'!$G$202),AI143*(1+'S&S'!$G$204),AI144*(1+'S&S'!$G$206))","v":0},{"$f":"-AJ$190*(1+'S&S'!$G$164)+AJ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AJ$218*(1+'S&S'!$G$166)+AJ233*(1+'S&S'!$G$208)+AJ234*(1+'S&S'!$G$210)+SUM(AJ125*(1+'S&S'!$G$168),AJ126*(1+'S&S'!$G$170),AJ127*(1+'S&S'!$G$172),AJ128*(1+'S&S'!$G$174),AJ129*(1+'S&S'!$G$176),AJ130*(1+'S&S'!$G$178),AJ131*(1+'S&S'!$G$180),AJ132*(1+'S&S'!$G$182),AJ133*(1+'S&S'!$G$184),AJ134*(1+'S&S'!$G$186),AJ135*(1+'S&S'!$G$188),AJ136*(1+'S&S'!$G$190),AJ137*(1+'S&S'!$G$192),AJ138*(1+'S&S'!$G$194),AJ139*(1+'S&S'!$G$196),AJ140*(1+'S&S'!$G$198),AJ141*(1+'S&S'!$G$200),AJ142*(1+'S&S'!$G$202),AJ143*(1+'S&S'!$G$204),AJ144*(1+'S&S'!$G$206))","v":0},{"$f":"-AK$190*(1+'S&S'!$G$164)+AK$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AK$218*(1+'S&S'!$G$166)+AK233*(1+'S&S'!$G$208)+AK234*(1+'S&S'!$G$210)+SUM(AK125*(1+'S&S'!$G$168),AK126*(1+'S&S'!$G$170),AK127*(1+'S&S'!$G$172),AK128*(1+'S&S'!$G$174),AK129*(1+'S&S'!$G$176),AK130*(1+'S&S'!$G$178),AK131*(1+'S&S'!$G$180),AK132*(1+'S&S'!$G$182),AK133*(1+'S&S'!$G$184),AK134*(1+'S&S'!$G$186),AK135*(1+'S&S'!$G$188),AK136*(1+'S&S'!$G$190),AK137*(1+'S&S'!$G$192),AK138*(1+'S&S'!$G$194),AK139*(1+'S&S'!$G$196),AK140*(1+'S&S'!$G$198),AK141*(1+'S&S'!$G$200),AK142*(1+'S&S'!$G$202),AK143*(1+'S&S'!$G$204),AK144*(1+'S&S'!$G$206))","v":0},{"$f":"-AL$190*(1+'S&S'!$G$164)+AL$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AL$218*(1+'S&S'!$G$166)+AL233*(1+'S&S'!$G$208)+AL234*(1+'S&S'!$G$210)+SUM(AL125*(1+'S&S'!$G$168),AL126*(1+'S&S'!$G$170),AL127*(1+'S&S'!$G$172),AL128*(1+'S&S'!$G$174),AL129*(1+'S&S'!$G$176),AL130*(1+'S&S'!$G$178),AL131*(1+'S&S'!$G$180),AL132*(1+'S&S'!$G$182),AL133*(1+'S&S'!$G$184),AL134*(1+'S&S'!$G$186),AL135*(1+'S&S'!$G$188),AL136*(1+'S&S'!$G$190),AL137*(1+'S&S'!$G$192),AL138*(1+'S&S'!$G$194),AL139*(1+'S&S'!$G$196),AL140*(1+'S&S'!$G$198),AL141*(1+'S&S'!$G$200),AL142*(1+'S&S'!$G$202),AL143*(1+'S&S'!$G$204),AL144*(1+'S&S'!$G$206))","v":0},{"$f":"-AM$190*(1+'S&S'!$G$164)+AM$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AM$218*(1+'S&S'!$G$166)+AM233*(1+'S&S'!$G$208)+AM234*(1+'S&S'!$G$210)+SUM(AM125*(1+'S&S'!$G$168),AM126*(1+'S&S'!$G$170),AM127*(1+'S&S'!$G$172),AM128*(1+'S&S'!$G$174),AM129*(1+'S&S'!$G$176),AM130*(1+'S&S'!$G$178),AM131*(1+'S&S'!$G$180),AM132*(1+'S&S'!$G$182),AM133*(1+'S&S'!$G$184),AM134*(1+'S&S'!$G$186),AM135*(1+'S&S'!$G$188),AM136*(1+'S&S'!$G$190),AM137*(1+'S&S'!$G$192),AM138*(1+'S&S'!$G$194),AM139*(1+'S&S'!$G$196),AM140*(1+'S&S'!$G$198),AM141*(1+'S&S'!$G$200),AM142*(1+'S&S'!$G$202),AM143*(1+'S&S'!$G$204),AM144*(1+'S&S'!$G$206))","v":0},{"$f":"-AN$190*(1+'S&S'!$G$164)+AN$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AN$218*(1+'S&S'!$G$166)+AN233*(1+'S&S'!$G$208)+AN234*(1+'S&S'!$G$210)+SUM(AN125*(1+'S&S'!$G$168),AN126*(1+'S&S'!$G$170),AN127*(1+'S&S'!$G$172),AN128*(1+'S&S'!$G$174),AN129*(1+'S&S'!$G$176),AN130*(1+'S&S'!$G$178),AN131*(1+'S&S'!$G$180),AN132*(1+'S&S'!$G$182),AN133*(1+'S&S'!$G$184),AN134*(1+'S&S'!$G$186),AN135*(1+'S&S'!$G$188),AN136*(1+'S&S'!$G$190),AN137*(1+'S&S'!$G$192),AN138*(1+'S&S'!$G$194),AN139*(1+'S&S'!$G$196),AN140*(1+'S&S'!$G$198),AN141*(1+'S&S'!$G$200),AN142*(1+'S&S'!$G$202),AN143*(1+'S&S'!$G$204),AN144*(1+'S&S'!$G$206))","v":0},{"$f":"-AO$190*(1+'S&S'!$G$164)+AO$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AO$218*(1+'S&S'!$G$166)+AO233*(1+'S&S'!$G$208)+AO234*(1+'S&S'!$G$210)+SUM(AO125*(1+'S&S'!$G$168),AO126*(1+'S&S'!$G$170),AO127*(1+'S&S'!$G$172),AO128*(1+'S&S'!$G$174),AO129*(1+'S&S'!$G$176),AO130*(1+'S&S'!$G$178),AO131*(1+'S&S'!$G$180),AO132*(1+'S&S'!$G$182),AO133*(1+'S&S'!$G$184),AO134*(1+'S&S'!$G$186),AO135*(1+'S&S'!$G$188),AO136*(1+'S&S'!$G$190),AO137*(1+'S&S'!$G$192),AO138*(1+'S&S'!$G$194),AO139*(1+'S&S'!$G$196),AO140*(1+'S&S'!$G$198),AO141*(1+'S&S'!$G$200),AO142*(1+'S&S'!$G$202),AO143*(1+'S&S'!$G$204),AO144*(1+'S&S'!$G$206))","v":0},{"$f":"-AP$190*(1+'S&S'!$G$164)+AP$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AP$218*(1+'S&S'!$G$166)+AP233*(1+'S&S'!$G$208)+AP234*(1+'S&S'!$G$210)+SUM(AP125*(1+'S&S'!$G$168),AP126*(1+'S&S'!$G$170),AP127*(1+'S&S'!$G$172),AP128*(1+'S&S'!$G$174),AP129*(1+'S&S'!$G$176),AP130*(1+'S&S'!$G$178),AP131*(1+'S&S'!$G$180),AP132*(1+'S&S'!$G$182),AP133*(1+'S&S'!$G$184),AP134*(1+'S&S'!$G$186),AP135*(1+'S&S'!$G$188),AP136*(1+'S&S'!$G$190),AP137*(1+'S&S'!$G$192),AP138*(1+'S&S'!$G$194),AP139*(1+'S&S'!$G$196),AP140*(1+'S&S'!$G$198),AP141*(1+'S&S'!$G$200),AP142*(1+'S&S'!$G$202),AP143*(1+'S&S'!$G$204),AP144*(1+'S&S'!$G$206))","v":0},{"$f":"-AQ$190*(1+'S&S'!$G$164)+AQ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AQ$218*(1+'S&S'!$G$166)+AQ233*(1+'S&S'!$G$208)+AQ234*(1+'S&S'!$G$210)+SUM(AQ125*(1+'S&S'!$G$168),AQ126*(1+'S&S'!$G$170),AQ127*(1+'S&S'!$G$172),AQ128*(1+'S&S'!$G$174),AQ129*(1+'S&S'!$G$176),AQ130*(1+'S&S'!$G$178),AQ131*(1+'S&S'!$G$180),AQ132*(1+'S&S'!$G$182),AQ133*(1+'S&S'!$G$184),AQ134*(1+'S&S'!$G$186),AQ135*(1+'S&S'!$G$188),AQ136*(1+'S&S'!$G$190),AQ137*(1+'S&S'!$G$192),AQ138*(1+'S&S'!$G$194),AQ139*(1+'S&S'!$G$196),AQ140*(1+'S&S'!$G$198),AQ141*(1+'S&S'!$G$200),AQ142*(1+'S&S'!$G$202),AQ143*(1+'S&S'!$G$204),AQ144*(1+'S&S'!$G$206))","v":0},{"$f":"-AR$190*(1+'S&S'!$G$164)+AR$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AR$218*(1+'S&S'!$G$166)+AR233*(1+'S&S'!$G$208)+AR234*(1+'S&S'!$G$210)+SUM(AR125*(1+'S&S'!$G$168),AR126*(1+'S&S'!$G$170),AR127*(1+'S&S'!$G$172),AR128*(1+'S&S'!$G$174),AR129*(1+'S&S'!$G$176),AR130*(1+'S&S'!$G$178),AR131*(1+'S&S'!$G$180),AR132*(1+'S&S'!$G$182),AR133*(1+'S&S'!$G$184),AR134*(1+'S&S'!$G$186),AR135*(1+'S&S'!$G$188),AR136*(1+'S&S'!$G$190),AR137*(1+'S&S'!$G$192),AR138*(1+'S&S'!$G$194),AR139*(1+'S&S'!$G$196),AR140*(1+'S&S'!$G$198),AR141*(1+'S&S'!$G$200),AR142*(1+'S&S'!$G$202),AR143*(1+'S&S'!$G$204),AR144*(1+'S&S'!$G$206))","v":0},{"$f":"-AS$190*(1+'S&S'!$G$164)+AS$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AS$218*(1+'S&S'!$G$166)+AS233*(1+'S&S'!$G$208)+AS234*(1+'S&S'!$G$210)+SUM(AS125*(1+'S&S'!$G$168),AS126*(1+'S&S'!$G$170),AS127*(1+'S&S'!$G$172),AS128*(1+'S&S'!$G$174),AS129*(1+'S&S'!$G$176),AS130*(1+'S&S'!$G$178),AS131*(1+'S&S'!$G$180),AS132*(1+'S&S'!$G$182),AS133*(1+'S&S'!$G$184),AS134*(1+'S&S'!$G$186),AS135*(1+'S&S'!$G$188),AS136*(1+'S&S'!$G$190),AS137*(1+'S&S'!$G$192),AS138*(1+'S&S'!$G$194),AS139*(1+'S&S'!$G$196),AS140*(1+'S&S'!$G$198),AS141*(1+'S&S'!$G$200),AS142*(1+'S&S'!$G$202),AS143*(1+'S&S'!$G$204),AS144*(1+'S&S'!$G$206))","v":0},{"$f":"-AT$190*(1+'S&S'!$G$164)+AT$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AT$218*(1+'S&S'!$G$166)+AT233*(1+'S&S'!$G$208)+AT234*(1+'S&S'!$G$210)+SUM(AT125*(1+'S&S'!$G$168),AT126*(1+'S&S'!$G$170),AT127*(1+'S&S'!$G$172),AT128*(1+'S&S'!$G$174),AT129*(1+'S&S'!$G$176),AT130*(1+'S&S'!$G$178),AT131*(1+'S&S'!$G$180),AT132*(1+'S&S'!$G$182),AT133*(1+'S&S'!$G$184),AT134*(1+'S&S'!$G$186),AT135*(1+'S&S'!$G$188),AT136*(1+'S&S'!$G$190),AT137*(1+'S&S'!$G$192),AT138*(1+'S&S'!$G$194),AT139*(1+'S&S'!$G$196),AT140*(1+'S&S'!$G$198),AT141*(1+'S&S'!$G$200),AT142*(1+'S&S'!$G$202),AT143*(1+'S&S'!$G$204),AT144*(1+'S&S'!$G$206))","v":0},{"$f":"-AU$190*(1+'S&S'!$G$164)+AU$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AU$218*(1+'S&S'!$G$166)+AU233*(1+'S&S'!$G$208)+AU234*(1+'S&S'!$G$210)+SUM(AU125*(1+'S&S'!$G$168),AU126*(1+'S&S'!$G$170),AU127*(1+'S&S'!$G$172),AU128*(1+'S&S'!$G$174),AU129*(1+'S&S'!$G$176),AU130*(1+'S&S'!$G$178),AU131*(1+'S&S'!$G$180),AU132*(1+'S&S'!$G$182),AU133*(1+'S&S'!$G$184),AU134*(1+'S&S'!$G$186),AU135*(1+'S&S'!$G$188),AU136*(1+'S&S'!$G$190),AU137*(1+'S&S'!$G$192),AU138*(1+'S&S'!$G$194),AU139*(1+'S&S'!$G$196),AU140*(1+'S&S'!$G$198),AU141*(1+'S&S'!$G$200),AU142*(1+'S&S'!$G$202),AU143*(1+'S&S'!$G$204),AU144*(1+'S&S'!$G$206))","v":0},{"$f":"-AV$190*(1+'S&S'!$G$164)+AV$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AV$218*(1+'S&S'!$G$166)+AV233*(1+'S&S'!$G$208)+AV234*(1+'S&S'!$G$210)+SUM(AV125*(1+'S&S'!$G$168),AV126*(1+'S&S'!$G$170),AV127*(1+'S&S'!$G$172),AV128*(1+'S&S'!$G$174),AV129*(1+'S&S'!$G$176),AV130*(1+'S&S'!$G$178),AV131*(1+'S&S'!$G$180),AV132*(1+'S&S'!$G$182),AV133*(1+'S&S'!$G$184),AV134*(1+'S&S'!$G$186),AV135*(1+'S&S'!$G$188),AV136*(1+'S&S'!$G$190),AV137*(1+'S&S'!$G$192),AV138*(1+'S&S'!$G$194),AV139*(1+'S&S'!$G$196),AV140*(1+'S&S'!$G$198),AV141*(1+'S&S'!$G$200),AV142*(1+'S&S'!$G$202),AV143*(1+'S&S'!$G$204),AV144*(1+'S&S'!$G$206))","v":0},{"$f":"-AW$190*(1+'S&S'!$G$164)+AW$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AW$218*(1+'S&S'!$G$166)+AW233*(1+'S&S'!$G$208)+AW234*(1+'S&S'!$G$210)+SUM(AW125*(1+'S&S'!$G$168),AW126*(1+'S&S'!$G$170),AW127*(1+'S&S'!$G$172),AW128*(1+'S&S'!$G$174),AW129*(1+'S&S'!$G$176),AW130*(1+'S&S'!$G$178),AW131*(1+'S&S'!$G$180),AW132*(1+'S&S'!$G$182),AW133*(1+'S&S'!$G$184),AW134*(1+'S&S'!$G$186),AW135*(1+'S&S'!$G$188),AW136*(1+'S&S'!$G$190),AW137*(1+'S&S'!$G$192),AW138*(1+'S&S'!$G$194),AW139*(1+'S&S'!$G$196),AW140*(1+'S&S'!$G$198),AW141*(1+'S&S'!$G$200),AW142*(1+'S&S'!$G$202),AW143*(1+'S&S'!$G$204),AW144*(1+'S&S'!$G$206))","v":0},{"$f":"-AX$190*(1+'S&S'!$G$164)+AX$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AX$218*(1+'S&S'!$G$166)+AX233*(1+'S&S'!$G$208)+AX234*(1+'S&S'!$G$210)+SUM(AX125*(1+'S&S'!$G$168),AX126*(1+'S&S'!$G$170),AX127*(1+'S&S'!$G$172),AX128*(1+'S&S'!$G$174),AX129*(1+'S&S'!$G$176),AX130*(1+'S&S'!$G$178),AX131*(1+'S&S'!$G$180),AX132*(1+'S&S'!$G$182),AX133*(1+'S&S'!$G$184),AX134*(1+'S&S'!$G$186),AX135*(1+'S&S'!$G$188),AX136*(1+'S&S'!$G$190),AX137*(1+'S&S'!$G$192),AX138*(1+'S&S'!$G$194),AX139*(1+'S&S'!$G$196),AX140*(1+'S&S'!$G$198),AX141*(1+'S&S'!$G$200),AX142*(1+'S&S'!$G$202),AX143*(1+'S&S'!$G$204),AX144*(1+'S&S'!$G$206))","v":0},{"$f":"-AY$190*(1+'S&S'!$G$164)+AY$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AY$218*(1+'S&S'!$G$166)+AY233*(1+'S&S'!$G$208)+AY234*(1+'S&S'!$G$210)+SUM(AY125*(1+'S&S'!$G$168),AY126*(1+'S&S'!$G$170),AY127*(1+'S&S'!$G$172),AY128*(1+'S&S'!$G$174),AY129*(1+'S&S'!$G$176),AY130*(1+'S&S'!$G$178),AY131*(1+'S&S'!$G$180),AY132*(1+'S&S'!$G$182),AY133*(1+'S&S'!$G$184),AY134*(1+'S&S'!$G$186),AY135*(1+'S&S'!$G$188),AY136*(1+'S&S'!$G$190),AY137*(1+'S&S'!$G$192),AY138*(1+'S&S'!$G$194),AY139*(1+'S&S'!$G$196),AY140*(1+'S&S'!$G$198),AY141*(1+'S&S'!$G$200),AY142*(1+'S&S'!$G$202),AY143*(1+'S&S'!$G$204),AY144*(1+'S&S'!$G$206))","v":0},{"$f":"-AZ$190*(1+'S&S'!$G$164)+AZ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AZ$218*(1+'S&S'!$G$166)+AZ233*(1+'S&S'!$G$208)+AZ234*(1+'S&S'!$G$210)+SUM(AZ125*(1+'S&S'!$G$168),AZ126*(1+'S&S'!$G$170),AZ127*(1+'S&S'!$G$172),AZ128*(1+'S&S'!$G$174),AZ129*(1+'S&S'!$G$176),AZ130*(1+'S&S'!$G$178),AZ131*(1+'S&S'!$G$180),AZ132*(1+'S&S'!$G$182),AZ133*(1+'S&S'!$G$184),AZ134*(1+'S&S'!$G$186),AZ135*(1+'S&S'!$G$188),AZ136*(1+'S&S'!$G$190),AZ137*(1+'S&S'!$G$192),AZ138*(1+'S&S'!$G$194),AZ139*(1+'S&S'!$G$196),AZ140*(1+'S&S'!$G$198),AZ141*(1+'S&S'!$G$200),AZ142*(1+'S&S'!$G$202),AZ143*(1+'S&S'!$G$204),AZ144*(1+'S&S'!$G$206))","v":0},{"$f":"-BA$190*(1+'S&S'!$G$164)+BA$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BA$218*(1+'S&S'!$G$166)+BA233*(1+'S&S'!$G$208)+BA234*(1+'S&S'!$G$210)+SUM(BA125*(1+'S&S'!$G$168),BA126*(1+'S&S'!$G$170),BA127*(1+'S&S'!$G$172),BA128*(1+'S&S'!$G$174),BA129*(1+'S&S'!$G$176),BA130*(1+'S&S'!$G$178),BA131*(1+'S&S'!$G$180),BA132*(1+'S&S'!$G$182),BA133*(1+'S&S'!$G$184),BA134*(1+'S&S'!$G$186),BA135*(1+'S&S'!$G$188),BA136*(1+'S&S'!$G$190),BA137*(1+'S&S'!$G$192),BA138*(1+'S&S'!$G$194),BA139*(1+'S&S'!$G$196),BA140*(1+'S&S'!$G$198),BA141*(1+'S&S'!$G$200),BA142*(1+'S&S'!$G$202),BA143*(1+'S&S'!$G$204),BA144*(1+'S&S'!$G$206))","v":0},{"$f":"-BB$190*(1+'S&S'!$G$164)+BB$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BB$218*(1+'S&S'!$G$166)+BB233*(1+'S&S'!$G$208)+BB234*(1+'S&S'!$G$210)+SUM(BB125*(1+'S&S'!$G$168),BB126*(1+'S&S'!$G$170),BB127*(1+'S&S'!$G$172),BB128*(1+'S&S'!$G$174),BB129*(1+'S&S'!$G$176),BB130*(1+'S&S'!$G$178),BB131*(1+'S&S'!$G$180),BB132*(1+'S&S'!$G$182),BB133*(1+'S&S'!$G$184),BB134*(1+'S&S'!$G$186),BB135*(1+'S&S'!$G$188),BB136*(1+'S&S'!$G$190),BB137*(1+'S&S'!$G$192),BB138*(1+'S&S'!$G$194),BB139*(1+'S&S'!$G$196),BB140*(1+'S&S'!$G$198),BB141*(1+'S&S'!$G$200),BB142*(1+'S&S'!$G$202),BB143*(1+'S&S'!$G$204),BB144*(1+'S&S'!$G$206))","v":0},{"$f":"-BC$190*(1+'S&S'!$G$164)+BC$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BC$218*(1+'S&S'!$G$166)+BC233*(1+'S&S'!$G$208)+BC234*(1+'S&S'!$G$210)+SUM(BC125*(1+'S&S'!$G$168),BC126*(1+'S&S'!$G$170),BC127*(1+'S&S'!$G$172),BC128*(1+'S&S'!$G$174),BC129*(1+'S&S'!$G$176),BC130*(1+'S&S'!$G$178),BC131*(1+'S&S'!$G$180),BC132*(1+'S&S'!$G$182),BC133*(1+'S&S'!$G$184),BC134*(1+'S&S'!$G$186),BC135*(1+'S&S'!$G$188),BC136*(1+'S&S'!$G$190),BC137*(1+'S&S'!$G$192),BC138*(1+'S&S'!$G$194),BC139*(1+'S&S'!$G$196),BC140*(1+'S&S'!$G$198),BC141*(1+'S&S'!$G$200),BC142*(1+'S&S'!$G$202),BC143*(1+'S&S'!$G$204),BC144*(1+'S&S'!$G$206))","v":0},{"$f":"-BD$190*(1+'S&S'!$G$164)+BD$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BD$218*(1+'S&S'!$G$166)+BD233*(1+'S&S'!$G$208)+BD234*(1+'S&S'!$G$210)+SUM(BD125*(1+'S&S'!$G$168),BD126*(1+'S&S'!$G$170),BD127*(1+'S&S'!$G$172),BD128*(1+'S&S'!$G$174),BD129*(1+'S&S'!$G$176),BD130*(1+'S&S'!$G$178),BD131*(1+'S&S'!$G$180),BD132*(1+'S&S'!$G$182),BD133*(1+'S&S'!$G$184),BD134*(1+'S&S'!$G$186),BD135*(1+'S&S'!$G$188),BD136*(1+'S&S'!$G$190),BD137*(1+'S&S'!$G$192),BD138*(1+'S&S'!$G$194),BD139*(1+'S&S'!$G$196),BD140*(1+'S&S'!$G$198),BD141*(1+'S&S'!$G$200),BD142*(1+'S&S'!$G$202),BD143*(1+'S&S'!$G$204),BD144*(1+'S&S'!$G$206))","v":0},{"$f":"-BE$190*(1+'S&S'!$G$164)+BE$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BE$218*(1+'S&S'!$G$166)+BE233*(1+'S&S'!$G$208)+BE234*(1+'S&S'!$G$210)+SUM(BE125*(1+'S&S'!$G$168),BE126*(1+'S&S'!$G$170),BE127*(1+'S&S'!$G$172),BE128*(1+'S&S'!$G$174),BE129*(1+'S&S'!$G$176),BE130*(1+'S&S'!$G$178),BE131*(1+'S&S'!$G$180),BE132*(1+'S&S'!$G$182),BE133*(1+'S&S'!$G$184),BE134*(1+'S&S'!$G$186),BE135*(1+'S&S'!$G$188),BE136*(1+'S&S'!$G$190),BE137*(1+'S&S'!$G$192),BE138*(1+'S&S'!$G$194),BE139*(1+'S&S'!$G$196),BE140*(1+'S&S'!$G$198),BE141*(1+'S&S'!$G$200),BE142*(1+'S&S'!$G$202),BE143*(1+'S&S'!$G$204),BE144*(1+'S&S'!$G$206))","v":0},{"$f":"-BF$190*(1+'S&S'!$G$164)+BF$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BF$218*(1+'S&S'!$G$166)+BF233*(1+'S&S'!$G$208)+BF234*(1+'S&S'!$G$210)+SUM(BF125*(1+'S&S'!$G$168),BF126*(1+'S&S'!$G$170),BF127*(1+'S&S'!$G$172),BF128*(1+'S&S'!$G$174),BF129*(1+'S&S'!$G$176),BF130*(1+'S&S'!$G$178),BF131*(1+'S&S'!$G$180),BF132*(1+'S&S'!$G$182),BF133*(1+'S&S'!$G$184),BF134*(1+'S&S'!$G$186),BF135*(1+'S&S'!$G$188),BF136*(1+'S&S'!$G$190),BF137*(1+'S&S'!$G$192),BF138*(1+'S&S'!$G$194),BF139*(1+'S&S'!$G$196),BF140*(1+'S&S'!$G$198),BF141*(1+'S&S'!$G$200),BF142*(1+'S&S'!$G$202),BF143*(1+'S&S'!$G$204),BF144*(1+'S&S'!$G$206))","v":0},{"$f":"-BG$190*(1+'S&S'!$G$164)+BG$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BG$218*(1+'S&S'!$G$166)+BG233*(1+'S&S'!$G$208)+BG234*(1+'S&S'!$G$210)+SUM(BG125*(1+'S&S'!$G$168),BG126*(1+'S&S'!$G$170),BG127*(1+'S&S'!$G$172),BG128*(1+'S&S'!$G$174),BG129*(1+'S&S'!$G$176),BG130*(1+'S&S'!$G$178),BG131*(1+'S&S'!$G$180),BG132*(1+'S&S'!$G$182),BG133*(1+'S&S'!$G$184),BG134*(1+'S&S'!$G$186),BG135*(1+'S&S'!$G$188),BG136*(1+'S&S'!$G$190),BG137*(1+'S&S'!$G$192),BG138*(1+'S&S'!$G$194),BG139*(1+'S&S'!$G$196),BG140*(1+'S&S'!$G$198),BG141*(1+'S&S'!$G$200),BG142*(1+'S&S'!$G$202),BG143*(1+'S&S'!$G$204),BG144*(1+'S&S'!$G$206))","v":0},{"$f":"-BH$190*(1+'S&S'!$G$164)+BH$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BH$218*(1+'S&S'!$G$166)+BH233*(1+'S&S'!$G$208)+BH234*(1+'S&S'!$G$210)+SUM(BH125*(1+'S&S'!$G$168),BH126*(1+'S&S'!$G$170),BH127*(1+'S&S'!$G$172),BH128*(1+'S&S'!$G$174),BH129*(1+'S&S'!$G$176),BH130*(1+'S&S'!$G$178),BH131*(1+'S&S'!$G$180),BH132*(1+'S&S'!$G$182),BH133*(1+'S&S'!$G$184),BH134*(1+'S&S'!$G$186),BH135*(1+'S&S'!$G$188),BH136*(1+'S&S'!$G$190),BH137*(1+'S&S'!$G$192),BH138*(1+'S&S'!$G$194),BH139*(1+'S&S'!$G$196),BH140*(1+'S&S'!$G$198),BH141*(1+'S&S'!$G$200),BH142*(1+'S&S'!$G$202),BH143*(1+'S&S'!$G$204),BH144*(1+'S&S'!$G$206))","v":0},{"$f":"-BI$190*(1+'S&S'!$G$164)+BI$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BI$218*(1+'S&S'!$G$166)+BI233*(1+'S&S'!$G$208)+BI234*(1+'S&S'!$G$210)+SUM(BI125*(1+'S&S'!$G$168),BI126*(1+'S&S'!$G$170),BI127*(1+'S&S'!$G$172),BI128*(1+'S&S'!$G$174),BI129*(1+'S&S'!$G$176),BI130*(1+'S&S'!$G$178),BI131*(1+'S&S'!$G$180),BI132*(1+'S&S'!$G$182),BI133*(1+'S&S'!$G$184),BI134*(1+'S&S'!$G$186),BI135*(1+'S&S'!$G$188),BI136*(1+'S&S'!$G$190),BI137*(1+'S&S'!$G$192),BI138*(1+'S&S'!$G$194),BI139*(1+'S&S'!$G$196),BI140*(1+'S&S'!$G$198),BI141*(1+'S&S'!$G$200),BI142*(1+'S&S'!$G$202),BI143*(1+'S&S'!$G$204),BI144*(1+'S&S'!$G$206))","v":0},{"$f":"-BJ$190*(1+'S&S'!$G$164)+BJ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BJ$218*(1+'S&S'!$G$166)+BJ233*(1+'S&S'!$G$208)+BJ234*(1+'S&S'!$G$210)+SUM(BJ125*(1+'S&S'!$G$168),BJ126*(1+'S&S'!$G$170),BJ127*(1+'S&S'!$G$172),BJ128*(1+'S&S'!$G$174),BJ129*(1+'S&S'!$G$176),BJ130*(1+'S&S'!$G$178),BJ131*(1+'S&S'!$G$180),BJ132*(1+'S&S'!$G$182),BJ133*(1+'S&S'!$G$184),BJ134*(1+'S&S'!$G$186),BJ135*(1+'S&S'!$G$188),BJ136*(1+'S&S'!$G$190),BJ137*(1+'S&S'!$G$192),BJ138*(1+'S&S'!$G$194),BJ139*(1+'S&S'!$G$196),BJ140*(1+'S&S'!$G$198),BJ141*(1+'S&S'!$G$200),BJ142*(1+'S&S'!$G$202),BJ143*(1+'S&S'!$G$204),BJ144*(1+'S&S'!$G$206))","v":0},{"$f":"-BK$190*(1+'S&S'!$G$164)+BK$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BK$218*(1+'S&S'!$G$166)+BK233*(1+'S&S'!$G$208)+BK234*(1+'S&S'!$G$210)+SUM(BK125*(1+'S&S'!$G$168),BK126*(1+'S&S'!$G$170),BK127*(1+'S&S'!$G$172),BK128*(1+'S&S'!$G$174),BK129*(1+'S&S'!$G$176),BK130*(1+'S&S'!$G$178),BK131*(1+'S&S'!$G$180),BK132*(1+'S&S'!$G$182),BK133*(1+'S&S'!$G$184),BK134*(1+'S&S'!$G$186),BK135*(1+'S&S'!$G$188),BK136*(1+'S&S'!$G$190),BK137*(1+'S&S'!$G$192),BK138*(1+'S&S'!$G$194),BK139*(1+'S&S'!$G$196),BK140*(1+'S&S'!$G$198),BK141*(1+'S&S'!$G$200),BK142*(1+'S&S'!$G$202),BK143*(1+'S&S'!$G$204),BK144*(1+'S&S'!$G$206))","v":0},{"$f":"-BL$190*(1+'S&S'!$G$164)+BL$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BL$218*(1+'S&S'!$G$166)+BL233*(1+'S&S'!$G$208)+BL234*(1+'S&S'!$G$210)+SUM(BL125*(1+'S&S'!$G$168),BL126*(1+'S&S'!$G$170),BL127*(1+'S&S'!$G$172),BL128*(1+'S&S'!$G$174),BL129*(1+'S&S'!$G$176),BL130*(1+'S&S'!$G$178),BL131*(1+'S&S'!$G$180),BL132*(1+'S&S'!$G$182),BL133*(1+'S&S'!$G$184),BL134*(1+'S&S'!$G$186),BL135*(1+'S&S'!$G$188),BL136*(1+'S&S'!$G$190),BL137*(1+'S&S'!$G$192),BL138*(1+'S&S'!$G$194),BL139*(1+'S&S'!$G$196),BL140*(1+'S&S'!$G$198),BL141*(1+'S&S'!$G$200),BL142*(1+'S&S'!$G$202),BL143*(1+'S&S'!$G$204),BL144*(1+'S&S'!$G$206))","v":0},{"$f":"-BM$190*(1+'S&S'!$G$164)+BM$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BM$218*(1+'S&S'!$G$166)+BM233*(1+'S&S'!$G$208)+BM234*(1+'S&S'!$G$210)+SUM(BM125*(1+'S&S'!$G$168),BM126*(1+'S&S'!$G$170),BM127*(1+'S&S'!$G$172),BM128*(1+'S&S'!$G$174),BM129*(1+'S&S'!$G$176),BM130*(1+'S&S'!$G$178),BM131*(1+'S&S'!$G$180),BM132*(1+'S&S'!$G$182),BM133*(1+'S&S'!$G$184),BM134*(1+'S&S'!$G$186),BM135*(1+'S&S'!$G$188),BM136*(1+'S&S'!$G$190),BM137*(1+'S&S'!$G$192),BM138*(1+'S&S'!$G$194),BM139*(1+'S&S'!$G$196),BM140*(1+'S&S'!$G$198),BM141*(1+'S&S'!$G$200),BM142*(1+'S&S'!$G$202),BM143*(1+'S&S'!$G$204),BM144*(1+'S&S'!$G$206))","v":0},{"$f":"-BN$190*(1+'S&S'!$G$164)+BN$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BN$218*(1+'S&S'!$G$166)+BN233*(1+'S&S'!$G$208)+BN234*(1+'S&S'!$G$210)+SUM(BN125*(1+'S&S'!$G$168),BN126*(1+'S&S'!$G$170),BN127*(1+'S&S'!$G$172),BN128*(1+'S&S'!$G$174),BN129*(1+'S&S'!$G$176),BN130*(1+'S&S'!$G$178),BN131*(1+'S&S'!$G$180),BN132*(1+'S&S'!$G$182),BN133*(1+'S&S'!$G$184),BN134*(1+'S&S'!$G$186),BN135*(1+'S&S'!$G$188),BN136*(1+'S&S'!$G$190),BN137*(1+'S&S'!$G$192),BN138*(1+'S&S'!$G$194),BN139*(1+'S&S'!$G$196),BN140*(1+'S&S'!$G$198),BN141*(1+'S&S'!$G$200),BN142*(1+'S&S'!$G$202),BN143*(1+'S&S'!$G$204),BN144*(1+'S&S'!$G$206))","v":0},{"$f":"-BO$190*(1+'S&S'!$G$164)+BO$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BO$218*(1+'S&S'!$G$166)+BO233*(1+'S&S'!$G$208)+BO234*(1+'S&S'!$G$210)+SUM(BO125*(1+'S&S'!$G$168),BO126*(1+'S&S'!$G$170),BO127*(1+'S&S'!$G$172),BO128*(1+'S&S'!$G$174),BO129*(1+'S&S'!$G$176),BO130*(1+'S&S'!$G$178),BO131*(1+'S&S'!$G$180),BO132*(1+'S&S'!$G$182),BO133*(1+'S&S'!$G$184),BO134*(1+'S&S'!$G$186),BO135*(1+'S&S'!$G$188),BO136*(1+'S&S'!$G$190),BO137*(1+'S&S'!$G$192),BO138*(1+'S&S'!$G$194),BO139*(1+'S&S'!$G$196),BO140*(1+'S&S'!$G$198),BO141*(1+'S&S'!$G$200),BO142*(1+'S&S'!$G$202),BO143*(1+'S&S'!$G$204),BO144*(1+'S&S'!$G$206))","v":0},{"$f":"-BP$190*(1+'S&S'!$G$164)+BP$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BP$218*(1+'S&S'!$G$166)+BP233*(1+'S&S'!$G$208)+BP234*(1+'S&S'!$G$210)+SUM(BP125*(1+'S&S'!$G$168),BP126*(1+'S&S'!$G$170),BP127*(1+'S&S'!$G$172),BP128*(1+'S&S'!$G$174),BP129*(1+'S&S'!$G$176),BP130*(1+'S&S'!$G$178),BP131*(1+'S&S'!$G$180),BP132*(1+'S&S'!$G$182),BP133*(1+'S&S'!$G$184),BP134*(1+'S&S'!$G$186),BP135*(1+'S&S'!$G$188),BP136*(1+'S&S'!$G$190),BP137*(1+'S&S'!$G$192),BP138*(1+'S&S'!$G$194),BP139*(1+'S&S'!$G$196),BP140*(1+'S&S'!$G$198),BP141*(1+'S&S'!$G$200),BP142*(1+'S&S'!$G$202),BP143*(1+'S&S'!$G$204),BP144*(1+'S&S'!$G$206))","v":0},{"$f":"-BQ$190*(1+'S&S'!$G$164)+BQ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BQ$218*(1+'S&S'!$G$166)+BQ233*(1+'S&S'!$G$208)+BQ234*(1+'S&S'!$G$210)+SUM(BQ125*(1+'S&S'!$G$168),BQ126*(1+'S&S'!$G$170),BQ127*(1+'S&S'!$G$172),BQ128*(1+'S&S'!$G$174),BQ129*(1+'S&S'!$G$176),BQ130*(1+'S&S'!$G$178),BQ131*(1+'S&S'!$G$180),BQ132*(1+'S&S'!$G$182),BQ133*(1+'S&S'!$G$184),BQ134*(1+'S&S'!$G$186),BQ135*(1+'S&S'!$G$188),BQ136*(1+'S&S'!$G$190),BQ137*(1+'S&S'!$G$192),BQ138*(1+'S&S'!$G$194),BQ139*(1+'S&S'!$G$196),BQ140*(1+'S&S'!$G$198),BQ141*(1+'S&S'!$G$200),BQ142*(1+'S&S'!$G$202),BQ143*(1+'S&S'!$G$204),BQ144*(1+'S&S'!$G$206))","v":0},{"$f":"-BR$190*(1+'S&S'!$G$164)+BR$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BR$218*(1+'S&S'!$G$166)+BR233*(1+'S&S'!$G$208)+BR234*(1+'S&S'!$G$210)+SUM(BR125*(1+'S&S'!$G$168),BR126*(1+'S&S'!$G$170),BR127*(1+'S&S'!$G$172),BR128*(1+'S&S'!$G$174),BR129*(1+'S&S'!$G$176),BR130*(1+'S&S'!$G$178),BR131*(1+'S&S'!$G$180),BR132*(1+'S&S'!$G$182),BR133*(1+'S&S'!$G$184),BR134*(1+'S&S'!$G$186),BR135*(1+'S&S'!$G$188),BR136*(1+'S&S'!$G$190),BR137*(1+'S&S'!$G$192),BR138*(1+'S&S'!$G$194),BR139*(1+'S&S'!$G$196),BR140*(1+'S&S'!$G$198),BR141*(1+'S&S'!$G$200),BR142*(1+'S&S'!$G$202),BR143*(1+'S&S'!$G$204),BR144*(1+'S&S'!$G$206))","v":0},{"$f":"-BS$190*(1+'S&S'!$G$164)+BS$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BS$218*(1+'S&S'!$G$166)+BS233*(1+'S&S'!$G$208)+BS234*(1+'S&S'!$G$210)+SUM(BS125*(1+'S&S'!$G$168),BS126*(1+'S&S'!$G$170),BS127*(1+'S&S'!$G$172),BS128*(1+'S&S'!$G$174),BS129*(1+'S&S'!$G$176),BS130*(1+'S&S'!$G$178),BS131*(1+'S&S'!$G$180),BS132*(1+'S&S'!$G$182),BS133*(1+'S&S'!$G$184),BS134*(1+'S&S'!$G$186),BS135*(1+'S&S'!$G$188),BS136*(1+'S&S'!$G$190),BS137*(1+'S&S'!$G$192),BS138*(1+'S&S'!$G$194),BS139*(1+'S&S'!$G$196),BS140*(1+'S&S'!$G$198),BS141*(1+'S&S'!$G$200),BS142*(1+'S&S'!$G$202),BS143*(1+'S&S'!$G$204),BS144*(1+'S&S'!$G$206))","v":0},{"$f":"-BT$190*(1+'S&S'!$G$164)+BT$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BT$218*(1+'S&S'!$G$166)+BT233*(1+'S&S'!$G$208)+BT234*(1+'S&S'!$G$210)+SUM(BT125*(1+'S&S'!$G$168),BT126*(1+'S&S'!$G$170),BT127*(1+'S&S'!$G$172),BT128*(1+'S&S'!$G$174),BT129*(1+'S&S'!$G$176),BT130*(1+'S&S'!$G$178),BT131*(1+'S&S'!$G$180),BT132*(1+'S&S'!$G$182),BT133*(1+'S&S'!$G$184),BT134*(1+'S&S'!$G$186),BT135*(1+'S&S'!$G$188),BT136*(1+'S&S'!$G$190),BT137*(1+'S&S'!$G$192),BT138*(1+'S&S'!$G$194),BT139*(1+'S&S'!$G$196),BT140*(1+'S&S'!$G$198),BT141*(1+'S&S'!$G$200),BT142*(1+'S&S'!$G$202),BT143*(1+'S&S'!$G$204),BT144*(1+'S&S'!$G$206))","v":0},{"$f":"-BU$190*(1+'S&S'!$G$164)+BU$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BU$218*(1+'S&S'!$G$166)+BU233*(1+'S&S'!$G$208)+BU234*(1+'S&S'!$G$210)+SUM(BU125*(1+'S&S'!$G$168),BU126*(1+'S&S'!$G$170),BU127*(1+'S&S'!$G$172),BU128*(1+'S&S'!$G$174),BU129*(1+'S&S'!$G$176),BU130*(1+'S&S'!$G$178),BU131*(1+'S&S'!$G$180),BU132*(1+'S&S'!$G$182),BU133*(1+'S&S'!$G$184),BU134*(1+'S&S'!$G$186),BU135*(1+'S&S'!$G$188),BU136*(1+'S&S'!$G$190),BU137*(1+'S&S'!$G$192),BU138*(1+'S&S'!$G$194),BU139*(1+'S&S'!$G$196),BU140*(1+'S&S'!$G$198),BU141*(1+'S&S'!$G$200),BU142*(1+'S&S'!$G$202),BU143*(1+'S&S'!$G$204),BU144*(1+'S&S'!$G$206))","v":0},{"$f":"-BV$190*(1+'S&S'!$G$164)+BV$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BV$218*(1+'S&S'!$G$166)+BV233*(1+'S&S'!$G$208)+BV234*(1+'S&S'!$G$210)+SUM(BV125*(1+'S&S'!$G$168),BV126*(1+'S&S'!$G$170),BV127*(1+'S&S'!$G$172),BV128*(1+'S&S'!$G$174),BV129*(1+'S&S'!$G$176),BV130*(1+'S&S'!$G$178),BV131*(1+'S&S'!$G$180),BV132*(1+'S&S'!$G$182),BV133*(1+'S&S'!$G$184),BV134*(1+'S&S'!$G$186),BV135*(1+'S&S'!$G$188),BV136*(1+'S&S'!$G$190),BV137*(1+'S&S'!$G$192),BV138*(1+'S&S'!$G$194),BV139*(1+'S&S'!$G$196),BV140*(1+'S&S'!$G$198),BV141*(1+'S&S'!$G$200),BV142*(1+'S&S'!$G$202),BV143*(1+'S&S'!$G$204),BV144*(1+'S&S'!$G$206))","v":0},{"$f":"-BW$190*(1+'S&S'!$G$164)+BW$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BW$218*(1+'S&S'!$G$166)+BW233*(1+'S&S'!$G$208)+BW234*(1+'S&S'!$G$210)+SUM(BW125*(1+'S&S'!$G$168),BW126*(1+'S&S'!$G$170),BW127*(1+'S&S'!$G$172),BW128*(1+'S&S'!$G$174),BW129*(1+'S&S'!$G$176),BW130*(1+'S&S'!$G$178),BW131*(1+'S&S'!$G$180),BW132*(1+'S&S'!$G$182),BW133*(1+'S&S'!$G$184),BW134*(1+'S&S'!$G$186),BW135*(1+'S&S'!$G$188),BW136*(1+'S&S'!$G$190),BW137*(1+'S&S'!$G$192),BW138*(1+'S&S'!$G$194),BW139*(1+'S&S'!$G$196),BW140*(1+'S&S'!$G$198),BW141*(1+'S&S'!$G$200),BW142*(1+'S&S'!$G$202),BW143*(1+'S&S'!$G$204),BW144*(1+'S&S'!$G$206))","v":0},{"$f":"-BX$190*(1+'S&S'!$G$164)+BX$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BX$218*(1+'S&S'!$G$166)+BX233*(1+'S&S'!$G$208)+BX234*(1+'S&S'!$G$210)+SUM(BX125*(1+'S&S'!$G$168),BX126*(1+'S&S'!$G$170),BX127*(1+'S&S'!$G$172),BX128*(1+'S&S'!$G$174),BX129*(1+'S&S'!$G$176),BX130*(1+'S&S'!$G$178),BX131*(1+'S&S'!$G$180),BX132*(1+'S&S'!$G$182),BX133*(1+'S&S'!$G$184),BX134*(1+'S&S'!$G$186),BX135*(1+'S&S'!$G$188),BX136*(1+'S&S'!$G$190),BX137*(1+'S&S'!$G$192),BX138*(1+'S&S'!$G$194),BX139*(1+'S&S'!$G$196),BX140*(1+'S&S'!$G$198),BX141*(1+'S&S'!$G$200),BX142*(1+'S&S'!$G$202),BX143*(1+'S&S'!$G$204),BX144*(1+'S&S'!$G$206))","v":0},{"$f":"-BY$190*(1+'S&S'!$G$164)+BY$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BY$218*(1+'S&S'!$G$166)+BY233*(1+'S&S'!$G$208)+BY234*(1+'S&S'!$G$210)+SUM(BY125*(1+'S&S'!$G$168),BY126*(1+'S&S'!$G$170),BY127*(1+'S&S'!$G$172),BY128*(1+'S&S'!$G$174),BY129*(1+'S&S'!$G$176),BY130*(1+'S&S'!$G$178),BY131*(1+'S&S'!$G$180),BY132*(1+'S&S'!$G$182),BY133*(1+'S&S'!$G$184),BY134*(1+'S&S'!$G$186),BY135*(1+'S&S'!$G$188),BY136*(1+'S&S'!$G$190),BY137*(1+'S&S'!$G$192),BY138*(1+'S&S'!$G$194),BY139*(1+'S&S'!$G$196),BY140*(1+'S&S'!$G$198),BY141*(1+'S&S'!$G$200),BY142*(1+'S&S'!$G$202),BY143*(1+'S&S'!$G$204),BY144*(1+'S&S'!$G$206))","v":0},{"$f":"-BZ$190*(1+'S&S'!$G$164)+BZ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BZ$218*(1+'S&S'!$G$166)+BZ233*(1+'S&S'!$G$208)+BZ234*(1+'S&S'!$G$210)+SUM(BZ125*(1+'S&S'!$G$168),BZ126*(1+'S&S'!$G$170),BZ127*(1+'S&S'!$G$172),BZ128*(1+'S&S'!$G$174),BZ129*(1+'S&S'!$G$176),BZ130*(1+'S&S'!$G$178),BZ131*(1+'S&S'!$G$180),BZ132*(1+'S&S'!$G$182),BZ133*(1+'S&S'!$G$184),BZ134*(1+'S&S'!$G$186),BZ135*(1+'S&S'!$G$188),BZ136*(1+'S&S'!$G$190),BZ137*(1+'S&S'!$G$192),BZ138*(1+'S&S'!$G$194),BZ139*(1+'S&S'!$G$196),BZ140*(1+'S&S'!$G$198),BZ141*(1+'S&S'!$G$200),BZ142*(1+'S&S'!$G$202),BZ143*(1+'S&S'!$G$204),BZ144*(1+'S&S'!$G$206))","v":0},{"$f":"-CA$190*(1+'S&S'!$G$164)+CA$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CA$218*(1+'S&S'!$G$166)+CA233*(1+'S&S'!$G$208)+CA234*(1+'S&S'!$G$210)+SUM(CA125*(1+'S&S'!$G$168),CA126*(1+'S&S'!$G$170),CA127*(1+'S&S'!$G$172),CA128*(1+'S&S'!$G$174),CA129*(1+'S&S'!$G$176),CA130*(1+'S&S'!$G$178),CA131*(1+'S&S'!$G$180),CA132*(1+'S&S'!$G$182),CA133*(1+'S&S'!$G$184),CA134*(1+'S&S'!$G$186),CA135*(1+'S&S'!$G$188),CA136*(1+'S&S'!$G$190),CA137*(1+'S&S'!$G$192),CA138*(1+'S&S'!$G$194),CA139*(1+'S&S'!$G$196),CA140*(1+'S&S'!$G$198),CA141*(1+'S&S'!$G$200),CA142*(1+'S&S'!$G$202),CA143*(1+'S&S'!$G$204),CA144*(1+'S&S'!$G$206))","v":0},{"$f":"-CB$190*(1+'S&S'!$G$164)+CB$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CB$218*(1+'S&S'!$G$166)+CB233*(1+'S&S'!$G$208)+CB234*(1+'S&S'!$G$210)+SUM(CB125*(1+'S&S'!$G$168),CB126*(1+'S&S'!$G$170),CB127*(1+'S&S'!$G$172),CB128*(1+'S&S'!$G$174),CB129*(1+'S&S'!$G$176),CB130*(1+'S&S'!$G$178),CB131*(1+'S&S'!$G$180),CB132*(1+'S&S'!$G$182),CB133*(1+'S&S'!$G$184),CB134*(1+'S&S'!$G$186),CB135*(1+'S&S'!$G$188),CB136*(1+'S&S'!$G$190),CB137*(1+'S&S'!$G$192),CB138*(1+'S&S'!$G$194),CB139*(1+'S&S'!$G$196),CB140*(1+'S&S'!$G$198),CB141*(1+'S&S'!$G$200),CB142*(1+'S&S'!$G$202),CB143*(1+'S&S'!$G$204),CB144*(1+'S&S'!$G$206))","v":0},{"$f":"-CC$190*(1+'S&S'!$G$164)+CC$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CC$218*(1+'S&S'!$G$166)+CC233*(1+'S&S'!$G$208)+CC234*(1+'S&S'!$G$210)+SUM(CC125*(1+'S&S'!$G$168),CC126*(1+'S&S'!$G$170),CC127*(1+'S&S'!$G$172),CC128*(1+'S&S'!$G$174),CC129*(1+'S&S'!$G$176),CC130*(1+'S&S'!$G$178),CC131*(1+'S&S'!$G$180),CC132*(1+'S&S'!$G$182),CC133*(1+'S&S'!$G$184),CC134*(1+'S&S'!$G$186),CC135*(1+'S&S'!$G$188),CC136*(1+'S&S'!$G$190),CC137*(1+'S&S'!$G$192),CC138*(1+'S&S'!$G$194),CC139*(1+'S&S'!$G$196),CC140*(1+'S&S'!$G$198),CC141*(1+'S&S'!$G$200),CC142*(1+'S&S'!$G$202),CC143*(1+'S&S'!$G$204),CC144*(1+'S&S'!$G$206))","v":0},{"$f":"-CD$190*(1+'S&S'!$G$164)+CD$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CD$218*(1+'S&S'!$G$166)+CD233*(1+'S&S'!$G$208)+CD234*(1+'S&S'!$G$210)+SUM(CD125*(1+'S&S'!$G$168),CD126*(1+'S&S'!$G$170),CD127*(1+'S&S'!$G$172),CD128*(1+'S&S'!$G$174),CD129*(1+'S&S'!$G$176),CD130*(1+'S&S'!$G$178),CD131*(1+'S&S'!$G$180),CD132*(1+'S&S'!$G$182),CD133*(1+'S&S'!$G$184),CD134*(1+'S&S'!$G$186),CD135*(1+'S&S'!$G$188),CD136*(1+'S&S'!$G$190),CD137*(1+'S&S'!$G$192),CD138*(1+'S&S'!$G$194),CD139*(1+'S&S'!$G$196),CD140*(1+'S&S'!$G$198),CD141*(1+'S&S'!$G$200),CD142*(1+'S&S'!$G$202),CD143*(1+'S&S'!$G$204),CD144*(1+'S&S'!$G$206))","v":0},{"$f":"-CE$190*(1+'S&S'!$G$164)+CE$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CE$218*(1+'S&S'!$G$166)+CE233*(1+'S&S'!$G$208)+CE234*(1+'S&S'!$G$210)+SUM(CE125*(1+'S&S'!$G$168),CE126*(1+'S&S'!$G$170),CE127*(1+'S&S'!$G$172),CE128*(1+'S&S'!$G$174),CE129*(1+'S&S'!$G$176),CE130*(1+'S&S'!$G$178),CE131*(1+'S&S'!$G$180),CE132*(1+'S&S'!$G$182),CE133*(1+'S&S'!$G$184),CE134*(1+'S&S'!$G$186),CE135*(1+'S&S'!$G$188),CE136*(1+'S&S'!$G$190),CE137*(1+'S&S'!$G$192),CE138*(1+'S&S'!$G$194),CE139*(1+'S&S'!$G$196),CE140*(1+'S&S'!$G$198),CE141*(1+'S&S'!$G$200),CE142*(1+'S&S'!$G$202),CE143*(1+'S&S'!$G$204),CE144*(1+'S&S'!$G$206))","v":0},{"$f":"-CF$190*(1+'S&S'!$G$164)+CF$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CF$218*(1+'S&S'!$G$166)+CF233*(1+'S&S'!$G$208)+CF234*(1+'S&S'!$G$210)+SUM(CF125*(1+'S&S'!$G$168),CF126*(1+'S&S'!$G$170),CF127*(1+'S&S'!$G$172),CF128*(1+'S&S'!$G$174),CF129*(1+'S&S'!$G$176),CF130*(1+'S&S'!$G$178),CF131*(1+'S&S'!$G$180),CF132*(1+'S&S'!$G$182),CF133*(1+'S&S'!$G$184),CF134*(1+'S&S'!$G$186),CF135*(1+'S&S'!$G$188),CF136*(1+'S&S'!$G$190),CF137*(1+'S&S'!$G$192),CF138*(1+'S&S'!$G$194),CF139*(1+'S&S'!$G$196),CF140*(1+'S&S'!$G$198),CF141*(1+'S&S'!$G$200),CF142*(1+'S&S'!$G$202),CF143*(1+'S&S'!$G$204),CF144*(1+'S&S'!$G$206))","v":0},{"$f":"-CG$190*(1+'S&S'!$G$164)+CG$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CG$218*(1+'S&S'!$G$166)+CG233*(1+'S&S'!$G$208)+CG234*(1+'S&S'!$G$210)+SUM(CG125*(1+'S&S'!$G$168),CG126*(1+'S&S'!$G$170),CG127*(1+'S&S'!$G$172),CG128*(1+'S&S'!$G$174),CG129*(1+'S&S'!$G$176),CG130*(1+'S&S'!$G$178),CG131*(1+'S&S'!$G$180),CG132*(1+'S&S'!$G$182),CG133*(1+'S&S'!$G$184),CG134*(1+'S&S'!$G$186),CG135*(1+'S&S'!$G$188),CG136*(1+'S&S'!$G$190),CG137*(1+'S&S'!$G$192),CG138*(1+'S&S'!$G$194),CG139*(1+'S&S'!$G$196),CG140*(1+'S&S'!$G$198),CG141*(1+'S&S'!$G$200),CG142*(1+'S&S'!$G$202),CG143*(1+'S&S'!$G$204),CG144*(1+'S&S'!$G$206))","v":0},{"$f":"-CH$190*(1+'S&S'!$G$164)+CH$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CH$218*(1+'S&S'!$G$166)+CH233*(1+'S&S'!$G$208)+CH234*(1+'S&S'!$G$210)+SUM(CH125*(1+'S&S'!$G$168),CH126*(1+'S&S'!$G$170),CH127*(1+'S&S'!$G$172),CH128*(1+'S&S'!$G$174),CH129*(1+'S&S'!$G$176),CH130*(1+'S&S'!$G$178),CH131*(1+'S&S'!$G$180),CH132*(1+'S&S'!$G$182),CH133*(1+'S&S'!$G$184),CH134*(1+'S&S'!$G$186),CH135*(1+'S&S'!$G$188),CH136*(1+'S&S'!$G$190),CH137*(1+'S&S'!$G$192),CH138*(1+'S&S'!$G$194),CH139*(1+'S&S'!$G$196),CH140*(1+'S&S'!$G$198),CH141*(1+'S&S'!$G$200),CH142*(1+'S&S'!$G$202),CH143*(1+'S&S'!$G$204),CH144*(1+'S&S'!$G$206))","v":0},{"$f":"-CI$190*(1+'S&S'!$G$164)+CI$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CI$218*(1+'S&S'!$G$166)+CI233*(1+'S&S'!$G$208)+CI234*(1+'S&S'!$G$210)+SUM(CI125*(1+'S&S'!$G$168),CI126*(1+'S&S'!$G$170),CI127*(1+'S&S'!$G$172),CI128*(1+'S&S'!$G$174),CI129*(1+'S&S'!$G$176),CI130*(1+'S&S'!$G$178),CI131*(1+'S&S'!$G$180),CI132*(1+'S&S'!$G$182),CI133*(1+'S&S'!$G$184),CI134*(1+'S&S'!$G$186),CI135*(1+'S&S'!$G$188),CI136*(1+'S&S'!$G$190),CI137*(1+'S&S'!$G$192),CI138*(1+'S&S'!$G$194),CI139*(1+'S&S'!$G$196),CI140*(1+'S&S'!$G$198),CI141*(1+'S&S'!$G$200),CI142*(1+'S&S'!$G$202),CI143*(1+'S&S'!$G$204),CI144*(1+'S&S'!$G$206))","v":0},{"$f":"-CJ$190*(1+'S&S'!$G$164)+CJ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CJ$218*(1+'S&S'!$G$166)+CJ233*(1+'S&S'!$G$208)+CJ234*(1+'S&S'!$G$210)+SUM(CJ125*(1+'S&S'!$G$168),CJ126*(1+'S&S'!$G$170),CJ127*(1+'S&S'!$G$172),CJ128*(1+'S&S'!$G$174),CJ129*(1+'S&S'!$G$176),CJ130*(1+'S&S'!$G$178),CJ131*(1+'S&S'!$G$180),CJ132*(1+'S&S'!$G$182),CJ133*(1+'S&S'!$G$184),CJ134*(1+'S&S'!$G$186),CJ135*(1+'S&S'!$G$188),CJ136*(1+'S&S'!$G$190),CJ137*(1+'S&S'!$G$192),CJ138*(1+'S&S'!$G$194),CJ139*(1+'S&S'!$G$196),CJ140*(1+'S&S'!$G$198),CJ141*(1+'S&S'!$G$200),CJ142*(1+'S&S'!$G$202),CJ143*(1+'S&S'!$G$204),CJ144*(1+'S&S'!$G$206))","v":0},{"$f":"-CK$190*(1+'S&S'!$G$164)+CK$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CK$218*(1+'S&S'!$G$166)+CK233*(1+'S&S'!$G$208)+CK234*(1+'S&S'!$G$210)+SUM(CK125*(1+'S&S'!$G$168),CK126*(1+'S&S'!$G$170),CK127*(1+'S&S'!$G$172),CK128*(1+'S&S'!$G$174),CK129*(1+'S&S'!$G$176),CK130*(1+'S&S'!$G$178),CK131*(1+'S&S'!$G$180),CK132*(1+'S&S'!$G$182),CK133*(1+'S&S'!$G$184),CK134*(1+'S&S'!$G$186),CK135*(1+'S&S'!$G$188),CK136*(1+'S&S'!$G$190),CK137*(1+'S&S'!$G$192),CK138*(1+'S&S'!$G$194),CK139*(1+'S&S'!$G$196),CK140*(1+'S&S'!$G$198),CK141*(1+'S&S'!$G$200),CK142*(1+'S&S'!$G$202),CK143*(1+'S&S'!$G$204),CK144*(1+'S&S'!$G$206))","v":0},{"$f":"-CL$190*(1+'S&S'!$G$164)+CL$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CL$218*(1+'S&S'!$G$166)+CL233*(1+'S&S'!$G$208)+CL234*(1+'S&S'!$G$210)+SUM(CL125*(1+'S&S'!$G$168),CL126*(1+'S&S'!$G$170),CL127*(1+'S&S'!$G$172),CL128*(1+'S&S'!$G$174),CL129*(1+'S&S'!$G$176),CL130*(1+'S&S'!$G$178),CL131*(1+'S&S'!$G$180),CL132*(1+'S&S'!$G$182),CL133*(1+'S&S'!$G$184),CL134*(1+'S&S'!$G$186),CL135*(1+'S&S'!$G$188),CL136*(1+'S&S'!$G$190),CL137*(1+'S&S'!$G$192),CL138*(1+'S&S'!$G$194),CL139*(1+'S&S'!$G$196),CL140*(1+'S&S'!$G$198),CL141*(1+'S&S'!$G$200),CL142*(1+'S&S'!$G$202),CL143*(1+'S&S'!$G$204),CL144*(1+'S&S'!$G$206))","v":0},{"$f":"-CM$190*(1+'S&S'!$G$164)+CM$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CM$218*(1+'S&S'!$G$166)+CM233*(1+'S&S'!$G$208)+CM234*(1+'S&S'!$G$210)+SUM(CM125*(1+'S&S'!$G$168),CM126*(1+'S&S'!$G$170),CM127*(1+'S&S'!$G$172),CM128*(1+'S&S'!$G$174),CM129*(1+'S&S'!$G$176),CM130*(1+'S&S'!$G$178),CM131*(1+'S&S'!$G$180),CM132*(1+'S&S'!$G$182),CM133*(1+'S&S'!$G$184),CM134*(1+'S&S'!$G$186),CM135*(1+'S&S'!$G$188),CM136*(1+'S&S'!$G$190),CM137*(1+'S&S'!$G$192),CM138*(1+'S&S'!$G$194),CM139*(1+'S&S'!$G$196),CM140*(1+'S&S'!$G$198),CM141*(1+'S&S'!$G$200),CM142*(1+'S&S'!$G$202),CM143*(1+'S&S'!$G$204),CM144*(1+'S&S'!$G$206))","v":0},{"$f":"-CN$190*(1+'S&S'!$G$164)+CN$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CN$218*(1+'S&S'!$G$166)+CN233*(1+'S&S'!$G$208)+CN234*(1+'S&S'!$G$210)+SUM(CN125*(1+'S&S'!$G$168),CN126*(1+'S&S'!$G$170),CN127*(1+'S&S'!$G$172),CN128*(1+'S&S'!$G$174),CN129*(1+'S&S'!$G$176),CN130*(1+'S&S'!$G$178),CN131*(1+'S&S'!$G$180),CN132*(1+'S&S'!$G$182),CN133*(1+'S&S'!$G$184),CN134*(1+'S&S'!$G$186),CN135*(1+'S&S'!$G$188),CN136*(1+'S&S'!$G$190),CN137*(1+'S&S'!$G$192),CN138*(1+'S&S'!$G$194),CN139*(1+'S&S'!$G$196),CN140*(1+'S&S'!$G$198),CN141*(1+'S&S'!$G$200),CN142*(1+'S&S'!$G$202),CN143*(1+'S&S'!$G$204),CN144*(1+'S&S'!$G$206))","v":0},{"$f":"-CO$190*(1+'S&S'!$G$164)+CO$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CO$218*(1+'S&S'!$G$166)+CO233*(1+'S&S'!$G$208)+CO234*(1+'S&S'!$G$210)+SUM(CO125*(1+'S&S'!$G$168),CO126*(1+'S&S'!$G$170),CO127*(1+'S&S'!$G$172),CO128*(1+'S&S'!$G$174),CO129*(1+'S&S'!$G$176),CO130*(1+'S&S'!$G$178),CO131*(1+'S&S'!$G$180),CO132*(1+'S&S'!$G$182),CO133*(1+'S&S'!$G$184),CO134*(1+'S&S'!$G$186),CO135*(1+'S&S'!$G$188),CO136*(1+'S&S'!$G$190),CO137*(1+'S&S'!$G$192),CO138*(1+'S&S'!$G$194),CO139*(1+'S&S'!$G$196),CO140*(1+'S&S'!$G$198),CO141*(1+'S&S'!$G$200),CO142*(1+'S&S'!$G$202),CO143*(1+'S&S'!$G$204),CO144*(1+'S&S'!$G$206))","v":0},{"$f":"-CP$190*(1+'S&S'!$G$164)+CP$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CP$218*(1+'S&S'!$G$166)+CP233*(1+'S&S'!$G$208)+CP234*(1+'S&S'!$G$210)+SUM(CP125*(1+'S&S'!$G$168),CP126*(1+'S&S'!$G$170),CP127*(1+'S&S'!$G$172),CP128*(1+'S&S'!$G$174),CP129*(1+'S&S'!$G$176),CP130*(1+'S&S'!$G$178),CP131*(1+'S&S'!$G$180),CP132*(1+'S&S'!$G$182),CP133*(1+'S&S'!$G$184),CP134*(1+'S&S'!$G$186),CP135*(1+'S&S'!$G$188),CP136*(1+'S&S'!$G$190),CP137*(1+'S&S'!$G$192),CP138*(1+'S&S'!$G$194),CP139*(1+'S&S'!$G$196),CP140*(1+'S&S'!$G$198),CP141*(1+'S&S'!$G$200),CP142*(1+'S&S'!$G$202),CP143*(1+'S&S'!$G$204),CP144*(1+'S&S'!$G$206))","v":0},{"$f":"-CQ$190*(1+'S&S'!$G$164)+CQ$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CQ$218*(1+'S&S'!$G$166)+CQ233*(1+'S&S'!$G$208)+CQ234*(1+'S&S'!$G$210)+SUM(CQ125*(1+'S&S'!$G$168),CQ126*(1+'S&S'!$G$170),CQ127*(1+'S&S'!$G$172),CQ128*(1+'S&S'!$G$174),CQ129*(1+'S&S'!$G$176),CQ130*(1+'S&S'!$G$178),CQ131*(1+'S&S'!$G$180),CQ132*(1+'S&S'!$G$182),CQ133*(1+'S&S'!$G$184),CQ134*(1+'S&S'!$G$186),CQ135*(1+'S&S'!$G$188),CQ136*(1+'S&S'!$G$190),CQ137*(1+'S&S'!$G$192),CQ138*(1+'S&S'!$G$194),CQ139*(1+'S&S'!$G$196),CQ140*(1+'S&S'!$G$198),CQ141*(1+'S&S'!$G$200),CQ142*(1+'S&S'!$G$202),CQ143*(1+'S&S'!$G$204),CQ144*(1+'S&S'!$G$206))","v":0},{"$f":"-CR$190*(1+'S&S'!$G$164)+CR$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CR$218*(1+'S&S'!$G$166)+CR233*(1+'S&S'!$G$208)+CR234*(1+'S&S'!$G$210)+SUM(CR125*(1+'S&S'!$G$168),CR126*(1+'S&S'!$G$170),CR127*(1+'S&S'!$G$172),CR128*(1+'S&S'!$G$174),CR129*(1+'S&S'!$G$176),CR130*(1+'S&S'!$G$178),CR131*(1+'S&S'!$G$180),CR132*(1+'S&S'!$G$182),CR133*(1+'S&S'!$G$184),CR134*(1+'S&S'!$G$186),CR135*(1+'S&S'!$G$188),CR136*(1+'S&S'!$G$190),CR137*(1+'S&S'!$G$192),CR138*(1+'S&S'!$G$194),CR139*(1+'S&S'!$G$196),CR140*(1+'S&S'!$G$198),CR141*(1+'S&S'!$G$200),CR142*(1+'S&S'!$G$202),CR143*(1+'S&S'!$G$204),CR144*(1+'S&S'!$G$206))","v":0},{"$f":"-CS$190*(1+'S&S'!$G$164)+CS$216*IF(O.4!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CS$218*(1+'S&S'!$G$166)+CS233*(1+'S&S'!$G$208)+CS234*(1+'S&S'!$G$210)+SUM(CS125*(1+'S&S'!$G$168),CS126*(1+'S&S'!$G$170),CS127*(1+'S&S'!$G$172),CS128*(1+'S&S'!$G$174),CS129*(1+'S&S'!$G$176),CS130*(1+'S&S'!$G$178),CS131*(1+'S&S'!$G$180),CS132*(1+'S&S'!$G$182),CS133*(1+'S&S'!$G$184),CS134*(1+'S&S'!$G$186),CS135*(1+'S&S'!$G$188),CS136*(1+'S&S'!$G$190),CS137*(1+'S&S'!$G$192),CS138*(1+'S&S'!$G$194),CS139*(1+'S&S'!$G$196),CS140*(1+'S&S'!$G$198),CS141*(1+'S&S'!$G$200),CS142*(1+'S&S'!$G$202),CS143*(1+'S&S'!$G$204),CS144*(1+'S&S'!$G$206))","v":0}]

{"sheet":"O.5","index":9,"n_rows":362,"n_cols":102,"rows_kept":362,"cut":false,"hidden":true,"merged":[[3,3,4,3],[3,4,3,5],[8,3,9,3],[175,4,175,5],[176,4,176,5],[0,4,1,5],[278,4,278,5],[237,4,237,5],[238,4,238,5],[239,4,239,5],[250,4,250,5],[251,4,251,5],[271,4,271,5],[272,4,272,5],[273,4,273,5],[274,4,274,5],[276,4,276,5],[277,4,277,5],[185,4,185,5]]}
[null,null,"Option 5",null,{"$f":"IF(CV10>0,CV9,IF(CW10>0,CW9,IF(CX10>0,CX9,\"\")))","v":""}]
[null,null,{"$f":"\"'\"&G.Asm!F29&\"'\"","v":"'Text'"},null,null,null,null,"Unit of numbers:",{"$f":"G.Asm!$F$17","v":"Ones"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Internal calculations for errors"]
[]
[null,null,"Project year","For economic analysis","Total",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90]
[null,null,"Calendar year",null,"NPV","Sum","Incurred",{"$f":"G.Asm!F33","v":2022},{"$f":"H5+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BT5+1","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111]
[]
[null,null,"INVESTMENTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero value checking","Residual value checking","Cash flow checking"]
[null,null,"A. Total investment costs","CF",{"$f":"SUM(E10,E26)","v":0},{"$f":"SUM(F10,F26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR10,BR26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"No empty cells can be left in a row – please fill with values or zeros instead","Residual value can be placed only in the last year of reference period","No row can be left without a name of item - please fill it from the dropdown list or type your own into the spare row"]
[null,null,"A.1. Total Initial investment costs",null,{"$f":"SUM(E11:E24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ11:BQ24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"COUNTIF($CV$11:$CV$144,\"Error\")","v":0},{"$f":"COUNTIF($CW$11:$CW$144,\"Error\")","v":0},{"$f":"COUNTIF($CX$11:$CX$144,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C11,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G11+NPV(G.Asm!$F$40,H11:INDEX(H11:CS11,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G11:CS11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G11:INDEX(G11:CS11,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C11),NOT(ISBLANK(C11)),C11=\"Spare\"),E11=0,F11=0),AND(NOT(ISBLANK(C11)),NOT(C11=\"Spare\"),NOT(E11=0),NOT(F11=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C12,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G12+NPV(G.Asm!$F$40,H12:INDEX(H12:CS12,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G12:INDEX(G12:CS12,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C12),NOT(ISBLANK(C12)),C12=\"Spare\"),E12=0,F12=0),AND(NOT(ISBLANK(C12)),NOT(C12=\"Spare\"),NOT(E12=0),NOT(F12=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C13,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G13+NPV(G.Asm!$F$40,H13:INDEX(H13:CS13,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G13:INDEX(G13:CS13,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C14,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G14+NPV(G.Asm!$F$40,H14:INDEX(H14:CS14,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G14:INDEX(G14:CS14,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C15,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G15+NPV(G.Asm!$F$40,H15:INDEX(H15:CS15,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G15:INDEX(G15:CS15,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C16,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G16+NPV(G.Asm!$F$40,H16:INDEX(H16:CS16,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G16:INDEX(G16:CS16,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C17,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G17+NPV(G.Asm!$F$40,H17:INDEX(H17:CS17,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G17:INDEX(G17:CS17,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C18,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G18+NPV(G.Asm!$F$40,H18:INDEX(H18:CS18,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G18:INDEX(G18:CS18,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C19,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G19+NPV(G.Asm!$F$40,H19:INDEX(H19:CS19,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G19:INDEX(G19:CS19,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C20=\"Spare\",ISBLANK(C20)),\"\",G.Asm!$F$55)","v":""},{"$f":"G20+NPV(G.Asm!$F$40,H20:INDEX(H20:CS20,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G20:INDEX(G20:CS20,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C20),NOT(ISBLANK(C20)),C20=\"Spare\"),E20=0,F20=0),AND(NOT(ISBLANK(C20)),NOT(C20=\"Spare\"),NOT(E20=0),NOT(F20=0))),0,\"Error\")","v":0}]
[null,null,"Spare",{"$f":"IF(OR(C21=\"Spare\",ISBLANK(C21)),\"\",G.Asm!$F$55)","v":""},{"$f":"G21+NPV(G.Asm!$F$40,H21:INDEX(H21:CS21,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G21:INDEX(G21:CS21,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C21),NOT(ISBLANK(C21)),C21=\"Spare\"),E21=0,F21=0),AND(NOT(ISBLANK(C21)),NOT(C21=\"Spare\"),NOT(E21=0),NOT(F21=0))),0,\"Error\")","v":0}]
[null,null,"Spare",{"$f":"IF(OR(C22=\"Spare\",ISBLANK(C22)),\"\",G.Asm!$F$55)","v":""},{"$f":"G22+NPV(G.Asm!$F$40,H22:INDEX(H22:CS22,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G22:INDEX(G22:CS22,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C23=\"Spare\",ISBLANK(C23)),\"\",G.Asm!$F$55)","v":""},{"$f":"G23+NPV(G.Asm!$F$40,H23:INDEX(H23:CS23,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G23:INDEX(G23:CS23,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C24=\"Spare\",ISBLANK(C24)),\"\",G.Asm!$F$55)","v":""},{"$f":"G24+NPV(G.Asm!$F$40,H24:INDEX(H24:CS24,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G24:INDEX(G24:CS24,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"A.2. Total replacement costs (reinvestment costs)","CF",{"$f":"SUM(E27:E33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ27:BQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C27,G.Asm!$C$57:$F$61,4,0),\"\")","v":""},{"$f":"G27+NPV(G.Asm!$F$40,H27:INDEX(H27:CS27,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G27:CS27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G27:INDEX(G27:CS27,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C27),NOT(ISBLANK(C27)),C27=\"Spare\"),E27=0,F27=0),AND(NOT(ISBLANK(C27)),NOT(C27=\"Spare\"),NOT(E27=0),NOT(F27=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C28,G.Asm!$C$57:$F$61,4,0),\"\")","v":""},{"$f":"G28+NPV(G.Asm!$F$40,H28:INDEX(H28:CS28,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G28:INDEX(G28:CS28,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C29=\"Spare\",ISBLANK(C29)),\"\",G.Asm!$F$71)","v":""},{"$f":"G29+NPV(G.Asm!$F$40,H29:INDEX(H29:CS29,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G29:INDEX(G29:CS29,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C30=\"Spare\",ISBLANK(C30)),\"\",G.Asm!$F$71)","v":""},{"$f":"G30+NPV(G.Asm!$F$40,H30:INDEX(H30:CS30,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G30:INDEX(G30:CS30,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C31=\"Spare\",ISBLANK(C31)),\"\",G.Asm!$F$71)","v":""},{"$f":"G31+NPV(G.Asm!$F$40,H31:INDEX(H31:CS31,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G31:INDEX(G31:CS31,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C32=\"Spare\",ISBLANK(C32)),\"\",G.Asm!$F$71)","v":""},{"$f":"G32+NPV(G.Asm!$F$40,H32:INDEX(H32:CS32,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G32:INDEX(G32:CS32,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C33=\"Spare\",ISBLANK(C33)),\"\",G.Asm!$F$71)","v":""},{"$f":"G33+NPV(G.Asm!$F$40,H33:INDEX(H33:CS33,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G33:INDEX(G33:CS33,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"RESIDUAL VALUE"]
[]
[null,null,"What approach is used to calculate a residual value?"]
[null,null,"Depreciation"]
[]
[null,null,"B. Residual value",{"$f":"AVERAGE(G.Asm!F59:F60)","v":1},{"$f":"G40+NPV(G.Asm!$F$40,H40:INDEX(H40:CS40,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G40:CS40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G40:INDEX(G40:CS40,RP+1))<>RP+1,\"Error\",0)","v":0},{"$f":"IF(OR(COUNTIF(G40:INDEX(G40:CS40,RP+1),\">0\")>1,AND(COUNTIF(G40:INDEX(G40:CS40,RP+1),\">0\")=1,OFFSET(G40,0,RP)=0)),\"Error\",0)","v":0}]
[]
[null,null,"OPERATING AND MAINTENANCE"]
[]
[null,null,"C. Total operating and maintenance costs","CF",{"$f":"SUM(E45:E56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ45:BQ56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C45,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G45+NPV(G.Asm!$F$40,H45:INDEX(H45:CS45,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G45:CS45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G45:INDEX(G45:CS45,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C45),NOT(ISBLANK(C45)),C45=\"Spare\"),E45=0,F45=0),AND(NOT(ISBLANK(C45)),NOT(C45=\"Spare\"),NOT(E45=0),NOT(F45=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C46,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G46+NPV(G.Asm!$F$40,H46:INDEX(H46:CS46,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G46:INDEX(G46:CS46,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C47,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G47+NPV(G.Asm!$F$40,H47:INDEX(H47:CS47,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G47:INDEX(G47:CS47,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C48,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G48+NPV(G.Asm!$F$40,H48:INDEX(H48:CS48,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G48:INDEX(G48:CS48,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C49,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G49+NPV(G.Asm!$F$40,H49:INDEX(H49:CS49,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G49:INDEX(G49:CS49,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C50,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G50+NPV(G.Asm!$F$40,H50:INDEX(H50:CS50,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G50:INDEX(G50:CS50,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C51,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G51+NPV(G.Asm!$F$40,H51:INDEX(H51:CS51,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G51:INDEX(G51:CS51,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C52=\"Spare\",ISBLANK(C52)),\"\",G.Asm!$F$72)","v":""},{"$f":"G52+NPV(G.Asm!$F$40,H52:INDEX(H52:CS52,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G52:INDEX(G52:CS52,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C53=\"Spare\",ISBLANK(C53)),\"\",G.Asm!$F$72)","v":""},{"$f":"G53+NPV(G.Asm!$F$40,H53:INDEX(H53:CS53,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G53:INDEX(G53:CS53,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C54=\"Spare\",ISBLANK(C54)),\"\",G.Asm!$F$72)","v":""},{"$f":"G54+NPV(G.Asm!$F$40,H54:INDEX(H54:CS54,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G54:INDEX(G54:CS54,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C55=\"Spare\",ISBLANK(C55)),\"\",G.Asm!$F$72)","v":""},{"$f":"G55+NPV(G.Asm!$F$40,H55:INDEX(H55:CS55,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G55:INDEX(G55:CS55,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C56=\"Spare\",ISBLANK(C56)),\"\",G.Asm!$F$72)","v":""},{"$f":"G56+NPV(G.Asm!$F$40,H56:INDEX(H56:CS56,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G56:INDEX(G56:CS56,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"DEBT SERVICE"]
[]
[null,null,"D. Total payment of debt service",null,{"$f":"SUM(E61:E62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ61:BQ62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal payment",null,{"$f":"G61+NPV(G.Asm!$F$40,H61:INDEX(H61:CS61,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G61:CS61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G61:INDEX(G61:CS61,RP+1))<>RP+1,\"Error\",0)","v":0}]
[null,null,"Interest",null,{"$f":"G62+NPV(G.Asm!$F$40,H62:INDEX(H62:CS62,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G62:CS62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G62:INDEX(G62:CS62,RP+1))<>RP+1,\"Error\",0)","v":0}]
[]
[null,null,"OUTPUT FROM DEMAND ANALYSIS "]
[]
[null,null,"Output name and measure of unit"]
[null,null,{"$f":"\"E. \"&G.Asm!F15 &\": \"& G.Asm!F16&\"/Year\"","v":"E. Text: Text/Year"},null,{"$f":"G67+NPV(G.Asm!$F$40,H67:INDEX(H67:CS67,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G67:CS67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G67:INDEX(G67:CS67,RP+1))<>RP+1,\"Error\",0)","v":0}]
[]
[null,null,"REVENUES"]
[]
[null,null,"F. Total revenues",null,{"$f":"SUM(E72:E91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK72:AK91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G72+NPV(G.Asm!$F$40,H72:INDEX(H72:CS72,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G72:CS72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G72:INDEX(G72:CS72,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C72),NOT(ISBLANK(C72)),C72=\"Spare\"),E72=0,F72=0),AND(NOT(ISBLANK(C72)),NOT(C72=\"Spare\"),NOT(E72=0),NOT(F72=0))),0,\"Error\")","v":0}]
[null,null,null,null,{"$f":"G73+NPV(G.Asm!$F$40,H73:INDEX(H73:CS73,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G73:INDEX(G73:CS73,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G74+NPV(G.Asm!$F$40,H74:INDEX(H74:CS74,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G74:INDEX(G74:CS74,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G75+NPV(G.Asm!$F$40,H75:INDEX(H75:CS75,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G75:INDEX(G75:CS75,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G76+NPV(G.Asm!$F$40,H76:INDEX(H76:CS76,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G76:INDEX(G76:CS76,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G77+NPV(G.Asm!$F$40,H77:INDEX(H77:CS77,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G77:INDEX(G77:CS77,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G78+NPV(G.Asm!$F$40,H78:INDEX(H78:CS78,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G78:INDEX(G78:CS78,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G79+NPV(G.Asm!$F$40,H79:INDEX(H79:CS79,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G79:INDEX(G79:CS79,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G80+NPV(G.Asm!$F$40,H80:INDEX(H80:CS80,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G80:INDEX(G80:CS80,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G81+NPV(G.Asm!$F$40,H81:INDEX(H81:CS81,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G81:INDEX(G81:CS81,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G82+NPV(G.Asm!$F$40,H82:INDEX(H82:CS82,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G82:INDEX(G82:CS82,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G83+NPV(G.Asm!$F$40,H83:INDEX(H83:CS83,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G83:INDEX(G83:CS83,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G84+NPV(G.Asm!$F$40,H84:INDEX(H84:CS84,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G84:INDEX(G84:CS84,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G85+NPV(G.Asm!$F$40,H85:INDEX(H85:CS85,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G85:INDEX(G85:CS85,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G86+NPV(G.Asm!$F$40,H86:INDEX(H86:CS86,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G86:INDEX(G86:CS86,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G87+NPV(G.Asm!$F$40,H87:INDEX(H87:CS87,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G87:INDEX(G87:CS87,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G88+NPV(G.Asm!$F$40,H88:INDEX(H88:CS88,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G88:INDEX(G88:CS88,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G89+NPV(G.Asm!$F$40,H89:INDEX(H89:CS89,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G89:INDEX(G89:CS89,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G90+NPV(G.Asm!$F$40,H90:INDEX(H90:CS90,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G90:INDEX(G90:CS90,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G91+NPV(G.Asm!$F$40,H91:INDEX(H91:CS91,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G91:INDEX(G91:CS91,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"EXTERNALITIES"]
[]
[null,null,"G. Total net value of externalities",null,{"$f":"SUM(E96:E115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK96:AK115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G96+NPV(G.Asm!$F$40,H96:INDEX(H96:CS96,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G96:CS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G96:INDEX(G96:CS96,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C96),NOT(ISBLANK(C96)),C96=\"Spare\"),E96=0,F96=0),AND(NOT(ISBLANK(C96)),NOT(C96=\"Spare\"),NOT(E96=0),NOT(F96=0))),0,\"Error\")","v":0}]
[null,null,null,null,{"$f":"G97+NPV(G.Asm!$F$40,H97:INDEX(H97:CS97,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G97:INDEX(G97:CS97,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G98+NPV(G.Asm!$F$40,H98:INDEX(H98:CS98,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G98:INDEX(G98:CS98,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G99+NPV(G.Asm!$F$40,H99:INDEX(H99:CS99,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G99:INDEX(G99:CS99,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G100+NPV(G.Asm!$F$40,H100:INDEX(H100:CS100,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G100:INDEX(G100:CS100,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G101+NPV(G.Asm!$F$40,H101:INDEX(H101:CS101,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G101:INDEX(G101:CS101,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G102+NPV(G.Asm!$F$40,H102:INDEX(H102:CS102,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G102:INDEX(G102:CS102,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G103+NPV(G.Asm!$F$40,H103:INDEX(H103:CS103,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G103:INDEX(G103:CS103,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G104+NPV(G.Asm!$F$40,H104:INDEX(H104:CS104,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G104:INDEX(G104:CS104,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G105+NPV(G.Asm!$F$40,H105:INDEX(H105:CS105,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G105:INDEX(G105:CS105,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G106+NPV(G.Asm!$F$40,H106:INDEX(H106:CS106,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G106:INDEX(G106:CS106,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G107+NPV(G.Asm!$F$40,H107:INDEX(H107:CS107,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G107:INDEX(G107:CS107,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G108+NPV(G.Asm!$F$40,H108:INDEX(H108:CS108,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G108:INDEX(G108:CS108,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G109+NPV(G.Asm!$F$40,H109:INDEX(H109:CS109,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G109:INDEX(G109:CS109,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G110+NPV(G.Asm!$F$40,H110:INDEX(H110:CS110,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G110:INDEX(G110:CS110,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G111+NPV(G.Asm!$F$40,H111:INDEX(H111:CS111,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G111:INDEX(G111:CS111,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G112+NPV(G.Asm!$F$40,H112:INDEX(H112:CS112,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G112:INDEX(G112:CS112,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G113+NPV(G.Asm!$F$40,H113:INDEX(H113:CS113,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G113:INDEX(G113:CS113,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G114+NPV(G.Asm!$F$40,H114:INDEX(H114:CS114,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G114:INDEX(G114:CS114,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G115+NPV(G.Asm!$F$40,H115:INDEX(H115:CS115,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G115:INDEX(G115:CS115,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"CLIMATE CHANGE MITIGATION"]
[]
[null,null,"H. Total net value of climate change mitigation",null,{"$f":"SUM(E120:E120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK120:AK120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GHG emissions",null,{"$f":"G120+NPV(G.Asm!$F$40,H120:INDEX(H120:CS120,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G120:CS120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G120:INDEX(G120:CS120,RP+1))<>RP+1,\"Error\",0)","v":0}]
[]
[null,null,"DIRECT BENEFITS"]
[]
[null,null,"I. Total direct benefit",null,{"$f":"SUM(E125:E144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK125:AK144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G125+NPV(G.Asm!$F$40,H125:INDEX(H125:CS125,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G125:CS125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G125:INDEX(G125:CS125,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C125),NOT(ISBLANK(C125)),C125=\"Spare\"),E125=0,F125=0),AND(NOT(ISBLANK(C125)),NOT(C125=\"Spare\"),NOT(E125=0),NOT(F125=0))),0,\"Error\")","v":0}]
[null,null,null,null,{"$f":"G126+NPV(G.Asm!$F$40,H126:INDEX(H126:CS126,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G126:INDEX(G126:CS126,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G127+NPV(G.Asm!$F$40,H127:INDEX(H127:CS127,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G127:INDEX(G127:CS127,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G128+NPV(G.Asm!$F$40,H128:INDEX(H128:CS128,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G128:INDEX(G128:CS128,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G129+NPV(G.Asm!$F$40,H129:INDEX(H129:CS129,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G129:INDEX(G129:CS129,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G130+NPV(G.Asm!$F$40,H130:INDEX(H130:CS130,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G130:INDEX(G130:CS130,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G131+NPV(G.Asm!$F$40,H131:INDEX(H131:CS131,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G131:INDEX(G131:CS131,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G132+NPV(G.Asm!$F$40,H132:INDEX(H132:CS132,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G132:INDEX(G132:CS132,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G133+NPV(G.Asm!$F$40,H133:INDEX(H133:CS133,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G133:INDEX(G133:CS133,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G134+NPV(G.Asm!$F$40,H134:INDEX(H134:CS134,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G134:INDEX(G134:CS134,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G135+NPV(G.Asm!$F$40,H135:INDEX(H135:CS135,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G135:INDEX(G135:CS135,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G136+NPV(G.Asm!$F$40,H136:INDEX(H136:CS136,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G136:INDEX(G136:CS136,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G137+NPV(G.Asm!$F$40,H137:INDEX(H137:CS137,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G137:INDEX(G137:CS137,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G138+NPV(G.Asm!$F$40,H138:INDEX(H138:CS138,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G138:INDEX(G138:CS138,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G139+NPV(G.Asm!$F$40,H139:INDEX(H139:CS139,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G139:INDEX(G139:CS139,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G140+NPV(G.Asm!$F$40,H140:INDEX(H140:CS140,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G140:INDEX(G140:CS140,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G141+NPV(G.Asm!$F$40,H141:INDEX(H141:CS141,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G141:INDEX(G141:CS141,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G142+NPV(G.Asm!$F$40,H142:INDEX(H142:CS142,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G142:INDEX(G142:CS142,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G143+NPV(G.Asm!$F$40,H143:INDEX(H143:CS143,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G143:INDEX(G143:CS143,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G144+NPV(G.Asm!$F$40,H144:INDEX(H144:CS144,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G144:INDEX(G144:CS144,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[]
[]
[]
[]
[null,null,"CALCULATIONS"]
[]
[null,null,"Flags for VAT",null,null,null,{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0}]
[]
[null,null,"ANALYSIS OF FUNDING NEEDS DURING THE OPERATING PERIOD"]
[]
[null,null,{"$f":"C26","v":"A.2. Total replacement costs (reinvestment costs)"},null,{"$f":"G156+NPV(G.Asm!$F$40,H156:INDEX(H156:CS156,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G156:CS156)","v":0},{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G157+NPV(G.Asm!$F$40,H157:INDEX(H157:CS157,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G157:CS157)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G158+NPV(G.Asm!$F$40,H158:INDEX(H158:CS158,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G158:CS158)","v":0},{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C60","v":"D. Total payment of debt service"},null,{"$f":"G159+NPV(G.Asm!$F$40,H159:INDEX(H159:CS159,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G159:CS159)","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total import/purchase VAT of the operating period",null,{"$f":"G160+NPV(G.Asm!$F$40,H160:INDEX(H160:CS160,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G160:CS160)","v":0},{"$f":"SUM(G156,G157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:G$51,5+G$4,0),0)))*G.Asm!$F$38*G152","v":0},{"$f":"SUM(H156,H157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:H$51,5+H$4,0),0)))*G.Asm!$F$38*H152","v":0},{"$f":"SUM(I156,I157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:I$51,5+I$4,0),0)))*G.Asm!$F$38*I152","v":0},{"$f":"SUM(J156,J157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:J$51,5+J$4,0),0)))*G.Asm!$F$38*J152","v":0},{"$f":"SUM(K156,K157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:K$51,5+K$4,0),0)))*G.Asm!$F$38*K152","v":0},{"$f":"SUM(L156,L157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:L$51,5+L$4,0),0)))*G.Asm!$F$38*L152","v":0},{"$f":"SUM(M156,M157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:M$51,5+M$4,0),0)))*G.Asm!$F$38*M152","v":0},{"$f":"SUM(N156,N157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:N$51,5+N$4,0),0)))*G.Asm!$F$38*N152","v":0},{"$f":"SUM(O156,O157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:O$51,5+O$4,0),0)))*G.Asm!$F$38*O152","v":0},{"$f":"SUM(P156,P157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:P$51,5+P$4,0),0)))*G.Asm!$F$38*P152","v":0},{"$f":"SUM(Q156,Q157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Q$51,5+Q$4,0),0)))*G.Asm!$F$38*Q152","v":0},{"$f":"SUM(R156,R157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:R$51,5+R$4,0),0)))*G.Asm!$F$38*R152","v":0},{"$f":"SUM(S156,S157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:S$51,5+S$4,0),0)))*G.Asm!$F$38*S152","v":0},{"$f":"SUM(T156,T157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:T$51,5+T$4,0),0)))*G.Asm!$F$38*T152","v":0},{"$f":"SUM(U156,U157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:U$51,5+U$4,0),0)))*G.Asm!$F$38*U152","v":0},{"$f":"SUM(V156,V157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:V$51,5+V$4,0),0)))*G.Asm!$F$38*V152","v":0},{"$f":"SUM(W156,W157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:W$51,5+W$4,0),0)))*G.Asm!$F$38*W152","v":0},{"$f":"SUM(X156,X157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:X$51,5+X$4,0),0)))*G.Asm!$F$38*X152","v":0},{"$f":"SUM(Y156,Y157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Y$51,5+Y$4,0),0)))*G.Asm!$F$38*Y152","v":0},{"$f":"SUM(Z156,Z157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Z$51,5+Z$4,0),0)))*G.Asm!$F$38*Z152","v":0},{"$f":"SUM(AA156,AA157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AA$51,5+AA$4,0),0)))*G.Asm!$F$38*AA152","v":0},{"$f":"SUM(AB156,AB157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AB$51,5+AB$4,0),0)))*G.Asm!$F$38*AB152","v":0},{"$f":"SUM(AC156,AC157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AC$51,5+AC$4,0),0)))*G.Asm!$F$38*AC152","v":0},{"$f":"SUM(AD156,AD157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AD$51,5+AD$4,0),0)))*G.Asm!$F$38*AD152","v":0},{"$f":"SUM(AE156,AE157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AE$51,5+AE$4,0),0)))*G.Asm!$F$38*AE152","v":0},{"$f":"SUM(AF156,AF157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AF$51,5+AF$4,0),0)))*G.Asm!$F$38*AF152","v":0},{"$f":"SUM(AG156,AG157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AG$51,5+AG$4,0),0)))*G.Asm!$F$38*AG152","v":0},{"$f":"SUM(AH156,AH157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AH$51,5+AH$4,0),0)))*G.Asm!$F$38*AH152","v":0},{"$f":"SUM(AI156,AI157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AI$51,5+AI$4,0),0)))*G.Asm!$F$38*AI152","v":0},{"$f":"SUM(AJ156,AJ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AJ$51,5+AJ$4,0),0)))*G.Asm!$F$38*AJ152","v":0},{"$f":"SUM(AK156,AK157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AK$51,5+AK$4,0),0)))*G.Asm!$F$38*AK152","v":0},{"$f":"SUM(AL156,AL157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AL$51,5+AL$4,0),0)))*G.Asm!$F$38*AL152","v":0},{"$f":"SUM(AM156,AM157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AM$51,5+AM$4,0),0)))*G.Asm!$F$38*AM152","v":0},{"$f":"SUM(AN156,AN157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AN$51,5+AN$4,0),0)))*G.Asm!$F$38*AN152","v":0},{"$f":"SUM(AO156,AO157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AO$51,5+AO$4,0),0)))*G.Asm!$F$38*AO152","v":0},{"$f":"SUM(AP156,AP157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AP$51,5+AP$4,0),0)))*G.Asm!$F$38*AP152","v":0},{"$f":"SUM(AQ156,AQ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AQ$51,5+AQ$4,0),0)))*G.Asm!$F$38*AQ152","v":0},{"$f":"SUM(AR156,AR157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AR$51,5+AR$4,0),0)))*G.Asm!$F$38*AR152","v":0},{"$f":"SUM(AS156,AS157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AS$51,5+AS$4,0),0)))*G.Asm!$F$38*AS152","v":0},{"$f":"SUM(AT156,AT157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AT$51,5+AT$4,0),0)))*G.Asm!$F$38*AT152","v":0},{"$f":"SUM(AU156,AU157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AU$51,5+AU$4,0),0)))*G.Asm!$F$38*AU152","v":0},{"$f":"SUM(AV156,AV157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AV$51,5+AV$4,0),0)))*G.Asm!$F$38*AV152","v":0},{"$f":"SUM(AW156,AW157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AW$51,5+AW$4,0),0)))*G.Asm!$F$38*AW152","v":0},{"$f":"SUM(AX156,AX157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AX$51,5+AX$4,0),0)))*G.Asm!$F$38*AX152","v":0},{"$f":"SUM(AY156,AY157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AY$51,5+AY$4,0),0)))*G.Asm!$F$38*AY152","v":0},{"$f":"SUM(AZ156,AZ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AZ$51,5+AZ$4,0),0)))*G.Asm!$F$38*AZ152","v":0},{"$f":"SUM(BA156,BA157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BA$51,5+BA$4,0),0)))*G.Asm!$F$38*BA152","v":0},{"$f":"SUM(BB156,BB157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BB$51,5+BB$4,0),0)))*G.Asm!$F$38*BB152","v":0},{"$f":"SUM(BC156,BC157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BC$51,5+BC$4,0),0)))*G.Asm!$F$38*BC152","v":0},{"$f":"SUM(BD156,BD157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BD$51,5+BD$4,0),0)))*G.Asm!$F$38*BD152","v":0},{"$f":"SUM(BE156,BE157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BE$51,5+BE$4,0),0)))*G.Asm!$F$38*BE152","v":0},{"$f":"SUM(BF156,BF157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BF$51,5+BF$4,0),0)))*G.Asm!$F$38*BF152","v":0},{"$f":"SUM(BG156,BG157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BG$51,5+BG$4,0),0)))*G.Asm!$F$38*BG152","v":0},{"$f":"SUM(BH156,BH157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BH$51,5+BH$4,0),0)))*G.Asm!$F$38*BH152","v":0},{"$f":"SUM(BI156,BI157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BI$51,5+BI$4,0),0)))*G.Asm!$F$38*BI152","v":0},{"$f":"SUM(BJ156,BJ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BJ$51,5+BJ$4,0),0)))*G.Asm!$F$38*BJ152","v":0},{"$f":"SUM(BK156,BK157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BK$51,5+BK$4,0),0)))*G.Asm!$F$38*BK152","v":0},{"$f":"SUM(BL156,BL157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BL$51,5+BL$4,0),0)))*G.Asm!$F$38*BL152","v":0},{"$f":"SUM(BM156,BM157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BM$51,5+BM$4,0),0)))*G.Asm!$F$38*BM152","v":0},{"$f":"SUM(BN156,BN157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BN$51,5+BN$4,0),0)))*G.Asm!$F$38*BN152","v":0},{"$f":"SUM(BO156,BO157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BO$51,5+BO$4,0),0)))*G.Asm!$F$38*BO152","v":0},{"$f":"SUM(BP156,BP157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BP$51,5+BP$4,0),0)))*G.Asm!$F$38*BP152","v":0},{"$f":"SUM(BQ156,BQ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BQ$51,5+BQ$4,0),0)))*G.Asm!$F$38*BQ152","v":0},{"$f":"SUM(BR156,BR157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BR$51,5+BR$4,0),0)))*G.Asm!$F$38*BR152","v":0},{"$f":"SUM(BS156,BS157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BS$51,5+BS$4,0),0)))*G.Asm!$F$38*BS152","v":0},{"$f":"SUM(BT156,BT157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BT$51,5+BT$4,0),0)))*G.Asm!$F$38*BT152","v":0},{"$f":"SUM(BU156,BU157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BU$51,5+BU$4,0),0)))*G.Asm!$F$38*BU152","v":0},{"$f":"SUM(BV156,BV157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BV$51,5+BV$4,0),0)))*G.Asm!$F$38*BV152","v":0},{"$f":"SUM(BW156,BW157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BW$51,5+BW$4,0),0)))*G.Asm!$F$38*BW152","v":0},{"$f":"SUM(BX156,BX157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BX$51,5+BX$4,0),0)))*G.Asm!$F$38*BX152","v":0},{"$f":"SUM(BY156,BY157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BY$51,5+BY$4,0),0)))*G.Asm!$F$38*BY152","v":0},{"$f":"SUM(BZ156,BZ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BZ$51,5+BZ$4,0),0)))*G.Asm!$F$38*BZ152","v":0},{"$f":"SUM(CA156,CA157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CA$51,5+CA$4,0),0)))*G.Asm!$F$38*CA152","v":0},{"$f":"SUM(CB156,CB157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CB$51,5+CB$4,0),0)))*G.Asm!$F$38*CB152","v":0},{"$f":"SUM(CC156,CC157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CC$51,5+CC$4,0),0)))*G.Asm!$F$38*CC152","v":0},{"$f":"SUM(CD156,CD157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CD$51,5+CD$4,0),0)))*G.Asm!$F$38*CD152","v":0},{"$f":"SUM(CE156,CE157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CE$51,5+CE$4,0),0)))*G.Asm!$F$38*CE152","v":0},{"$f":"SUM(CF156,CF157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CF$51,5+CF$4,0),0)))*G.Asm!$F$38*CF152","v":0},{"$f":"SUM(CG156,CG157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CG$51,5+CG$4,0),0)))*G.Asm!$F$38*CG152","v":0},{"$f":"SUM(CH156,CH157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CH$51,5+CH$4,0),0)))*G.Asm!$F$38*CH152","v":0},{"$f":"SUM(CI156,CI157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CI$51,5+CI$4,0),0)))*G.Asm!$F$38*CI152","v":0},{"$f":"SUM(CJ156,CJ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CJ$51,5+CJ$4,0),0)))*G.Asm!$F$38*CJ152","v":0},{"$f":"SUM(CK156,CK157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CK$51,5+CK$4,0),0)))*G.Asm!$F$38*CK152","v":0},{"$f":"SUM(CL156,CL157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CL$51,5+CL$4,0),0)))*G.Asm!$F$38*CL152","v":0},{"$f":"SUM(CM156,CM157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CM$51,5+CM$4,0),0)))*G.Asm!$F$38*CM152","v":0},{"$f":"SUM(CN156,CN157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CN$51,5+CN$4,0),0)))*G.Asm!$F$38*CN152","v":0},{"$f":"SUM(CO156,CO157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CO$51,5+CO$4,0),0)))*G.Asm!$F$38*CO152","v":0},{"$f":"SUM(CP156,CP157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CP$51,5+CP$4,0),0)))*G.Asm!$F$38*CP152","v":0},{"$f":"SUM(CQ156,CQ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CQ$51,5+CQ$4,0),0)))*G.Asm!$F$38*CQ152","v":0},{"$f":"SUM(CR156,CR157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CR$51,5+CR$4,0),0)))*G.Asm!$F$38*CR152","v":0},{"$f":"SUM(CS156,CS157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CS$51,5+CS$4,0),0)))*G.Asm!$F$38*CS152","v":0}]
[]
[null,null,"Total needs of funding during the operating period",null,{"$f":"-SUM(E156,E157,E159,E160)+E158","v":0},{"$f":"-SUM(F156,F157,F159,F160)+F158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR156,BR157,BR159,BR160)+BR158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"COST-EFFECTIVENESS ANALYSIS"]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"G166+NPV(G.Asm!$F$40,H166:INDEX(H166:CS166,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G166:CS166)","v":0},{"$f":"G9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G167+NPV(G.Asm!$F$40,H167:INDEX(H167:CS167,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G167:CS167)","v":0},{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G168+NPV(G.Asm!$F$40,H168:INDEX(H168:CS168,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G168:CS168)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G169+NPV(G.Asm!$F$40,H169:INDEX(H169:CS169,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G169:CS169)","v":0},{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C67","v":"E. Text: Text/Year"},null,{"$f":"G171+NPV(G.Asm!$F$40,H171:INDEX(H171:CS171,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G171:CS171)","v":0},{"$f":"G67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C95","v":"G. Total net value of externalities"},null,{"$f":"G173+NPV(G.Asm!$F$40,H173:INDEX(H173:CS173,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G173:CS173)","v":0},{"$f":"G95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C119","v":"H. Total net value of climate change mitigation"},null,{"$f":"G174+NPV(G.Asm!$F$40,H174:INDEX(H174:CS174,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G174:CS174)","v":0},{"$f":"G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"C/E ratio",null,{"$f":"IF(E171<=0,\"No value\",(E166-E167+E168-E169)/E171)","v":"No value"}]
[null,null,"C/E ratio with monetary evaluation of externalities",null,{"$f":"IF(E171<=0,\"No value\",(E166-E167+E168-E169-E173-E174)/E171)","v":"No value"}]
[]
[null,null,"LEAST-COST ANALYSIS"]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"G181+NPV(G.Asm!$F$40,H181:INDEX(H181:CS181,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G181:CS181)","v":0},{"$f":"G9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G182+NPV(G.Asm!$F$40,H182:INDEX(H182:CS182,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G182:CS182)","v":0},{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G183+NPV(G.Asm!$F$40,H183:INDEX(H183:CS183,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G183:CS183)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total costs:",null,{"$f":"G184+NPV(G.Asm!$F$40,H184:INDEX(H184:CS184,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G184:CS184)","v":0},{"$f":"G181-G182+G183","v":0},{"$f":"H181-H182+H183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT181-BT182+BT183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"NPV of total costs",null,{"$f":"G184+NPV(G.Asm!$F$40,H184:INDEX(H184:CS184,RP))","v":0}]
[]
[null,null,"COST-BENEFIT ANALYSIS"]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"SUM(E191,E207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ191,BQ207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C10","v":"A.1. Total Initial investment costs"},"CF",{"$f":"SUM(E192:E205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK192:AK205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C11),C11=\"Spare\"),\"\",C11)","v":""},{"$f":"D11","v":""},{"$f":"G192+NPV(G.Asm!$F$40,H192:INDEX(H192:CS192,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G192:CS192)","v":0},{"$f":"IFERROR($D192*G11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D192*BS11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G193+NPV(G.Asm!$F$40,H193:INDEX(H193:CS193,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G194+NPV(G.Asm!$F$40,H194:INDEX(H194:CS194,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G195+NPV(G.Asm!$F$40,H195:INDEX(H195:CS195,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D195*BR14,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G196+NPV(G.Asm!$F$40,H196:INDEX(H196:CS196,RP))","v":0},0,{"$f":"IFERROR($D196*G15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G197+NPV(G.Asm!$F$40,H197:INDEX(H197:CS197,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G198+NPV(G.Asm!$F$40,H198:INDEX(H198:CS198,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G199+NPV(G.Asm!$F$40,H199:INDEX(H199:CS199,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D199*BR18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G200+NPV(G.Asm!$F$40,H200:INDEX(H200:CS200,RP))","v":0},0,{"$f":"IFERROR($D200*G19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G201+NPV(G.Asm!$F$40,H201:INDEX(H201:CS201,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D201*CE20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G202+NPV(G.Asm!$F$40,H202:INDEX(H202:CS202,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D202*BS21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G203+NPV(G.Asm!$F$40,H203:INDEX(H203:CS203,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D203*BR22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G204+NPV(G.Asm!$F$40,H204:INDEX(H204:CS204,RP))","v":0},0,{"$f":"IFERROR($D204*G23,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G205+NPV(G.Asm!$F$40,H205:INDEX(H205:CS205,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C26","v":"A.2. Total replacement costs (reinvestment costs)"},"CF",{"$f":"SUM(E208:E214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK208:AK214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C27),C27=\"Spare\"),\"\",C27)","v":""},{"$f":"D27","v":""},{"$f":"G208+NPV(G.Asm!$F$40,H208:INDEX(H208:CS208,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G208:CS208)","v":0},{"$f":"IFERROR($D208*G27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D208*BS27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G209+NPV(G.Asm!$F$40,H209:INDEX(H209:CS209,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G210+NPV(G.Asm!$F$40,H210:INDEX(H210:CS210,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G211+NPV(G.Asm!$F$40,H211:INDEX(H211:CS211,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D211*BR30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G212+NPV(G.Asm!$F$40,H212:INDEX(H212:CS212,RP))","v":0},0,{"$f":"IFERROR($D212*G31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G213+NPV(G.Asm!$F$40,H213:INDEX(H213:CS213,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G214+NPV(G.Asm!$F$40,H214:INDEX(H214:CS214,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C40","v":"B. Residual value"},{"$f":"D40","v":1},{"$f":"G216+NPV(G.Asm!$F$40,H216:INDEX(H216:CS216,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G216:CS216)","v":0},{"$f":"$D216*G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D216*BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},"CF",{"$f":"SUM(E219:E230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ219:BQ230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C45),C45=\"Spare\"),\"\",C45)","v":""},{"$f":"D45","v":""},{"$f":"G219+NPV(G.Asm!$F$40,H219:INDEX(H219:CS219,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G219:CS219)","v":0},{"$f":"IFERROR($D219*G45,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D219*BS45,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G220+NPV(G.Asm!$F$40,H220:INDEX(H220:CS220,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G221+NPV(G.Asm!$F$40,H221:INDEX(H221:CS221,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G222+NPV(G.Asm!$F$40,H222:INDEX(H222:CS222,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D222*BR48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G223+NPV(G.Asm!$F$40,H223:INDEX(H223:CS223,RP))","v":0},0,{"$f":"IFERROR($D223*G49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G224+NPV(G.Asm!$F$40,H224:INDEX(H224:CS224,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G225+NPV(G.Asm!$F$40,H225:INDEX(H225:CS225,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G226+NPV(G.Asm!$F$40,H226:INDEX(H226:CS226,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D226*BR52,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G227+NPV(G.Asm!$F$40,H227:INDEX(H227:CS227,RP))","v":0},0,{"$f":"IFERROR($D227*G53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G228+NPV(G.Asm!$F$40,H228:INDEX(H228:CS228,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D228*CE54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G229+NPV(G.Asm!$F$40,H229:INDEX(H229:CS229,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D229*BS55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C57),C57=\"Spare\"),\"\",C57)","v":""},"",{"$f":"G230+NPV(G.Asm!$F$40,H230:INDEX(H230:CS230,RP))","v":0},0,{"$f":"IFERROR($D230*G57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D230*BS57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total net economic benefit:",null,{"$f":"SUM(E233:E235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK233:AK235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C95","v":"G. Total net value of externalities"},null,{"$f":"G233+NPV(G.Asm!$F$40,H233:INDEX(H233:CS233,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G233:CS233)","v":0},{"$f":"G95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C119","v":"H. Total net value of climate change mitigation"},null,{"$f":"G234+NPV(G.Asm!$F$40,H234:INDEX(H234:CS234,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G234:CS234)","v":0},{"$f":"G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C124","v":"I. Total direct benefit"},null,{"$f":"G235+NPV(G.Asm!$F$40,H235:INDEX(H235:CS235,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G235:CS235)","v":0},{"$f":"G124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total net cash flow for economic analysis",null,{"$f":"G237+NPV(G.Asm!$F$40,H237:INDEX(H237:CS237,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G237:CS237)","v":0},{"$f":"-G191-G207+G216-G218+G232","v":0},{"$f":"-H191-H207+H216-H218+H232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BT191-BT207+BT216-BT218+BT232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"ENPV",null,{"$f":"G237+NPV(G.Asm!$F$40,H237:INDEX(H237:CS237,RP))","v":0}]
[null,null,"ERR",null,{"$f":"IF(ISERROR(IRR(G237:INDEX(G237:CS237,RP+1))),\"No value\",G239)","v":"No value"},null,{"$f":"IRR(G237:INDEX(G237:CS237,RP+1))","v":{"$error":"#NUM!"}}]
[null,null,"B/C ratio",null,{"$f":"IF((E190+IF(E218<0,0,E218))=0,\"No value\",(E232-IF(E218<0,E218,0)+E216)/(E190+IF(E218<0,0,E218)))","v":"No value"}]
[]
[null,null,"FINANCIAL PERFORMANCE (RETURN ON INVESTMENT) ANALYSIS "]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"G244+NPV(G.Asm!$F$76,H244:INDEX(H244:CS244,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G244:CS244)","v":0},{"$f":"G9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G245+NPV(G.Asm!$F$76,H245:INDEX(H245:CS245,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G245:CS245)","v":0},{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G246+NPV(G.Asm!$F$76,H246:INDEX(H246:CS246,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G246:CS246)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G247+NPV(G.Asm!$F$76,H247:INDEX(H247:CS247,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G247:CS247)","v":0},{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total import/purchase VAT of total costs",null,{"$f":"G248+NPV(G.Asm!$F$76,H248:INDEX(H248:CS248,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G248:CS248)","v":0},{"$f":"G258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net cash flow for financial performance analysis",null,null,null,{"$f":"SUM(G245,G247)-SUM(G244,G246,G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS245,BS247)-SUM(BS244,BS246,BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FNPV",null,{"$f":"G250+NPV(G.Asm!$F$76,H250:INDEX(H250:CS250,RP))","v":0}]
[null,null,"FRR(C)",null,{"$f":"IF(ISERROR(IRR(G250:INDEX(G250:CS250,RP+1))),\"No value\",IRR(G250:INDEX(G250:CS250,RP+1)))","v":"No value"}]
[]
[null,null,"VAT of costs"]
[null,null,{"$f":"\"VAT of \"&C244","v":"VAT of A. Total investment costs"},null,{"$f":"G255+NPV(G.Asm!$F$76,H255:INDEX(H255:CS255,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G255:CS255)","v":0},{"$f":"G244*G.Asm!$F$38*G$152","v":0},{"$f":"H244*G.Asm!$F$38*H$152","v":0},{"$f":"I244*G.Asm!$F$38*I$152","v":0},{"$f":"J244*G.Asm!$F$38*J$152","v":0},{"$f":"K244*G.Asm!$F$38*K$152","v":0},{"$f":"L244*G.Asm!$F$38*L$152","v":0},{"$f":"M244*G.Asm!$F$38*M$152","v":0},{"$f":"N244*G.Asm!$F$38*N$152","v":0},{"$f":"O244*G.Asm!$F$38*O$152","v":0},{"$f":"P244*G.Asm!$F$38*P$152","v":0},{"$f":"Q244*G.Asm!$F$38*Q$152","v":0},{"$f":"R244*G.Asm!$F$38*R$152","v":0},{"$f":"S244*G.Asm!$F$38*S$152","v":0},{"$f":"T244*G.Asm!$F$38*T$152","v":0},{"$f":"U244*G.Asm!$F$38*U$152","v":0},{"$f":"V244*G.Asm!$F$38*V$152","v":0},{"$f":"W244*G.Asm!$F$38*W$152","v":0},{"$f":"X244*G.Asm!$F$38*X$152","v":0},{"$f":"Y244*G.Asm!$F$38*Y$152","v":0},{"$f":"Z244*G.Asm!$F$38*Z$152","v":0},{"$f":"AA244*G.Asm!$F$38*AA$152","v":0},{"$f":"AB244*G.Asm!$F$38*AB$152","v":0},{"$f":"AC244*G.Asm!$F$38*AC$152","v":0},{"$f":"AD244*G.Asm!$F$38*AD$152","v":0},{"$f":"AE244*G.Asm!$F$38*AE$152","v":0},{"$f":"AF244*G.Asm!$F$38*AF$152","v":0},{"$f":"AG244*G.Asm!$F$38*AG$152","v":0},{"$f":"AH244*G.Asm!$F$38*AH$152","v":0},{"$f":"AI244*G.Asm!$F$38*AI$152","v":0},{"$f":"AJ244*G.Asm!$F$38*AJ$152","v":0},{"$f":"AK244*G.Asm!$F$38*AK$152","v":0},{"$f":"AL244*G.Asm!$F$38*AL$152","v":0},{"$f":"AM244*G.Asm!$F$38*AM$152","v":0},{"$f":"AN244*G.Asm!$F$38*AN$152","v":0},{"$f":"AO244*G.Asm!$F$38*AO$152","v":0},{"$f":"AP244*G.Asm!$F$38*AP$152","v":0},{"$f":"AQ244*G.Asm!$F$38*AQ$152","v":0},{"$f":"AR244*G.Asm!$F$38*AR$152","v":0},{"$f":"AS244*G.Asm!$F$38*AS$152","v":0},{"$f":"AT244*G.Asm!$F$38*AT$152","v":0},{"$f":"AU244*G.Asm!$F$38*AU$152","v":0},{"$f":"AV244*G.Asm!$F$38*AV$152","v":0},{"$f":"AW244*G.Asm!$F$38*AW$152","v":0},{"$f":"AX244*G.Asm!$F$38*AX$152","v":0},{"$f":"AY244*G.Asm!$F$38*AY$152","v":0},{"$f":"AZ244*G.Asm!$F$38*AZ$152","v":0},{"$f":"BA244*G.Asm!$F$38*BA$152","v":0},{"$f":"BB244*G.Asm!$F$38*BB$152","v":0},{"$f":"BC244*G.Asm!$F$38*BC$152","v":0},{"$f":"BD244*G.Asm!$F$38*BD$152","v":0},{"$f":"BE244*G.Asm!$F$38*BE$152","v":0},{"$f":"BF244*G.Asm!$F$38*BF$152","v":0},{"$f":"BG244*G.Asm!$F$38*BG$152","v":0},{"$f":"BH244*G.Asm!$F$38*BH$152","v":0},{"$f":"BI244*G.Asm!$F$38*BI$152","v":0},{"$f":"BJ244*G.Asm!$F$38*BJ$152","v":0},{"$f":"BK244*G.Asm!$F$38*BK$152","v":0},{"$f":"BL244*G.Asm!$F$38*BL$152","v":0},{"$f":"BM244*G.Asm!$F$38*BM$152","v":0},{"$f":"BN244*G.Asm!$F$38*BN$152","v":0},{"$f":"BO244*G.Asm!$F$38*BO$152","v":0},{"$f":"BP244*G.Asm!$F$38*BP$152","v":0},{"$f":"BQ244*G.Asm!$F$38*BQ$152","v":0},{"$f":"BR244*G.Asm!$F$38*BR$152","v":0},{"$f":"BS244*G.Asm!$F$38*BS$152","v":0},{"$f":"BT244*G.Asm!$F$38*BT$152","v":0},{"$f":"BU244*G.Asm!$F$38*BU$152","v":0},{"$f":"BV244*G.Asm!$F$38*BV$152","v":0},{"$f":"BW244*G.Asm!$F$38*BW$152","v":0},{"$f":"BX244*G.Asm!$F$38*BX$152","v":0},{"$f":"BY244*G.Asm!$F$38*BY$152","v":0},{"$f":"BZ244*G.Asm!$F$38*BZ$152","v":0},{"$f":"CA244*G.Asm!$F$38*CA$152","v":0},{"$f":"CB244*G.Asm!$F$38*CB$152","v":0},{"$f":"CC244*G.Asm!$F$38*CC$152","v":0},{"$f":"CD244*G.Asm!$F$38*CD$152","v":0},{"$f":"CE244*G.Asm!$F$38*CE$152","v":0},{"$f":"CF244*G.Asm!$F$38*CF$152","v":0},{"$f":"CG244*G.Asm!$F$38*CG$152","v":0},{"$f":"CH244*G.Asm!$F$38*CH$152","v":0},{"$f":"CI244*G.Asm!$F$38*CI$152","v":0},{"$f":"CJ244*G.Asm!$F$38*CJ$152","v":0},{"$f":"CK244*G.Asm!$F$38*CK$152","v":0},{"$f":"CL244*G.Asm!$F$38*CL$152","v":0},{"$f":"CM244*G.Asm!$F$38*CM$152","v":0},{"$f":"CN244*G.Asm!$F$38*CN$152","v":0},{"$f":"CO244*G.Asm!$F$38*CO$152","v":0},{"$f":"CP244*G.Asm!$F$38*CP$152","v":0},{"$f":"CQ244*G.Asm!$F$38*CQ$152","v":0},{"$f":"CR244*G.Asm!$F$38*CR$152","v":0},{"$f":"CS244*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"\"VAT of \"&C245","v":"VAT of B. Residual value"},null,{"$f":"G256+NPV(G.Asm!$F$76,H256:INDEX(H256:CS256,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G256:CS256)","v":0},{"$f":"IF($C$38=\"Depreciation\",G245*G.Asm!$F$38*G$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",H245*G.Asm!$F$38*H$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",I245*G.Asm!$F$38*I$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",J245*G.Asm!$F$38*J$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",K245*G.Asm!$F$38*K$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",L245*G.Asm!$F$38*L$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",M245*G.Asm!$F$38*M$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",N245*G.Asm!$F$38*N$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",O245*G.Asm!$F$38*O$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",P245*G.Asm!$F$38*P$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",Q245*G.Asm!$F$38*Q$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",R245*G.Asm!$F$38*R$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",S245*G.Asm!$F$38*S$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",T245*G.Asm!$F$38*T$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",U245*G.Asm!$F$38*U$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",V245*G.Asm!$F$38*V$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",W245*G.Asm!$F$38*W$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",X245*G.Asm!$F$38*X$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",Y245*G.Asm!$F$38*Y$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",Z245*G.Asm!$F$38*Z$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AA245*G.Asm!$F$38*AA$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AB245*G.Asm!$F$38*AB$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AC245*G.Asm!$F$38*AC$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AD245*G.Asm!$F$38*AD$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AE245*G.Asm!$F$38*AE$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AF245*G.Asm!$F$38*AF$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AG245*G.Asm!$F$38*AG$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AH245*G.Asm!$F$38*AH$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AI245*G.Asm!$F$38*AI$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AJ245*G.Asm!$F$38*AJ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AK245*G.Asm!$F$38*AK$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AL245*G.Asm!$F$38*AL$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AM245*G.Asm!$F$38*AM$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AN245*G.Asm!$F$38*AN$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AO245*G.Asm!$F$38*AO$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AP245*G.Asm!$F$38*AP$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AQ245*G.Asm!$F$38*AQ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AR245*G.Asm!$F$38*AR$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AS245*G.Asm!$F$38*AS$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AT245*G.Asm!$F$38*AT$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AU245*G.Asm!$F$38*AU$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AV245*G.Asm!$F$38*AV$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AW245*G.Asm!$F$38*AW$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AX245*G.Asm!$F$38*AX$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AY245*G.Asm!$F$38*AY$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AZ245*G.Asm!$F$38*AZ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BA245*G.Asm!$F$38*BA$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BB245*G.Asm!$F$38*BB$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BC245*G.Asm!$F$38*BC$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BD245*G.Asm!$F$38*BD$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BE245*G.Asm!$F$38*BE$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BF245*G.Asm!$F$38*BF$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BG245*G.Asm!$F$38*BG$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BH245*G.Asm!$F$38*BH$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BI245*G.Asm!$F$38*BI$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BJ245*G.Asm!$F$38*BJ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BK245*G.Asm!$F$38*BK$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BL245*G.Asm!$F$38*BL$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BM245*G.Asm!$F$38*BM$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BN245*G.Asm!$F$38*BN$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BO245*G.Asm!$F$38*BO$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BP245*G.Asm!$F$38*BP$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BQ245*G.Asm!$F$38*BQ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BR245*G.Asm!$F$38*BR$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BS245*G.Asm!$F$38*BS$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BT245*G.Asm!$F$38*BT$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BU245*G.Asm!$F$38*BU$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BV245*G.Asm!$F$38*BV$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BW245*G.Asm!$F$38*BW$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BX245*G.Asm!$F$38*BX$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BY245*G.Asm!$F$38*BY$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BZ245*G.Asm!$F$38*BZ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CA245*G.Asm!$F$38*CA$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CB245*G.Asm!$F$38*CB$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CC245*G.Asm!$F$38*CC$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CD245*G.Asm!$F$38*CD$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CE245*G.Asm!$F$38*CE$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CF245*G.Asm!$F$38*CF$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CG245*G.Asm!$F$38*CG$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CH245*G.Asm!$F$38*CH$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CI245*G.Asm!$F$38*CI$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CJ245*G.Asm!$F$38*CJ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CK245*G.Asm!$F$38*CK$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CL245*G.Asm!$F$38*CL$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CM245*G.Asm!$F$38*CM$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CN245*G.Asm!$F$38*CN$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CO245*G.Asm!$F$38*CO$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CP245*G.Asm!$F$38*CP$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CQ245*G.Asm!$F$38*CQ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CR245*G.Asm!$F$38*CR$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CS245*G.Asm!$F$38*CS$152,0)","v":0}]
[null,null,{"$f":"\"VAT of \"&C246","v":"VAT of C. Total operating and maintenance costs"},null,{"$f":"G257+NPV(G.Asm!$F$76,H257:INDEX(H257:CS257,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G257:CS257)","v":0},{"$f":"(G246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:G$51,5+G$4,0),0)))*G.Asm!$F$38*G$152","v":0},{"$f":"(H246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:H$51,5+H$4,0),0)))*G.Asm!$F$38*H$152","v":0},{"$f":"(I246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:I$51,5+I$4,0),0)))*G.Asm!$F$38*I$152","v":0},{"$f":"(J246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:J$51,5+J$4,0),0)))*G.Asm!$F$38*J$152","v":0},{"$f":"(K246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:K$51,5+K$4,0),0)))*G.Asm!$F$38*K$152","v":0},{"$f":"(L246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:L$51,5+L$4,0),0)))*G.Asm!$F$38*L$152","v":0},{"$f":"(M246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:M$51,5+M$4,0),0)))*G.Asm!$F$38*M$152","v":0},{"$f":"(N246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:N$51,5+N$4,0),0)))*G.Asm!$F$38*N$152","v":0},{"$f":"(O246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:O$51,5+O$4,0),0)))*G.Asm!$F$38*O$152","v":0},{"$f":"(P246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:P$51,5+P$4,0),0)))*G.Asm!$F$38*P$152","v":0},{"$f":"(Q246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Q$51,5+Q$4,0),0)))*G.Asm!$F$38*Q$152","v":0},{"$f":"(R246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:R$51,5+R$4,0),0)))*G.Asm!$F$38*R$152","v":0},{"$f":"(S246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:S$51,5+S$4,0),0)))*G.Asm!$F$38*S$152","v":0},{"$f":"(T246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:T$51,5+T$4,0),0)))*G.Asm!$F$38*T$152","v":0},{"$f":"(U246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:U$51,5+U$4,0),0)))*G.Asm!$F$38*U$152","v":0},{"$f":"(V246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:V$51,5+V$4,0),0)))*G.Asm!$F$38*V$152","v":0},{"$f":"(W246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:W$51,5+W$4,0),0)))*G.Asm!$F$38*W$152","v":0},{"$f":"(X246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:X$51,5+X$4,0),0)))*G.Asm!$F$38*X$152","v":0},{"$f":"(Y246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Y$51,5+Y$4,0),0)))*G.Asm!$F$38*Y$152","v":0},{"$f":"(Z246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Z$51,5+Z$4,0),0)))*G.Asm!$F$38*Z$152","v":0},{"$f":"(AA246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AA$51,5+AA$4,0),0)))*G.Asm!$F$38*AA$152","v":0},{"$f":"(AB246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AB$51,5+AB$4,0),0)))*G.Asm!$F$38*AB$152","v":0},{"$f":"(AC246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AC$51,5+AC$4,0),0)))*G.Asm!$F$38*AC$152","v":0},{"$f":"(AD246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AD$51,5+AD$4,0),0)))*G.Asm!$F$38*AD$152","v":0},{"$f":"(AE246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AE$51,5+AE$4,0),0)))*G.Asm!$F$38*AE$152","v":0},{"$f":"(AF246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AF$51,5+AF$4,0),0)))*G.Asm!$F$38*AF$152","v":0},{"$f":"(AG246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AG$51,5+AG$4,0),0)))*G.Asm!$F$38*AG$152","v":0},{"$f":"(AH246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AH$51,5+AH$4,0),0)))*G.Asm!$F$38*AH$152","v":0},{"$f":"(AI246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AI$51,5+AI$4,0),0)))*G.Asm!$F$38*AI$152","v":0},{"$f":"(AJ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AJ$51,5+AJ$4,0),0)))*G.Asm!$F$38*AJ$152","v":0},{"$f":"(AK246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AK$51,5+AK$4,0),0)))*G.Asm!$F$38*AK$152","v":0},{"$f":"(AL246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AL$51,5+AL$4,0),0)))*G.Asm!$F$38*AL$152","v":0},{"$f":"(AM246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AM$51,5+AM$4,0),0)))*G.Asm!$F$38*AM$152","v":0},{"$f":"(AN246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AN$51,5+AN$4,0),0)))*G.Asm!$F$38*AN$152","v":0},{"$f":"(AO246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AO$51,5+AO$4,0),0)))*G.Asm!$F$38*AO$152","v":0},{"$f":"(AP246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AP$51,5+AP$4,0),0)))*G.Asm!$F$38*AP$152","v":0},{"$f":"(AQ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AQ$51,5+AQ$4,0),0)))*G.Asm!$F$38*AQ$152","v":0},{"$f":"(AR246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AR$51,5+AR$4,0),0)))*G.Asm!$F$38*AR$152","v":0},{"$f":"(AS246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AS$51,5+AS$4,0),0)))*G.Asm!$F$38*AS$152","v":0},{"$f":"(AT246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AT$51,5+AT$4,0),0)))*G.Asm!$F$38*AT$152","v":0},{"$f":"(AU246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AU$51,5+AU$4,0),0)))*G.Asm!$F$38*AU$152","v":0},{"$f":"(AV246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AV$51,5+AV$4,0),0)))*G.Asm!$F$38*AV$152","v":0},{"$f":"(AW246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AW$51,5+AW$4,0),0)))*G.Asm!$F$38*AW$152","v":0},{"$f":"(AX246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AX$51,5+AX$4,0),0)))*G.Asm!$F$38*AX$152","v":0},{"$f":"(AY246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AY$51,5+AY$4,0),0)))*G.Asm!$F$38*AY$152","v":0},{"$f":"(AZ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AZ$51,5+AZ$4,0),0)))*G.Asm!$F$38*AZ$152","v":0},{"$f":"(BA246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BA$51,5+BA$4,0),0)))*G.Asm!$F$38*BA$152","v":0},{"$f":"(BB246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BB$51,5+BB$4,0),0)))*G.Asm!$F$38*BB$152","v":0},{"$f":"(BC246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BC$51,5+BC$4,0),0)))*G.Asm!$F$38*BC$152","v":0},{"$f":"(BD246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BD$51,5+BD$4,0),0)))*G.Asm!$F$38*BD$152","v":0},{"$f":"(BE246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BE$51,5+BE$4,0),0)))*G.Asm!$F$38*BE$152","v":0},{"$f":"(BF246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BF$51,5+BF$4,0),0)))*G.Asm!$F$38*BF$152","v":0},{"$f":"(BG246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BG$51,5+BG$4,0),0)))*G.Asm!$F$38*BG$152","v":0},{"$f":"(BH246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BH$51,5+BH$4,0),0)))*G.Asm!$F$38*BH$152","v":0},{"$f":"(BI246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BI$51,5+BI$4,0),0)))*G.Asm!$F$38*BI$152","v":0},{"$f":"(BJ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BJ$51,5+BJ$4,0),0)))*G.Asm!$F$38*BJ$152","v":0},{"$f":"(BK246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BK$51,5+BK$4,0),0)))*G.Asm!$F$38*BK$152","v":0},{"$f":"(BL246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BL$51,5+BL$4,0),0)))*G.Asm!$F$38*BL$152","v":0},{"$f":"(BM246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BM$51,5+BM$4,0),0)))*G.Asm!$F$38*BM$152","v":0},{"$f":"(BN246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BN$51,5+BN$4,0),0)))*G.Asm!$F$38*BN$152","v":0},{"$f":"(BO246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BO$51,5+BO$4,0),0)))*G.Asm!$F$38*BO$152","v":0},{"$f":"(BP246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BP$51,5+BP$4,0),0)))*G.Asm!$F$38*BP$152","v":0},{"$f":"(BQ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BQ$51,5+BQ$4,0),0)))*G.Asm!$F$38*BQ$152","v":0},{"$f":"(BR246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BR$51,5+BR$4,0),0)))*G.Asm!$F$38*BR$152","v":0},{"$f":"(BS246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BS$51,5+BS$4,0),0)))*G.Asm!$F$38*BS$152","v":0},{"$f":"(BT246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BT$51,5+BT$4,0),0)))*G.Asm!$F$38*BT$152","v":0},{"$f":"(BU246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BU$51,5+BU$4,0),0)))*G.Asm!$F$38*BU$152","v":0},{"$f":"(BV246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BV$51,5+BV$4,0),0)))*G.Asm!$F$38*BV$152","v":0},{"$f":"(BW246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BW$51,5+BW$4,0),0)))*G.Asm!$F$38*BW$152","v":0},{"$f":"(BX246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BX$51,5+BX$4,0),0)))*G.Asm!$F$38*BX$152","v":0},{"$f":"(BY246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BY$51,5+BY$4,0),0)))*G.Asm!$F$38*BY$152","v":0},{"$f":"(BZ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BZ$51,5+BZ$4,0),0)))*G.Asm!$F$38*BZ$152","v":0},{"$f":"(CA246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CA$51,5+CA$4,0),0)))*G.Asm!$F$38*CA$152","v":0},{"$f":"(CB246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CB$51,5+CB$4,0),0)))*G.Asm!$F$38*CB$152","v":0},{"$f":"(CC246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CC$51,5+CC$4,0),0)))*G.Asm!$F$38*CC$152","v":0},{"$f":"(CD246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CD$51,5+CD$4,0),0)))*G.Asm!$F$38*CD$152","v":0},{"$f":"(CE246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CE$51,5+CE$4,0),0)))*G.Asm!$F$38*CE$152","v":0},{"$f":"(CF246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CF$51,5+CF$4,0),0)))*G.Asm!$F$38*CF$152","v":0},{"$f":"(CG246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CG$51,5+CG$4,0),0)))*G.Asm!$F$38*CG$152","v":0},{"$f":"(CH246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CH$51,5+CH$4,0),0)))*G.Asm!$F$38*CH$152","v":0},{"$f":"(CI246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CI$51,5+CI$4,0),0)))*G.Asm!$F$38*CI$152","v":0},{"$f":"(CJ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CJ$51,5+CJ$4,0),0)))*G.Asm!$F$38*CJ$152","v":0},{"$f":"(CK246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CK$51,5+CK$4,0),0)))*G.Asm!$F$38*CK$152","v":0},{"$f":"(CL246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CL$51,5+CL$4,0),0)))*G.Asm!$F$38*CL$152","v":0},{"$f":"(CM246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CM$51,5+CM$4,0),0)))*G.Asm!$F$38*CM$152","v":0},{"$f":"(CN246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CN$51,5+CN$4,0),0)))*G.Asm!$F$38*CN$152","v":0},{"$f":"(CO246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CO$51,5+CO$4,0),0)))*G.Asm!$F$38*CO$152","v":0},{"$f":"(CP246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CP$51,5+CP$4,0),0)))*G.Asm!$F$38*CP$152","v":0},{"$f":"(CQ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CQ$51,5+CQ$4,0),0)))*G.Asm!$F$38*CQ$152","v":0},{"$f":"(CR246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CR$51,5+CR$4,0),0)))*G.Asm!$F$38*CR$152","v":0},{"$f":"(CS246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CS$51,5+CS$4,0),0)))*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"C248","v":"Total import/purchase VAT of total costs"},null,{"$f":"E255-E256+E257","v":0},{"$f":"F255-F256+F257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR255-BR256+BR257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"FUNDING GAP ANALYSIS "]
[]
[null,null,{"$f":"C10","v":"A.1. Total Initial investment costs"},null,{"$f":"G262+NPV(G.Asm!$F$76,H262:INDEX(H262:CS262,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G262:CS262)","v":0},{"$f":"G10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C26","v":"A.2. Total replacement costs (reinvestment costs)"},null,{"$f":"G263+NPV(G.Asm!$F$76,H263:INDEX(H263:CS263,RP))","v":0},0,{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G264+NPV(G.Asm!$F$76,H264:INDEX(H264:CS264,RP))","v":0},0,{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G265+NPV(G.Asm!$F$76,H265:INDEX(H265:CS265,RP))","v":0},0,{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G266+NPV(G.Asm!$F$76,H266:INDEX(H266:CS266,RP))","v":0},0,{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"VAT of \"&C10","v":"VAT of A.1. Total Initial investment costs"},null,{"$f":"G267+NPV(G.Asm!$F$76,H267:INDEX(H267:CS267,RP))","v":0},0,{"$f":"G10*G.Asm!$F$38*G$152","v":0},{"$f":"H10*G.Asm!$F$38*H$152","v":0},{"$f":"I10*G.Asm!$F$38*I$152","v":0},{"$f":"J10*G.Asm!$F$38*J$152","v":0},{"$f":"K10*G.Asm!$F$38*K$152","v":0},{"$f":"L10*G.Asm!$F$38*L$152","v":0},{"$f":"M10*G.Asm!$F$38*M$152","v":0},{"$f":"N10*G.Asm!$F$38*N$152","v":0},{"$f":"O10*G.Asm!$F$38*O$152","v":0},{"$f":"P10*G.Asm!$F$38*P$152","v":0},{"$f":"Q10*G.Asm!$F$38*Q$152","v":0},{"$f":"R10*G.Asm!$F$38*R$152","v":0},{"$f":"S10*G.Asm!$F$38*S$152","v":0},{"$f":"T10*G.Asm!$F$38*T$152","v":0},{"$f":"U10*G.Asm!$F$38*U$152","v":0},{"$f":"V10*G.Asm!$F$38*V$152","v":0},{"$f":"W10*G.Asm!$F$38*W$152","v":0},{"$f":"X10*G.Asm!$F$38*X$152","v":0},{"$f":"Y10*G.Asm!$F$38*Y$152","v":0},{"$f":"Z10*G.Asm!$F$38*Z$152","v":0},{"$f":"AA10*G.Asm!$F$38*AA$152","v":0},{"$f":"AB10*G.Asm!$F$38*AB$152","v":0},{"$f":"AC10*G.Asm!$F$38*AC$152","v":0},{"$f":"AD10*G.Asm!$F$38*AD$152","v":0},{"$f":"AE10*G.Asm!$F$38*AE$152","v":0},{"$f":"AF10*G.Asm!$F$38*AF$152","v":0},{"$f":"AG10*G.Asm!$F$38*AG$152","v":0},{"$f":"AH10*G.Asm!$F$38*AH$152","v":0},{"$f":"AI10*G.Asm!$F$38*AI$152","v":0},{"$f":"AJ10*G.Asm!$F$38*AJ$152","v":0},{"$f":"AK10*G.Asm!$F$38*AK$152","v":0},{"$f":"AL10*G.Asm!$F$38*AL$152","v":0},{"$f":"AM10*G.Asm!$F$38*AM$152","v":0},{"$f":"AN10*G.Asm!$F$38*AN$152","v":0},{"$f":"AO10*G.Asm!$F$38*AO$152","v":0},{"$f":"AP10*G.Asm!$F$38*AP$152","v":0},{"$f":"AQ10*G.Asm!$F$38*AQ$152","v":0},{"$f":"AR10*G.Asm!$F$38*AR$152","v":0},{"$f":"AS10*G.Asm!$F$38*AS$152","v":0},{"$f":"AT10*G.Asm!$F$38*AT$152","v":0},{"$f":"AU10*G.Asm!$F$38*AU$152","v":0},{"$f":"AV10*G.Asm!$F$38*AV$152","v":0},{"$f":"AW10*G.Asm!$F$38*AW$152","v":0},{"$f":"AX10*G.Asm!$F$38*AX$152","v":0},{"$f":"AY10*G.Asm!$F$38*AY$152","v":0},{"$f":"AZ10*G.Asm!$F$38*AZ$152","v":0},{"$f":"BA10*G.Asm!$F$38*BA$152","v":0},{"$f":"BB10*G.Asm!$F$38*BB$152","v":0},{"$f":"BC10*G.Asm!$F$38*BC$152","v":0},{"$f":"BD10*G.Asm!$F$38*BD$152","v":0},{"$f":"BE10*G.Asm!$F$38*BE$152","v":0},{"$f":"BF10*G.Asm!$F$38*BF$152","v":0},{"$f":"BG10*G.Asm!$F$38*BG$152","v":0},{"$f":"BH10*G.Asm!$F$38*BH$152","v":0},{"$f":"BI10*G.Asm!$F$38*BI$152","v":0},{"$f":"BJ10*G.Asm!$F$38*BJ$152","v":0},{"$f":"BK10*G.Asm!$F$38*BK$152","v":0},{"$f":"BL10*G.Asm!$F$38*BL$152","v":0},{"$f":"BM10*G.Asm!$F$38*BM$152","v":0},{"$f":"BN10*G.Asm!$F$38*BN$152","v":0},{"$f":"BO10*G.Asm!$F$38*BO$152","v":0},{"$f":"BP10*G.Asm!$F$38*BP$152","v":0},{"$f":"BQ10*G.Asm!$F$38*BQ$152","v":0},{"$f":"BR10*G.Asm!$F$38*BR$152","v":0},{"$f":"BS10*G.Asm!$F$38*BS$152","v":0},{"$f":"BT10*G.Asm!$F$38*BT$152","v":0},{"$f":"BU10*G.Asm!$F$38*BU$152","v":0},{"$f":"BV10*G.Asm!$F$38*BV$152","v":0},{"$f":"BW10*G.Asm!$F$38*BW$152","v":0},{"$f":"BX10*G.Asm!$F$38*BX$152","v":0},{"$f":"BY10*G.Asm!$F$38*BY$152","v":0},{"$f":"BZ10*G.Asm!$F$38*BZ$152","v":0},{"$f":"CA10*G.Asm!$F$38*CA$152","v":0},{"$f":"CB10*G.Asm!$F$38*CB$152","v":0},{"$f":"CC10*G.Asm!$F$38*CC$152","v":0},{"$f":"CD10*G.Asm!$F$38*CD$152","v":0},{"$f":"CE10*G.Asm!$F$38*CE$152","v":0},{"$f":"CF10*G.Asm!$F$38*CF$152","v":0},{"$f":"CG10*G.Asm!$F$38*CG$152","v":0},{"$f":"CH10*G.Asm!$F$38*CH$152","v":0},{"$f":"CI10*G.Asm!$F$38*CI$152","v":0},{"$f":"CJ10*G.Asm!$F$38*CJ$152","v":0},{"$f":"CK10*G.Asm!$F$38*CK$152","v":0},{"$f":"CL10*G.Asm!$F$38*CL$152","v":0},{"$f":"CM10*G.Asm!$F$38*CM$152","v":0},{"$f":"CN10*G.Asm!$F$38*CN$152","v":0},{"$f":"CO10*G.Asm!$F$38*CO$152","v":0},{"$f":"CP10*G.Asm!$F$38*CP$152","v":0},{"$f":"CQ10*G.Asm!$F$38*CQ$152","v":0},{"$f":"CR10*G.Asm!$F$38*CR$152","v":0},{"$f":"CS10*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"\"VAT of \"&C26","v":"VAT of A.2. Total replacement costs (reinvestment costs)"},null,{"$f":"G268+NPV(G.Asm!$F$76,H268:INDEX(H268:CS268,RP))","v":0},0,{"$f":"G26*G.Asm!$F$38*G$152","v":0},{"$f":"H26*G.Asm!$F$38*H$152","v":0},{"$f":"I26*G.Asm!$F$38*I$152","v":0},{"$f":"J26*G.Asm!$F$38*J$152","v":0},{"$f":"K26*G.Asm!$F$38*K$152","v":0},{"$f":"L26*G.Asm!$F$38*L$152","v":0},{"$f":"M26*G.Asm!$F$38*M$152","v":0},{"$f":"N26*G.Asm!$F$38*N$152","v":0},{"$f":"O26*G.Asm!$F$38*O$152","v":0},{"$f":"P26*G.Asm!$F$38*P$152","v":0},{"$f":"Q26*G.Asm!$F$38*Q$152","v":0},{"$f":"R26*G.Asm!$F$38*R$152","v":0},{"$f":"S26*G.Asm!$F$38*S$152","v":0},{"$f":"T26*G.Asm!$F$38*T$152","v":0},{"$f":"U26*G.Asm!$F$38*U$152","v":0},{"$f":"V26*G.Asm!$F$38*V$152","v":0},{"$f":"W26*G.Asm!$F$38*W$152","v":0},{"$f":"X26*G.Asm!$F$38*X$152","v":0},{"$f":"Y26*G.Asm!$F$38*Y$152","v":0},{"$f":"Z26*G.Asm!$F$38*Z$152","v":0},{"$f":"AA26*G.Asm!$F$38*AA$152","v":0},{"$f":"AB26*G.Asm!$F$38*AB$152","v":0},{"$f":"AC26*G.Asm!$F$38*AC$152","v":0},{"$f":"AD26*G.Asm!$F$38*AD$152","v":0},{"$f":"AE26*G.Asm!$F$38*AE$152","v":0},{"$f":"AF26*G.Asm!$F$38*AF$152","v":0},{"$f":"AG26*G.Asm!$F$38*AG$152","v":0},{"$f":"AH26*G.Asm!$F$38*AH$152","v":0},{"$f":"AI26*G.Asm!$F$38*AI$152","v":0},{"$f":"AJ26*G.Asm!$F$38*AJ$152","v":0},{"$f":"AK26*G.Asm!$F$38*AK$152","v":0},{"$f":"AL26*G.Asm!$F$38*AL$152","v":0},{"$f":"AM26*G.Asm!$F$38*AM$152","v":0},{"$f":"AN26*G.Asm!$F$38*AN$152","v":0},{"$f":"AO26*G.Asm!$F$38*AO$152","v":0},{"$f":"AP26*G.Asm!$F$38*AP$152","v":0},{"$f":"AQ26*G.Asm!$F$38*AQ$152","v":0},{"$f":"AR26*G.Asm!$F$38*AR$152","v":0},{"$f":"AS26*G.Asm!$F$38*AS$152","v":0},{"$f":"AT26*G.Asm!$F$38*AT$152","v":0},{"$f":"AU26*G.Asm!$F$38*AU$152","v":0},{"$f":"AV26*G.Asm!$F$38*AV$152","v":0},{"$f":"AW26*G.Asm!$F$38*AW$152","v":0},{"$f":"AX26*G.Asm!$F$38*AX$152","v":0},{"$f":"AY26*G.Asm!$F$38*AY$152","v":0},{"$f":"AZ26*G.Asm!$F$38*AZ$152","v":0},{"$f":"BA26*G.Asm!$F$38*BA$152","v":0},{"$f":"BB26*G.Asm!$F$38*BB$152","v":0},{"$f":"BC26*G.Asm!$F$38*BC$152","v":0},{"$f":"BD26*G.Asm!$F$38*BD$152","v":0},{"$f":"BE26*G.Asm!$F$38*BE$152","v":0},{"$f":"BF26*G.Asm!$F$38*BF$152","v":0},{"$f":"BG26*G.Asm!$F$38*BG$152","v":0},{"$f":"BH26*G.Asm!$F$38*BH$152","v":0},{"$f":"BI26*G.Asm!$F$38*BI$152","v":0},{"$f":"BJ26*G.Asm!$F$38*BJ$152","v":0},{"$f":"BK26*G.Asm!$F$38*BK$152","v":0},{"$f":"BL26*G.Asm!$F$38*BL$152","v":0},{"$f":"BM26*G.Asm!$F$38*BM$152","v":0},{"$f":"BN26*G.Asm!$F$38*BN$152","v":0},{"$f":"BO26*G.Asm!$F$38*BO$152","v":0},{"$f":"BP26*G.Asm!$F$38*BP$152","v":0},{"$f":"BQ26*G.Asm!$F$38*BQ$152","v":0},{"$f":"BR26*G.Asm!$F$38*BR$152","v":0},{"$f":"BS26*G.Asm!$F$38*BS$152","v":0},{"$f":"BT26*G.Asm!$F$38*BT$152","v":0},{"$f":"BU26*G.Asm!$F$38*BU$152","v":0},{"$f":"BV26*G.Asm!$F$38*BV$152","v":0},{"$f":"BW26*G.Asm!$F$38*BW$152","v":0},{"$f":"BX26*G.Asm!$F$38*BX$152","v":0},{"$f":"BY26*G.Asm!$F$38*BY$152","v":0},{"$f":"BZ26*G.Asm!$F$38*BZ$152","v":0},{"$f":"CA26*G.Asm!$F$38*CA$152","v":0},{"$f":"CB26*G.Asm!$F$38*CB$152","v":0},{"$f":"CC26*G.Asm!$F$38*CC$152","v":0},{"$f":"CD26*G.Asm!$F$38*CD$152","v":0},{"$f":"CE26*G.Asm!$F$38*CE$152","v":0},{"$f":"CF26*G.Asm!$F$38*CF$152","v":0},{"$f":"CG26*G.Asm!$F$38*CG$152","v":0},{"$f":"CH26*G.Asm!$F$38*CH$152","v":0},{"$f":"CI26*G.Asm!$F$38*CI$152","v":0},{"$f":"CJ26*G.Asm!$F$38*CJ$152","v":0},{"$f":"CK26*G.Asm!$F$38*CK$152","v":0},{"$f":"CL26*G.Asm!$F$38*CL$152","v":0},{"$f":"CM26*G.Asm!$F$38*CM$152","v":0},{"$f":"CN26*G.Asm!$F$38*CN$152","v":0},{"$f":"CO26*G.Asm!$F$38*CO$152","v":0},{"$f":"CP26*G.Asm!$F$38*CP$152","v":0},{"$f":"CQ26*G.Asm!$F$38*CQ$152","v":0},{"$f":"CR26*G.Asm!$F$38*CR$152","v":0},{"$f":"CS26*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"C256","v":"VAT of B. Residual value"},null,{"$f":"G269+NPV(G.Asm!$F$76,H269:INDEX(H269:CS269,RP))","v":0},0,{"$f":"G256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C257","v":"VAT of C. Total operating and maintenance costs"},null,{"$f":"G270+NPV(G.Asm!$F$76,H270:INDEX(H270:CS270,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"IF((E266-(E263+E268)-(E265+E270))>0,\"Applicable\",\"Not applicable\")","v":"Not applicable"}]
[null,null,null,null,{"$f":"IF(E272=\"Applicable\",\"Net revenue generating project\",\"Not a net revenue generating project\")","v":"Not a net revenue generating project"}]
[null,null,"Discounted net revenues (DNR)",null,{"$f":"E266-(E263+E268)-(E265+E270)+(E264+E269)","v":0}]
[null,null,"Discounted investment costs (DIC)",null,{"$f":"(E262+E267)","v":0}]
[]
[null,null,"Funding gap",null,{"$f":"IF(E272=\"Applicable\",E275-E274,\"n.a.\")","v":"n.a."}]
[null,null,"Funding gap rate",null,{"$f":"IF(AND(E272=\"Applicable\",E277>=0),E277/E275,\"n.a.\")","v":"n.a."}]
[null,null,"Modulated co-funding rate",null,{"$f":"IF($E$272=\"Applicable\",MIN($E$278,G.Asm!$F$78),\"n.a.\")","v":"n.a."}]
[]
[]
[]
[]
[null,null,"INTERNAL CALCULATIONS"]
[]
[]
[null,null,"NET CASH FLOW FOR SENSITIVITY ANALYSIS OF FRR(C) FOR ALL APPRAISAL METHODS"]
[null,null,{"$f":"O.5!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"A. Total investment costs with 1% increase"},null,{"$f":"G288+NPV(G.Asm!$F$76,H288:INDEX(H288:CS288,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G288:CS288)","v":0},{"$f":"-SUM(O.5!G$244,O.5!G$255)*(1+'S&S'!$F10)+SUM(O.5!G$245,O.5!G$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!G$246,O.5!G$257)+O.5!G$247","v":0},{"$f":"-SUM(O.5!H$244,O.5!H$255)*(1+'S&S'!$F10)+SUM(O.5!H$245,O.5!H$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!H$246,O.5!H$257)+O.5!H$247","v":0},{"$f":"-SUM(O.5!I$244,O.5!I$255)*(1+'S&S'!$F10)+SUM(O.5!I$245,O.5!I$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!I$246,O.5!I$257)+O.5!I$247","v":0},{"$f":"-SUM(O.5!J$244,O.5!J$255)*(1+'S&S'!$F10)+SUM(O.5!J$245,O.5!J$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!J$246,O.5!J$257)+O.5!J$247","v":0},{"$f":"-SUM(O.5!K$244,O.5!K$255)*(1+'S&S'!$F10)+SUM(O.5!K$245,O.5!K$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!K$246,O.5!K$257)+O.5!K$247","v":0},{"$f":"-SUM(O.5!L$244,O.5!L$255)*(1+'S&S'!$F10)+SUM(O.5!L$245,O.5!L$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!L$246,O.5!L$257)+O.5!L$247","v":0},{"$f":"-SUM(O.5!M$244,O.5!M$255)*(1+'S&S'!$F10)+SUM(O.5!M$245,O.5!M$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!M$246,O.5!M$257)+O.5!M$247","v":0},{"$f":"-SUM(O.5!N$244,O.5!N$255)*(1+'S&S'!$F10)+SUM(O.5!N$245,O.5!N$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!N$246,O.5!N$257)+O.5!N$247","v":0},{"$f":"-SUM(O.5!O$244,O.5!O$255)*(1+'S&S'!$F10)+SUM(O.5!O$245,O.5!O$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!O$246,O.5!O$257)+O.5!O$247","v":0},{"$f":"-SUM(O.5!P$244,O.5!P$255)*(1+'S&S'!$F10)+SUM(O.5!P$245,O.5!P$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!P$246,O.5!P$257)+O.5!P$247","v":0},{"$f":"-SUM(O.5!Q$244,O.5!Q$255)*(1+'S&S'!$F10)+SUM(O.5!Q$245,O.5!Q$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!Q$246,O.5!Q$257)+O.5!Q$247","v":0},{"$f":"-SUM(O.5!R$244,O.5!R$255)*(1+'S&S'!$F10)+SUM(O.5!R$245,O.5!R$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!R$246,O.5!R$257)+O.5!R$247","v":0},{"$f":"-SUM(O.5!S$244,O.5!S$255)*(1+'S&S'!$F10)+SUM(O.5!S$245,O.5!S$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!S$246,O.5!S$257)+O.5!S$247","v":0},{"$f":"-SUM(O.5!T$244,O.5!T$255)*(1+'S&S'!$F10)+SUM(O.5!T$245,O.5!T$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!T$246,O.5!T$257)+O.5!T$247","v":0},{"$f":"-SUM(O.5!U$244,O.5!U$255)*(1+'S&S'!$F10)+SUM(O.5!U$245,O.5!U$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!U$246,O.5!U$257)+O.5!U$247","v":0},{"$f":"-SUM(O.5!V$244,O.5!V$255)*(1+'S&S'!$F10)+SUM(O.5!V$245,O.5!V$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!V$246,O.5!V$257)+O.5!V$247","v":0},{"$f":"-SUM(O.5!W$244,O.5!W$255)*(1+'S&S'!$F10)+SUM(O.5!W$245,O.5!W$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!W$246,O.5!W$257)+O.5!W$247","v":0},{"$f":"-SUM(O.5!X$244,O.5!X$255)*(1+'S&S'!$F10)+SUM(O.5!X$245,O.5!X$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!X$246,O.5!X$257)+O.5!X$247","v":0},{"$f":"-SUM(O.5!Y$244,O.5!Y$255)*(1+'S&S'!$F10)+SUM(O.5!Y$245,O.5!Y$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!Y$246,O.5!Y$257)+O.5!Y$247","v":0},{"$f":"-SUM(O.5!Z$244,O.5!Z$255)*(1+'S&S'!$F10)+SUM(O.5!Z$245,O.5!Z$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!Z$246,O.5!Z$257)+O.5!Z$247","v":0},{"$f":"-SUM(O.5!AA$244,O.5!AA$255)*(1+'S&S'!$F10)+SUM(O.5!AA$245,O.5!AA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AA$246,O.5!AA$257)+O.5!AA$247","v":0},{"$f":"-SUM(O.5!AB$244,O.5!AB$255)*(1+'S&S'!$F10)+SUM(O.5!AB$245,O.5!AB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AB$246,O.5!AB$257)+O.5!AB$247","v":0},{"$f":"-SUM(O.5!AC$244,O.5!AC$255)*(1+'S&S'!$F10)+SUM(O.5!AC$245,O.5!AC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AC$246,O.5!AC$257)+O.5!AC$247","v":0},{"$f":"-SUM(O.5!AD$244,O.5!AD$255)*(1+'S&S'!$F10)+SUM(O.5!AD$245,O.5!AD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AD$246,O.5!AD$257)+O.5!AD$247","v":0},{"$f":"-SUM(O.5!AE$244,O.5!AE$255)*(1+'S&S'!$F10)+SUM(O.5!AE$245,O.5!AE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AE$246,O.5!AE$257)+O.5!AE$247","v":0},{"$f":"-SUM(O.5!AF$244,O.5!AF$255)*(1+'S&S'!$F10)+SUM(O.5!AF$245,O.5!AF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AF$246,O.5!AF$257)+O.5!AF$247","v":0},{"$f":"-SUM(O.5!AG$244,O.5!AG$255)*(1+'S&S'!$F10)+SUM(O.5!AG$245,O.5!AG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AG$246,O.5!AG$257)+O.5!AG$247","v":0},{"$f":"-SUM(O.5!AH$244,O.5!AH$255)*(1+'S&S'!$F10)+SUM(O.5!AH$245,O.5!AH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AH$246,O.5!AH$257)+O.5!AH$247","v":0},{"$f":"-SUM(O.5!AI$244,O.5!AI$255)*(1+'S&S'!$F10)+SUM(O.5!AI$245,O.5!AI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AI$246,O.5!AI$257)+O.5!AI$247","v":0},{"$f":"-SUM(O.5!AJ$244,O.5!AJ$255)*(1+'S&S'!$F10)+SUM(O.5!AJ$245,O.5!AJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AJ$246,O.5!AJ$257)+O.5!AJ$247","v":0},{"$f":"-SUM(O.5!AK$244,O.5!AK$255)*(1+'S&S'!$F10)+SUM(O.5!AK$245,O.5!AK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AK$246,O.5!AK$257)+O.5!AK$247","v":0},{"$f":"-SUM(O.5!AL$244,O.5!AL$255)*(1+'S&S'!$F10)+SUM(O.5!AL$245,O.5!AL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AL$246,O.5!AL$257)+O.5!AL$247","v":0},{"$f":"-SUM(O.5!AM$244,O.5!AM$255)*(1+'S&S'!$F10)+SUM(O.5!AM$245,O.5!AM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AM$246,O.5!AM$257)+O.5!AM$247","v":0},{"$f":"-SUM(O.5!AN$244,O.5!AN$255)*(1+'S&S'!$F10)+SUM(O.5!AN$245,O.5!AN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AN$246,O.5!AN$257)+O.5!AN$247","v":0},{"$f":"-SUM(O.5!AO$244,O.5!AO$255)*(1+'S&S'!$F10)+SUM(O.5!AO$245,O.5!AO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AO$246,O.5!AO$257)+O.5!AO$247","v":0},{"$f":"-SUM(O.5!AP$244,O.5!AP$255)*(1+'S&S'!$F10)+SUM(O.5!AP$245,O.5!AP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AP$246,O.5!AP$257)+O.5!AP$247","v":0},{"$f":"-SUM(O.5!AQ$244,O.5!AQ$255)*(1+'S&S'!$F10)+SUM(O.5!AQ$245,O.5!AQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AQ$246,O.5!AQ$257)+O.5!AQ$247","v":0},{"$f":"-SUM(O.5!AR$244,O.5!AR$255)*(1+'S&S'!$F10)+SUM(O.5!AR$245,O.5!AR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AR$246,O.5!AR$257)+O.5!AR$247","v":0},{"$f":"-SUM(O.5!AS$244,O.5!AS$255)*(1+'S&S'!$F10)+SUM(O.5!AS$245,O.5!AS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AS$246,O.5!AS$257)+O.5!AS$247","v":0},{"$f":"-SUM(O.5!AT$244,O.5!AT$255)*(1+'S&S'!$F10)+SUM(O.5!AT$245,O.5!AT$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AT$246,O.5!AT$257)+O.5!AT$247","v":0},{"$f":"-SUM(O.5!AU$244,O.5!AU$255)*(1+'S&S'!$F10)+SUM(O.5!AU$245,O.5!AU$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AU$246,O.5!AU$257)+O.5!AU$247","v":0},{"$f":"-SUM(O.5!AV$244,O.5!AV$255)*(1+'S&S'!$F10)+SUM(O.5!AV$245,O.5!AV$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AV$246,O.5!AV$257)+O.5!AV$247","v":0},{"$f":"-SUM(O.5!AW$244,O.5!AW$255)*(1+'S&S'!$F10)+SUM(O.5!AW$245,O.5!AW$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AW$246,O.5!AW$257)+O.5!AW$247","v":0},{"$f":"-SUM(O.5!AX$244,O.5!AX$255)*(1+'S&S'!$F10)+SUM(O.5!AX$245,O.5!AX$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AX$246,O.5!AX$257)+O.5!AX$247","v":0},{"$f":"-SUM(O.5!AY$244,O.5!AY$255)*(1+'S&S'!$F10)+SUM(O.5!AY$245,O.5!AY$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AY$246,O.5!AY$257)+O.5!AY$247","v":0},{"$f":"-SUM(O.5!AZ$244,O.5!AZ$255)*(1+'S&S'!$F10)+SUM(O.5!AZ$245,O.5!AZ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!AZ$246,O.5!AZ$257)+O.5!AZ$247","v":0},{"$f":"-SUM(O.5!BA$244,O.5!BA$255)*(1+'S&S'!$F10)+SUM(O.5!BA$245,O.5!BA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BA$246,O.5!BA$257)+O.5!BA$247","v":0},{"$f":"-SUM(O.5!BB$244,O.5!BB$255)*(1+'S&S'!$F10)+SUM(O.5!BB$245,O.5!BB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BB$246,O.5!BB$257)+O.5!BB$247","v":0},{"$f":"-SUM(O.5!BC$244,O.5!BC$255)*(1+'S&S'!$F10)+SUM(O.5!BC$245,O.5!BC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BC$246,O.5!BC$257)+O.5!BC$247","v":0},{"$f":"-SUM(O.5!BD$244,O.5!BD$255)*(1+'S&S'!$F10)+SUM(O.5!BD$245,O.5!BD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BD$246,O.5!BD$257)+O.5!BD$247","v":0},{"$f":"-SUM(O.5!BE$244,O.5!BE$255)*(1+'S&S'!$F10)+SUM(O.5!BE$245,O.5!BE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BE$246,O.5!BE$257)+O.5!BE$247","v":0},{"$f":"-SUM(O.5!BF$244,O.5!BF$255)*(1+'S&S'!$F10)+SUM(O.5!BF$245,O.5!BF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BF$246,O.5!BF$257)+O.5!BF$247","v":0},{"$f":"-SUM(O.5!BG$244,O.5!BG$255)*(1+'S&S'!$F10)+SUM(O.5!BG$245,O.5!BG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BG$246,O.5!BG$257)+O.5!BG$247","v":0},{"$f":"-SUM(O.5!BH$244,O.5!BH$255)*(1+'S&S'!$F10)+SUM(O.5!BH$245,O.5!BH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BH$246,O.5!BH$257)+O.5!BH$247","v":0},{"$f":"-SUM(O.5!BI$244,O.5!BI$255)*(1+'S&S'!$F10)+SUM(O.5!BI$245,O.5!BI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BI$246,O.5!BI$257)+O.5!BI$247","v":0},{"$f":"-SUM(O.5!BJ$244,O.5!BJ$255)*(1+'S&S'!$F10)+SUM(O.5!BJ$245,O.5!BJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BJ$246,O.5!BJ$257)+O.5!BJ$247","v":0},{"$f":"-SUM(O.5!BK$244,O.5!BK$255)*(1+'S&S'!$F10)+SUM(O.5!BK$245,O.5!BK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BK$246,O.5!BK$257)+O.5!BK$247","v":0},{"$f":"-SUM(O.5!BL$244,O.5!BL$255)*(1+'S&S'!$F10)+SUM(O.5!BL$245,O.5!BL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BL$246,O.5!BL$257)+O.5!BL$247","v":0},{"$f":"-SUM(O.5!BM$244,O.5!BM$255)*(1+'S&S'!$F10)+SUM(O.5!BM$245,O.5!BM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BM$246,O.5!BM$257)+O.5!BM$247","v":0},{"$f":"-SUM(O.5!BN$244,O.5!BN$255)*(1+'S&S'!$F10)+SUM(O.5!BN$245,O.5!BN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BN$246,O.5!BN$257)+O.5!BN$247","v":0},{"$f":"-SUM(O.5!BO$244,O.5!BO$255)*(1+'S&S'!$F10)+SUM(O.5!BO$245,O.5!BO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BO$246,O.5!BO$257)+O.5!BO$247","v":0},{"$f":"-SUM(O.5!BP$244,O.5!BP$255)*(1+'S&S'!$F10)+SUM(O.5!BP$245,O.5!BP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BP$246,O.5!BP$257)+O.5!BP$247","v":0},{"$f":"-SUM(O.5!BQ$244,O.5!BQ$255)*(1+'S&S'!$F10)+SUM(O.5!BQ$245,O.5!BQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BQ$246,O.5!BQ$257)+O.5!BQ$247","v":0},{"$f":"-SUM(O.5!BR$244,O.5!BR$255)*(1+'S&S'!$F10)+SUM(O.5!BR$245,O.5!BR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BR$246,O.5!BR$257)+O.5!BR$247","v":0},{"$f":"-SUM(O.5!BS$244,O.5!BS$255)*(1+'S&S'!$F10)+SUM(O.5!BS$245,O.5!BS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BS$246,O.5!BS$257)+O.5!BS$247","v":0},{"$f":"-SUM(O.5!BT$244,O.5!BT$255)*(1+'S&S'!$F10)+SUM(O.5!BT$245,O.5!BT$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BT$246,O.5!BT$257)+O.5!BT$247","v":0},{"$f":"-SUM(O.5!BU$244,O.5!BU$255)*(1+'S&S'!$F10)+SUM(O.5!BU$245,O.5!BU$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BU$246,O.5!BU$257)+O.5!BU$247","v":0},{"$f":"-SUM(O.5!BV$244,O.5!BV$255)*(1+'S&S'!$F10)+SUM(O.5!BV$245,O.5!BV$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BV$246,O.5!BV$257)+O.5!BV$247","v":0},{"$f":"-SUM(O.5!BW$244,O.5!BW$255)*(1+'S&S'!$F10)+SUM(O.5!BW$245,O.5!BW$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BW$246,O.5!BW$257)+O.5!BW$247","v":0},{"$f":"-SUM(O.5!BX$244,O.5!BX$255)*(1+'S&S'!$F10)+SUM(O.5!BX$245,O.5!BX$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BX$246,O.5!BX$257)+O.5!BX$247","v":0},{"$f":"-SUM(O.5!BY$244,O.5!BY$255)*(1+'S&S'!$F10)+SUM(O.5!BY$245,O.5!BY$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BY$246,O.5!BY$257)+O.5!BY$247","v":0},{"$f":"-SUM(O.5!BZ$244,O.5!BZ$255)*(1+'S&S'!$F10)+SUM(O.5!BZ$245,O.5!BZ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!BZ$246,O.5!BZ$257)+O.5!BZ$247","v":0},{"$f":"-SUM(O.5!CA$244,O.5!CA$255)*(1+'S&S'!$F10)+SUM(O.5!CA$245,O.5!CA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!CA$246,O.5!CA$257)+O.5!CA$247","v":0},{"$f":"-SUM(O.5!CB$244,O.5!CB$255)*(1+'S&S'!$F10)+SUM(O.5!CB$245,O.5!CB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!CB$246,O.5!CB$257)+O.5!CB$247","v":0},{"$f":"-SUM(O.5!CC$244,O.5!CC$255)*(1+'S&S'!$F10)+SUM(O.5!CC$245,O.5!CC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!CC$246,O.5!CC$257)+O.5!CC$247","v":0},{"$f":"-SUM(O.5!CD$244,O.5!CD$255)*(1+'S&S'!$F10)+SUM(O.5!CD$245,O.5!CD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!CD$246,O.5!CD$257)+O.5!CD$247","v":0},{"$f":"-SUM(O.5!CE$244,O.5!CE$255)*(1+'S&S'!$F10)+SUM(O.5!CE$245,O.5!CE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!CE$246,O.5!CE$257)+O.5!CE$247","v":0},{"$f":"-SUM(O.5!CF$244,O.5!CF$255)*(1+'S&S'!$F10)+SUM(O.5!CF$245,O.5!CF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!CF$246,O.5!CF$257)+O.5!CF$247","v":0},{"$f":"-SUM(O.5!CG$244,O.5!CG$255)*(1+'S&S'!$F10)+SUM(O.5!CG$245,O.5!CG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!CG$246,O.5!CG$257)+O.5!CG$247","v":0},{"$f":"-SUM(O.5!CH$244,O.5!CH$255)*(1+'S&S'!$F10)+SUM(O.5!CH$245,O.5!CH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!CH$246,O.5!CH$257)+O.5!CH$247","v":0},{"$f":"-SUM(O.5!CI$244,O.5!CI$255)*(1+'S&S'!$F10)+SUM(O.5!CI$245,O.5!CI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!CI$246,O.5!CI$257)+O.5!CI$247","v":0},{"$f":"-SUM(O.5!CJ$244,O.5!CJ$255)*(1+'S&S'!$F10)+SUM(O.5!CJ$245,O.5!CJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!CJ$246,O.5!CJ$257)+O.5!CJ$247","v":0},{"$f":"-SUM(O.5!CK$244,O.5!CK$255)*(1+'S&S'!$F10)+SUM(O.5!CK$245,O.5!CK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!CK$246,O.5!CK$257)+O.5!CK$247","v":0},{"$f":"-SUM(O.5!CL$244,O.5!CL$255)*(1+'S&S'!$F10)+SUM(O.5!CL$245,O.5!CL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!CL$246,O.5!CL$257)+O.5!CL$247","v":0},{"$f":"-SUM(O.5!CM$244,O.5!CM$255)*(1+'S&S'!$F10)+SUM(O.5!CM$245,O.5!CM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!CM$246,O.5!CM$257)+O.5!CM$247","v":0},{"$f":"-SUM(O.5!CN$244,O.5!CN$255)*(1+'S&S'!$F10)+SUM(O.5!CN$245,O.5!CN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!CN$246,O.5!CN$257)+O.5!CN$247","v":0},{"$f":"-SUM(O.5!CO$244,O.5!CO$255)*(1+'S&S'!$F10)+SUM(O.5!CO$245,O.5!CO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!CO$246,O.5!CO$257)+O.5!CO$247","v":0},{"$f":"-SUM(O.5!CP$244,O.5!CP$255)*(1+'S&S'!$F10)+SUM(O.5!CP$245,O.5!CP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!CP$246,O.5!CP$257)+O.5!CP$247","v":0},{"$f":"-SUM(O.5!CQ$244,O.5!CQ$255)*(1+'S&S'!$F10)+SUM(O.5!CQ$245,O.5!CQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!CQ$246,O.5!CQ$257)+O.5!CQ$247","v":0},{"$f":"-SUM(O.5!CR$244,O.5!CR$255)*(1+'S&S'!$F10)+SUM(O.5!CR$245,O.5!CR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!CR$246,O.5!CR$257)+O.5!CR$247","v":0},{"$f":"-SUM(O.5!CS$244,O.5!CS$255)*(1+'S&S'!$F10)+SUM(O.5!CS$245,O.5!CS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.5!CS$246,O.5!CS$257)+O.5!CS$247","v":0}]
[null,null,{"$f":"O.5!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"A. Total investment costs with 1% decrease"},null,{"$f":"G289+NPV(G.Asm!$F$76,H289:INDEX(H289:CS289,RP))","v":0},0,{"$f":"-SUM(O.5!G$244,O.5!G$255)*(1+'S&S'!$F11)+SUM(O.5!G$245,O.5!G$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!G$246,O.5!G$257)+O.5!G$247","v":0},{"$f":"-SUM(O.5!H$244,O.5!H$255)*(1+'S&S'!$F11)+SUM(O.5!H$245,O.5!H$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!H$246,O.5!H$257)+O.5!H$247","v":0},{"$f":"-SUM(O.5!I$244,O.5!I$255)*(1+'S&S'!$F11)+SUM(O.5!I$245,O.5!I$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!I$246,O.5!I$257)+O.5!I$247","v":0},{"$f":"-SUM(O.5!J$244,O.5!J$255)*(1+'S&S'!$F11)+SUM(O.5!J$245,O.5!J$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!J$246,O.5!J$257)+O.5!J$247","v":0},{"$f":"-SUM(O.5!K$244,O.5!K$255)*(1+'S&S'!$F11)+SUM(O.5!K$245,O.5!K$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!K$246,O.5!K$257)+O.5!K$247","v":0},{"$f":"-SUM(O.5!L$244,O.5!L$255)*(1+'S&S'!$F11)+SUM(O.5!L$245,O.5!L$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!L$246,O.5!L$257)+O.5!L$247","v":0},{"$f":"-SUM(O.5!M$244,O.5!M$255)*(1+'S&S'!$F11)+SUM(O.5!M$245,O.5!M$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!M$246,O.5!M$257)+O.5!M$247","v":0},{"$f":"-SUM(O.5!N$244,O.5!N$255)*(1+'S&S'!$F11)+SUM(O.5!N$245,O.5!N$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!N$246,O.5!N$257)+O.5!N$247","v":0},{"$f":"-SUM(O.5!O$244,O.5!O$255)*(1+'S&S'!$F11)+SUM(O.5!O$245,O.5!O$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!O$246,O.5!O$257)+O.5!O$247","v":0},{"$f":"-SUM(O.5!P$244,O.5!P$255)*(1+'S&S'!$F11)+SUM(O.5!P$245,O.5!P$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!P$246,O.5!P$257)+O.5!P$247","v":0},{"$f":"-SUM(O.5!Q$244,O.5!Q$255)*(1+'S&S'!$F11)+SUM(O.5!Q$245,O.5!Q$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!Q$246,O.5!Q$257)+O.5!Q$247","v":0},{"$f":"-SUM(O.5!R$244,O.5!R$255)*(1+'S&S'!$F11)+SUM(O.5!R$245,O.5!R$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!R$246,O.5!R$257)+O.5!R$247","v":0},{"$f":"-SUM(O.5!S$244,O.5!S$255)*(1+'S&S'!$F11)+SUM(O.5!S$245,O.5!S$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!S$246,O.5!S$257)+O.5!S$247","v":0},{"$f":"-SUM(O.5!T$244,O.5!T$255)*(1+'S&S'!$F11)+SUM(O.5!T$245,O.5!T$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!T$246,O.5!T$257)+O.5!T$247","v":0},{"$f":"-SUM(O.5!U$244,O.5!U$255)*(1+'S&S'!$F11)+SUM(O.5!U$245,O.5!U$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!U$246,O.5!U$257)+O.5!U$247","v":0},{"$f":"-SUM(O.5!V$244,O.5!V$255)*(1+'S&S'!$F11)+SUM(O.5!V$245,O.5!V$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!V$246,O.5!V$257)+O.5!V$247","v":0},{"$f":"-SUM(O.5!W$244,O.5!W$255)*(1+'S&S'!$F11)+SUM(O.5!W$245,O.5!W$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!W$246,O.5!W$257)+O.5!W$247","v":0},{"$f":"-SUM(O.5!X$244,O.5!X$255)*(1+'S&S'!$F11)+SUM(O.5!X$245,O.5!X$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!X$246,O.5!X$257)+O.5!X$247","v":0},{"$f":"-SUM(O.5!Y$244,O.5!Y$255)*(1+'S&S'!$F11)+SUM(O.5!Y$245,O.5!Y$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!Y$246,O.5!Y$257)+O.5!Y$247","v":0},{"$f":"-SUM(O.5!Z$244,O.5!Z$255)*(1+'S&S'!$F11)+SUM(O.5!Z$245,O.5!Z$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!Z$246,O.5!Z$257)+O.5!Z$247","v":0},{"$f":"-SUM(O.5!AA$244,O.5!AA$255)*(1+'S&S'!$F11)+SUM(O.5!AA$245,O.5!AA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AA$246,O.5!AA$257)+O.5!AA$247","v":0},{"$f":"-SUM(O.5!AB$244,O.5!AB$255)*(1+'S&S'!$F11)+SUM(O.5!AB$245,O.5!AB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AB$246,O.5!AB$257)+O.5!AB$247","v":0},{"$f":"-SUM(O.5!AC$244,O.5!AC$255)*(1+'S&S'!$F11)+SUM(O.5!AC$245,O.5!AC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AC$246,O.5!AC$257)+O.5!AC$247","v":0},{"$f":"-SUM(O.5!AD$244,O.5!AD$255)*(1+'S&S'!$F11)+SUM(O.5!AD$245,O.5!AD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AD$246,O.5!AD$257)+O.5!AD$247","v":0},{"$f":"-SUM(O.5!AE$244,O.5!AE$255)*(1+'S&S'!$F11)+SUM(O.5!AE$245,O.5!AE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AE$246,O.5!AE$257)+O.5!AE$247","v":0},{"$f":"-SUM(O.5!AF$244,O.5!AF$255)*(1+'S&S'!$F11)+SUM(O.5!AF$245,O.5!AF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AF$246,O.5!AF$257)+O.5!AF$247","v":0},{"$f":"-SUM(O.5!AG$244,O.5!AG$255)*(1+'S&S'!$F11)+SUM(O.5!AG$245,O.5!AG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AG$246,O.5!AG$257)+O.5!AG$247","v":0},{"$f":"-SUM(O.5!AH$244,O.5!AH$255)*(1+'S&S'!$F11)+SUM(O.5!AH$245,O.5!AH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AH$246,O.5!AH$257)+O.5!AH$247","v":0},{"$f":"-SUM(O.5!AI$244,O.5!AI$255)*(1+'S&S'!$F11)+SUM(O.5!AI$245,O.5!AI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AI$246,O.5!AI$257)+O.5!AI$247","v":0},{"$f":"-SUM(O.5!AJ$244,O.5!AJ$255)*(1+'S&S'!$F11)+SUM(O.5!AJ$245,O.5!AJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AJ$246,O.5!AJ$257)+O.5!AJ$247","v":0},{"$f":"-SUM(O.5!AK$244,O.5!AK$255)*(1+'S&S'!$F11)+SUM(O.5!AK$245,O.5!AK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AK$246,O.5!AK$257)+O.5!AK$247","v":0},{"$f":"-SUM(O.5!AL$244,O.5!AL$255)*(1+'S&S'!$F11)+SUM(O.5!AL$245,O.5!AL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AL$246,O.5!AL$257)+O.5!AL$247","v":0},{"$f":"-SUM(O.5!AM$244,O.5!AM$255)*(1+'S&S'!$F11)+SUM(O.5!AM$245,O.5!AM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AM$246,O.5!AM$257)+O.5!AM$247","v":0},{"$f":"-SUM(O.5!AN$244,O.5!AN$255)*(1+'S&S'!$F11)+SUM(O.5!AN$245,O.5!AN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AN$246,O.5!AN$257)+O.5!AN$247","v":0},{"$f":"-SUM(O.5!AO$244,O.5!AO$255)*(1+'S&S'!$F11)+SUM(O.5!AO$245,O.5!AO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AO$246,O.5!AO$257)+O.5!AO$247","v":0},{"$f":"-SUM(O.5!AP$244,O.5!AP$255)*(1+'S&S'!$F11)+SUM(O.5!AP$245,O.5!AP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AP$246,O.5!AP$257)+O.5!AP$247","v":0},{"$f":"-SUM(O.5!AQ$244,O.5!AQ$255)*(1+'S&S'!$F11)+SUM(O.5!AQ$245,O.5!AQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AQ$246,O.5!AQ$257)+O.5!AQ$247","v":0},{"$f":"-SUM(O.5!AR$244,O.5!AR$255)*(1+'S&S'!$F11)+SUM(O.5!AR$245,O.5!AR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AR$246,O.5!AR$257)+O.5!AR$247","v":0},{"$f":"-SUM(O.5!AS$244,O.5!AS$255)*(1+'S&S'!$F11)+SUM(O.5!AS$245,O.5!AS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AS$246,O.5!AS$257)+O.5!AS$247","v":0},{"$f":"-SUM(O.5!AT$244,O.5!AT$255)*(1+'S&S'!$F11)+SUM(O.5!AT$245,O.5!AT$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AT$246,O.5!AT$257)+O.5!AT$247","v":0},{"$f":"-SUM(O.5!AU$244,O.5!AU$255)*(1+'S&S'!$F11)+SUM(O.5!AU$245,O.5!AU$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AU$246,O.5!AU$257)+O.5!AU$247","v":0},{"$f":"-SUM(O.5!AV$244,O.5!AV$255)*(1+'S&S'!$F11)+SUM(O.5!AV$245,O.5!AV$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AV$246,O.5!AV$257)+O.5!AV$247","v":0},{"$f":"-SUM(O.5!AW$244,O.5!AW$255)*(1+'S&S'!$F11)+SUM(O.5!AW$245,O.5!AW$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AW$246,O.5!AW$257)+O.5!AW$247","v":0},{"$f":"-SUM(O.5!AX$244,O.5!AX$255)*(1+'S&S'!$F11)+SUM(O.5!AX$245,O.5!AX$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AX$246,O.5!AX$257)+O.5!AX$247","v":0},{"$f":"-SUM(O.5!AY$244,O.5!AY$255)*(1+'S&S'!$F11)+SUM(O.5!AY$245,O.5!AY$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AY$246,O.5!AY$257)+O.5!AY$247","v":0},{"$f":"-SUM(O.5!AZ$244,O.5!AZ$255)*(1+'S&S'!$F11)+SUM(O.5!AZ$245,O.5!AZ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!AZ$246,O.5!AZ$257)+O.5!AZ$247","v":0},{"$f":"-SUM(O.5!BA$244,O.5!BA$255)*(1+'S&S'!$F11)+SUM(O.5!BA$245,O.5!BA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BA$246,O.5!BA$257)+O.5!BA$247","v":0},{"$f":"-SUM(O.5!BB$244,O.5!BB$255)*(1+'S&S'!$F11)+SUM(O.5!BB$245,O.5!BB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BB$246,O.5!BB$257)+O.5!BB$247","v":0},{"$f":"-SUM(O.5!BC$244,O.5!BC$255)*(1+'S&S'!$F11)+SUM(O.5!BC$245,O.5!BC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BC$246,O.5!BC$257)+O.5!BC$247","v":0},{"$f":"-SUM(O.5!BD$244,O.5!BD$255)*(1+'S&S'!$F11)+SUM(O.5!BD$245,O.5!BD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BD$246,O.5!BD$257)+O.5!BD$247","v":0},{"$f":"-SUM(O.5!BE$244,O.5!BE$255)*(1+'S&S'!$F11)+SUM(O.5!BE$245,O.5!BE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BE$246,O.5!BE$257)+O.5!BE$247","v":0},{"$f":"-SUM(O.5!BF$244,O.5!BF$255)*(1+'S&S'!$F11)+SUM(O.5!BF$245,O.5!BF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BF$246,O.5!BF$257)+O.5!BF$247","v":0},{"$f":"-SUM(O.5!BG$244,O.5!BG$255)*(1+'S&S'!$F11)+SUM(O.5!BG$245,O.5!BG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BG$246,O.5!BG$257)+O.5!BG$247","v":0},{"$f":"-SUM(O.5!BH$244,O.5!BH$255)*(1+'S&S'!$F11)+SUM(O.5!BH$245,O.5!BH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BH$246,O.5!BH$257)+O.5!BH$247","v":0},{"$f":"-SUM(O.5!BI$244,O.5!BI$255)*(1+'S&S'!$F11)+SUM(O.5!BI$245,O.5!BI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BI$246,O.5!BI$257)+O.5!BI$247","v":0},{"$f":"-SUM(O.5!BJ$244,O.5!BJ$255)*(1+'S&S'!$F11)+SUM(O.5!BJ$245,O.5!BJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BJ$246,O.5!BJ$257)+O.5!BJ$247","v":0},{"$f":"-SUM(O.5!BK$244,O.5!BK$255)*(1+'S&S'!$F11)+SUM(O.5!BK$245,O.5!BK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BK$246,O.5!BK$257)+O.5!BK$247","v":0},{"$f":"-SUM(O.5!BL$244,O.5!BL$255)*(1+'S&S'!$F11)+SUM(O.5!BL$245,O.5!BL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BL$246,O.5!BL$257)+O.5!BL$247","v":0},{"$f":"-SUM(O.5!BM$244,O.5!BM$255)*(1+'S&S'!$F11)+SUM(O.5!BM$245,O.5!BM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BM$246,O.5!BM$257)+O.5!BM$247","v":0},{"$f":"-SUM(O.5!BN$244,O.5!BN$255)*(1+'S&S'!$F11)+SUM(O.5!BN$245,O.5!BN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BN$246,O.5!BN$257)+O.5!BN$247","v":0},{"$f":"-SUM(O.5!BO$244,O.5!BO$255)*(1+'S&S'!$F11)+SUM(O.5!BO$245,O.5!BO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BO$246,O.5!BO$257)+O.5!BO$247","v":0},{"$f":"-SUM(O.5!BP$244,O.5!BP$255)*(1+'S&S'!$F11)+SUM(O.5!BP$245,O.5!BP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BP$246,O.5!BP$257)+O.5!BP$247","v":0},{"$f":"-SUM(O.5!BQ$244,O.5!BQ$255)*(1+'S&S'!$F11)+SUM(O.5!BQ$245,O.5!BQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BQ$246,O.5!BQ$257)+O.5!BQ$247","v":0},{"$f":"-SUM(O.5!BR$244,O.5!BR$255)*(1+'S&S'!$F11)+SUM(O.5!BR$245,O.5!BR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BR$246,O.5!BR$257)+O.5!BR$247","v":0},{"$f":"-SUM(O.5!BS$244,O.5!BS$255)*(1+'S&S'!$F11)+SUM(O.5!BS$245,O.5!BS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BS$246,O.5!BS$257)+O.5!BS$247","v":0},{"$f":"-SUM(O.5!BT$244,O.5!BT$255)*(1+'S&S'!$F11)+SUM(O.5!BT$245,O.5!BT$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BT$246,O.5!BT$257)+O.5!BT$247","v":0},{"$f":"-SUM(O.5!BU$244,O.5!BU$255)*(1+'S&S'!$F11)+SUM(O.5!BU$245,O.5!BU$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BU$246,O.5!BU$257)+O.5!BU$247","v":0},{"$f":"-SUM(O.5!BV$244,O.5!BV$255)*(1+'S&S'!$F11)+SUM(O.5!BV$245,O.5!BV$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BV$246,O.5!BV$257)+O.5!BV$247","v":0},{"$f":"-SUM(O.5!BW$244,O.5!BW$255)*(1+'S&S'!$F11)+SUM(O.5!BW$245,O.5!BW$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BW$246,O.5!BW$257)+O.5!BW$247","v":0},{"$f":"-SUM(O.5!BX$244,O.5!BX$255)*(1+'S&S'!$F11)+SUM(O.5!BX$245,O.5!BX$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BX$246,O.5!BX$257)+O.5!BX$247","v":0},{"$f":"-SUM(O.5!BY$244,O.5!BY$255)*(1+'S&S'!$F11)+SUM(O.5!BY$245,O.5!BY$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BY$246,O.5!BY$257)+O.5!BY$247","v":0},{"$f":"-SUM(O.5!BZ$244,O.5!BZ$255)*(1+'S&S'!$F11)+SUM(O.5!BZ$245,O.5!BZ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!BZ$246,O.5!BZ$257)+O.5!BZ$247","v":0},{"$f":"-SUM(O.5!CA$244,O.5!CA$255)*(1+'S&S'!$F11)+SUM(O.5!CA$245,O.5!CA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!CA$246,O.5!CA$257)+O.5!CA$247","v":0},{"$f":"-SUM(O.5!CB$244,O.5!CB$255)*(1+'S&S'!$F11)+SUM(O.5!CB$245,O.5!CB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!CB$246,O.5!CB$257)+O.5!CB$247","v":0},{"$f":"-SUM(O.5!CC$244,O.5!CC$255)*(1+'S&S'!$F11)+SUM(O.5!CC$245,O.5!CC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!CC$246,O.5!CC$257)+O.5!CC$247","v":0},{"$f":"-SUM(O.5!CD$244,O.5!CD$255)*(1+'S&S'!$F11)+SUM(O.5!CD$245,O.5!CD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!CD$246,O.5!CD$257)+O.5!CD$247","v":0},{"$f":"-SUM(O.5!CE$244,O.5!CE$255)*(1+'S&S'!$F11)+SUM(O.5!CE$245,O.5!CE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!CE$246,O.5!CE$257)+O.5!CE$247","v":0},{"$f":"-SUM(O.5!CF$244,O.5!CF$255)*(1+'S&S'!$F11)+SUM(O.5!CF$245,O.5!CF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!CF$246,O.5!CF$257)+O.5!CF$247","v":0},{"$f":"-SUM(O.5!CG$244,O.5!CG$255)*(1+'S&S'!$F11)+SUM(O.5!CG$245,O.5!CG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!CG$246,O.5!CG$257)+O.5!CG$247","v":0},{"$f":"-SUM(O.5!CH$244,O.5!CH$255)*(1+'S&S'!$F11)+SUM(O.5!CH$245,O.5!CH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!CH$246,O.5!CH$257)+O.5!CH$247","v":0},{"$f":"-SUM(O.5!CI$244,O.5!CI$255)*(1+'S&S'!$F11)+SUM(O.5!CI$245,O.5!CI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!CI$246,O.5!CI$257)+O.5!CI$247","v":0},{"$f":"-SUM(O.5!CJ$244,O.5!CJ$255)*(1+'S&S'!$F11)+SUM(O.5!CJ$245,O.5!CJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!CJ$246,O.5!CJ$257)+O.5!CJ$247","v":0},{"$f":"-SUM(O.5!CK$244,O.5!CK$255)*(1+'S&S'!$F11)+SUM(O.5!CK$245,O.5!CK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!CK$246,O.5!CK$257)+O.5!CK$247","v":0},{"$f":"-SUM(O.5!CL$244,O.5!CL$255)*(1+'S&S'!$F11)+SUM(O.5!CL$245,O.5!CL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!CL$246,O.5!CL$257)+O.5!CL$247","v":0},{"$f":"-SUM(O.5!CM$244,O.5!CM$255)*(1+'S&S'!$F11)+SUM(O.5!CM$245,O.5!CM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!CM$246,O.5!CM$257)+O.5!CM$247","v":0},{"$f":"-SUM(O.5!CN$244,O.5!CN$255)*(1+'S&S'!$F11)+SUM(O.5!CN$245,O.5!CN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!CN$246,O.5!CN$257)+O.5!CN$247","v":0},{"$f":"-SUM(O.5!CO$244,O.5!CO$255)*(1+'S&S'!$F11)+SUM(O.5!CO$245,O.5!CO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!CO$246,O.5!CO$257)+O.5!CO$247","v":0},{"$f":"-SUM(O.5!CP$244,O.5!CP$255)*(1+'S&S'!$F11)+SUM(O.5!CP$245,O.5!CP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!CP$246,O.5!CP$257)+O.5!CP$247","v":0},{"$f":"-SUM(O.5!CQ$244,O.5!CQ$255)*(1+'S&S'!$F11)+SUM(O.5!CQ$245,O.5!CQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!CQ$246,O.5!CQ$257)+O.5!CQ$247","v":0},{"$f":"-SUM(O.5!CR$244,O.5!CR$255)*(1+'S&S'!$F11)+SUM(O.5!CR$245,O.5!CR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!CR$246,O.5!CR$257)+O.5!CR$247","v":0},{"$f":"-SUM(O.5!CS$244,O.5!CS$255)*(1+'S&S'!$F11)+SUM(O.5!CS$245,O.5!CS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.5!CS$246,O.5!CS$257)+O.5!CS$247","v":0}]
[null,null,{"$f":"O.5!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"C. Total operating and maintenance costs with 1% increase"},null,{"$f":"G290+NPV(G.Asm!$F$76,H290:INDEX(H290:CS290,RP))","v":0},0,{"$f":"-SUM(O.5!G$244,O.5!G$255)+SUM(O.5!G$245,O.5!G$256)-SUM(O.5!G$246,O.5!G$257)*(1+'S&S'!$F12)+O.5!G$247","v":0},{"$f":"-SUM(O.5!H$244,O.5!H$255)+SUM(O.5!H$245,O.5!H$256)-SUM(O.5!H$246,O.5!H$257)*(1+'S&S'!$F12)+O.5!H$247","v":0},{"$f":"-SUM(O.5!I$244,O.5!I$255)+SUM(O.5!I$245,O.5!I$256)-SUM(O.5!I$246,O.5!I$257)*(1+'S&S'!$F12)+O.5!I$247","v":0},{"$f":"-SUM(O.5!J$244,O.5!J$255)+SUM(O.5!J$245,O.5!J$256)-SUM(O.5!J$246,O.5!J$257)*(1+'S&S'!$F12)+O.5!J$247","v":0},{"$f":"-SUM(O.5!K$244,O.5!K$255)+SUM(O.5!K$245,O.5!K$256)-SUM(O.5!K$246,O.5!K$257)*(1+'S&S'!$F12)+O.5!K$247","v":0},{"$f":"-SUM(O.5!L$244,O.5!L$255)+SUM(O.5!L$245,O.5!L$256)-SUM(O.5!L$246,O.5!L$257)*(1+'S&S'!$F12)+O.5!L$247","v":0},{"$f":"-SUM(O.5!M$244,O.5!M$255)+SUM(O.5!M$245,O.5!M$256)-SUM(O.5!M$246,O.5!M$257)*(1+'S&S'!$F12)+O.5!M$247","v":0},{"$f":"-SUM(O.5!N$244,O.5!N$255)+SUM(O.5!N$245,O.5!N$256)-SUM(O.5!N$246,O.5!N$257)*(1+'S&S'!$F12)+O.5!N$247","v":0},{"$f":"-SUM(O.5!O$244,O.5!O$255)+SUM(O.5!O$245,O.5!O$256)-SUM(O.5!O$246,O.5!O$257)*(1+'S&S'!$F12)+O.5!O$247","v":0},{"$f":"-SUM(O.5!P$244,O.5!P$255)+SUM(O.5!P$245,O.5!P$256)-SUM(O.5!P$246,O.5!P$257)*(1+'S&S'!$F12)+O.5!P$247","v":0},{"$f":"-SUM(O.5!Q$244,O.5!Q$255)+SUM(O.5!Q$245,O.5!Q$256)-SUM(O.5!Q$246,O.5!Q$257)*(1+'S&S'!$F12)+O.5!Q$247","v":0},{"$f":"-SUM(O.5!R$244,O.5!R$255)+SUM(O.5!R$245,O.5!R$256)-SUM(O.5!R$246,O.5!R$257)*(1+'S&S'!$F12)+O.5!R$247","v":0},{"$f":"-SUM(O.5!S$244,O.5!S$255)+SUM(O.5!S$245,O.5!S$256)-SUM(O.5!S$246,O.5!S$257)*(1+'S&S'!$F12)+O.5!S$247","v":0},{"$f":"-SUM(O.5!T$244,O.5!T$255)+SUM(O.5!T$245,O.5!T$256)-SUM(O.5!T$246,O.5!T$257)*(1+'S&S'!$F12)+O.5!T$247","v":0},{"$f":"-SUM(O.5!U$244,O.5!U$255)+SUM(O.5!U$245,O.5!U$256)-SUM(O.5!U$246,O.5!U$257)*(1+'S&S'!$F12)+O.5!U$247","v":0},{"$f":"-SUM(O.5!V$244,O.5!V$255)+SUM(O.5!V$245,O.5!V$256)-SUM(O.5!V$246,O.5!V$257)*(1+'S&S'!$F12)+O.5!V$247","v":0},{"$f":"-SUM(O.5!W$244,O.5!W$255)+SUM(O.5!W$245,O.5!W$256)-SUM(O.5!W$246,O.5!W$257)*(1+'S&S'!$F12)+O.5!W$247","v":0},{"$f":"-SUM(O.5!X$244,O.5!X$255)+SUM(O.5!X$245,O.5!X$256)-SUM(O.5!X$246,O.5!X$257)*(1+'S&S'!$F12)+O.5!X$247","v":0},{"$f":"-SUM(O.5!Y$244,O.5!Y$255)+SUM(O.5!Y$245,O.5!Y$256)-SUM(O.5!Y$246,O.5!Y$257)*(1+'S&S'!$F12)+O.5!Y$247","v":0},{"$f":"-SUM(O.5!Z$244,O.5!Z$255)+SUM(O.5!Z$245,O.5!Z$256)-SUM(O.5!Z$246,O.5!Z$257)*(1+'S&S'!$F12)+O.5!Z$247","v":0},{"$f":"-SUM(O.5!AA$244,O.5!AA$255)+SUM(O.5!AA$245,O.5!AA$256)-SUM(O.5!AA$246,O.5!AA$257)*(1+'S&S'!$F12)+O.5!AA$247","v":0},{"$f":"-SUM(O.5!AB$244,O.5!AB$255)+SUM(O.5!AB$245,O.5!AB$256)-SUM(O.5!AB$246,O.5!AB$257)*(1+'S&S'!$F12)+O.5!AB$247","v":0},{"$f":"-SUM(O.5!AC$244,O.5!AC$255)+SUM(O.5!AC$245,O.5!AC$256)-SUM(O.5!AC$246,O.5!AC$257)*(1+'S&S'!$F12)+O.5!AC$247","v":0},{"$f":"-SUM(O.5!AD$244,O.5!AD$255)+SUM(O.5!AD$245,O.5!AD$256)-SUM(O.5!AD$246,O.5!AD$257)*(1+'S&S'!$F12)+O.5!AD$247","v":0},{"$f":"-SUM(O.5!AE$244,O.5!AE$255)+SUM(O.5!AE$245,O.5!AE$256)-SUM(O.5!AE$246,O.5!AE$257)*(1+'S&S'!$F12)+O.5!AE$247","v":0},{"$f":"-SUM(O.5!AF$244,O.5!AF$255)+SUM(O.5!AF$245,O.5!AF$256)-SUM(O.5!AF$246,O.5!AF$257)*(1+'S&S'!$F12)+O.5!AF$247","v":0},{"$f":"-SUM(O.5!AG$244,O.5!AG$255)+SUM(O.5!AG$245,O.5!AG$256)-SUM(O.5!AG$246,O.5!AG$257)*(1+'S&S'!$F12)+O.5!AG$247","v":0},{"$f":"-SUM(O.5!AH$244,O.5!AH$255)+SUM(O.5!AH$245,O.5!AH$256)-SUM(O.5!AH$246,O.5!AH$257)*(1+'S&S'!$F12)+O.5!AH$247","v":0},{"$f":"-SUM(O.5!AI$244,O.5!AI$255)+SUM(O.5!AI$245,O.5!AI$256)-SUM(O.5!AI$246,O.5!AI$257)*(1+'S&S'!$F12)+O.5!AI$247","v":0},{"$f":"-SUM(O.5!AJ$244,O.5!AJ$255)+SUM(O.5!AJ$245,O.5!AJ$256)-SUM(O.5!AJ$246,O.5!AJ$257)*(1+'S&S'!$F12)+O.5!AJ$247","v":0},{"$f":"-SUM(O.5!AK$244,O.5!AK$255)+SUM(O.5!AK$245,O.5!AK$256)-SUM(O.5!AK$246,O.5!AK$257)*(1+'S&S'!$F12)+O.5!AK$247","v":0},{"$f":"-SUM(O.5!AL$244,O.5!AL$255)+SUM(O.5!AL$245,O.5!AL$256)-SUM(O.5!AL$246,O.5!AL$257)*(1+'S&S'!$F12)+O.5!AL$247","v":0},{"$f":"-SUM(O.5!AM$244,O.5!AM$255)+SUM(O.5!AM$245,O.5!AM$256)-SUM(O.5!AM$246,O.5!AM$257)*(1+'S&S'!$F12)+O.5!AM$247","v":0},{"$f":"-SUM(O.5!AN$244,O.5!AN$255)+SUM(O.5!AN$245,O.5!AN$256)-SUM(O.5!AN$246,O.5!AN$257)*(1+'S&S'!$F12)+O.5!AN$247","v":0},{"$f":"-SUM(O.5!AO$244,O.5!AO$255)+SUM(O.5!AO$245,O.5!AO$256)-SUM(O.5!AO$246,O.5!AO$257)*(1+'S&S'!$F12)+O.5!AO$247","v":0},{"$f":"-SUM(O.5!AP$244,O.5!AP$255)+SUM(O.5!AP$245,O.5!AP$256)-SUM(O.5!AP$246,O.5!AP$257)*(1+'S&S'!$F12)+O.5!AP$247","v":0},{"$f":"-SUM(O.5!AQ$244,O.5!AQ$255)+SUM(O.5!AQ$245,O.5!AQ$256)-SUM(O.5!AQ$246,O.5!AQ$257)*(1+'S&S'!$F12)+O.5!AQ$247","v":0},{"$f":"-SUM(O.5!AR$244,O.5!AR$255)+SUM(O.5!AR$245,O.5!AR$256)-SUM(O.5!AR$246,O.5!AR$257)*(1+'S&S'!$F12)+O.5!AR$247","v":0},{"$f":"-SUM(O.5!AS$244,O.5!AS$255)+SUM(O.5!AS$245,O.5!AS$256)-SUM(O.5!AS$246,O.5!AS$257)*(1+'S&S'!$F12)+O.5!AS$247","v":0},{"$f":"-SUM(O.5!AT$244,O.5!AT$255)+SUM(O.5!AT$245,O.5!AT$256)-SUM(O.5!AT$246,O.5!AT$257)*(1+'S&S'!$F12)+O.5!AT$247","v":0},{"$f":"-SUM(O.5!AU$244,O.5!AU$255)+SUM(O.5!AU$245,O.5!AU$256)-SUM(O.5!AU$246,O.5!AU$257)*(1+'S&S'!$F12)+O.5!AU$247","v":0},{"$f":"-SUM(O.5!AV$244,O.5!AV$255)+SUM(O.5!AV$245,O.5!AV$256)-SUM(O.5!AV$246,O.5!AV$257)*(1+'S&S'!$F12)+O.5!AV$247","v":0},{"$f":"-SUM(O.5!AW$244,O.5!AW$255)+SUM(O.5!AW$245,O.5!AW$256)-SUM(O.5!AW$246,O.5!AW$257)*(1+'S&S'!$F12)+O.5!AW$247","v":0},{"$f":"-SUM(O.5!AX$244,O.5!AX$255)+SUM(O.5!AX$245,O.5!AX$256)-SUM(O.5!AX$246,O.5!AX$257)*(1+'S&S'!$F12)+O.5!AX$247","v":0},{"$f":"-SUM(O.5!AY$244,O.5!AY$255)+SUM(O.5!AY$245,O.5!AY$256)-SUM(O.5!AY$246,O.5!AY$257)*(1+'S&S'!$F12)+O.5!AY$247","v":0},{"$f":"-SUM(O.5!AZ$244,O.5!AZ$255)+SUM(O.5!AZ$245,O.5!AZ$256)-SUM(O.5!AZ$246,O.5!AZ$257)*(1+'S&S'!$F12)+O.5!AZ$247","v":0},{"$f":"-SUM(O.5!BA$244,O.5!BA$255)+SUM(O.5!BA$245,O.5!BA$256)-SUM(O.5!BA$246,O.5!BA$257)*(1+'S&S'!$F12)+O.5!BA$247","v":0},{"$f":"-SUM(O.5!BB$244,O.5!BB$255)+SUM(O.5!BB$245,O.5!BB$256)-SUM(O.5!BB$246,O.5!BB$257)*(1+'S&S'!$F12)+O.5!BB$247","v":0},{"$f":"-SUM(O.5!BC$244,O.5!BC$255)+SUM(O.5!BC$245,O.5!BC$256)-SUM(O.5!BC$246,O.5!BC$257)*(1+'S&S'!$F12)+O.5!BC$247","v":0},{"$f":"-SUM(O.5!BD$244,O.5!BD$255)+SUM(O.5!BD$245,O.5!BD$256)-SUM(O.5!BD$246,O.5!BD$257)*(1+'S&S'!$F12)+O.5!BD$247","v":0},{"$f":"-SUM(O.5!BE$244,O.5!BE$255)+SUM(O.5!BE$245,O.5!BE$256)-SUM(O.5!BE$246,O.5!BE$257)*(1+'S&S'!$F12)+O.5!BE$247","v":0},{"$f":"-SUM(O.5!BF$244,O.5!BF$255)+SUM(O.5!BF$245,O.5!BF$256)-SUM(O.5!BF$246,O.5!BF$257)*(1+'S&S'!$F12)+O.5!BF$247","v":0},{"$f":"-SUM(O.5!BG$244,O.5!BG$255)+SUM(O.5!BG$245,O.5!BG$256)-SUM(O.5!BG$246,O.5!BG$257)*(1+'S&S'!$F12)+O.5!BG$247","v":0},{"$f":"-SUM(O.5!BH$244,O.5!BH$255)+SUM(O.5!BH$245,O.5!BH$256)-SUM(O.5!BH$246,O.5!BH$257)*(1+'S&S'!$F12)+O.5!BH$247","v":0},{"$f":"-SUM(O.5!BI$244,O.5!BI$255)+SUM(O.5!BI$245,O.5!BI$256)-SUM(O.5!BI$246,O.5!BI$257)*(1+'S&S'!$F12)+O.5!BI$247","v":0},{"$f":"-SUM(O.5!BJ$244,O.5!BJ$255)+SUM(O.5!BJ$245,O.5!BJ$256)-SUM(O.5!BJ$246,O.5!BJ$257)*(1+'S&S'!$F12)+O.5!BJ$247","v":0},{"$f":"-SUM(O.5!BK$244,O.5!BK$255)+SUM(O.5!BK$245,O.5!BK$256)-SUM(O.5!BK$246,O.5!BK$257)*(1+'S&S'!$F12)+O.5!BK$247","v":0},{"$f":"-SUM(O.5!BL$244,O.5!BL$255)+SUM(O.5!BL$245,O.5!BL$256)-SUM(O.5!BL$246,O.5!BL$257)*(1+'S&S'!$F12)+O.5!BL$247","v":0},{"$f":"-SUM(O.5!BM$244,O.5!BM$255)+SUM(O.5!BM$245,O.5!BM$256)-SUM(O.5!BM$246,O.5!BM$257)*(1+'S&S'!$F12)+O.5!BM$247","v":0},{"$f":"-SUM(O.5!BN$244,O.5!BN$255)+SUM(O.5!BN$245,O.5!BN$256)-SUM(O.5!BN$246,O.5!BN$257)*(1+'S&S'!$F12)+O.5!BN$247","v":0},{"$f":"-SUM(O.5!BO$244,O.5!BO$255)+SUM(O.5!BO$245,O.5!BO$256)-SUM(O.5!BO$246,O.5!BO$257)*(1+'S&S'!$F12)+O.5!BO$247","v":0},{"$f":"-SUM(O.5!BP$244,O.5!BP$255)+SUM(O.5!BP$245,O.5!BP$256)-SUM(O.5!BP$246,O.5!BP$257)*(1+'S&S'!$F12)+O.5!BP$247","v":0},{"$f":"-SUM(O.5!BQ$244,O.5!BQ$255)+SUM(O.5!BQ$245,O.5!BQ$256)-SUM(O.5!BQ$246,O.5!BQ$257)*(1+'S&S'!$F12)+O.5!BQ$247","v":0},{"$f":"-SUM(O.5!BR$244,O.5!BR$255)+SUM(O.5!BR$245,O.5!BR$256)-SUM(O.5!BR$246,O.5!BR$257)*(1+'S&S'!$F12)+O.5!BR$247","v":0},{"$f":"-SUM(O.5!BS$244,O.5!BS$255)+SUM(O.5!BS$245,O.5!BS$256)-SUM(O.5!BS$246,O.5!BS$257)*(1+'S&S'!$F12)+O.5!BS$247","v":0},{"$f":"-SUM(O.5!BT$244,O.5!BT$255)+SUM(O.5!BT$245,O.5!BT$256)-SUM(O.5!BT$246,O.5!BT$257)*(1+'S&S'!$F12)+O.5!BT$247","v":0},{"$f":"-SUM(O.5!BU$244,O.5!BU$255)+SUM(O.5!BU$245,O.5!BU$256)-SUM(O.5!BU$246,O.5!BU$257)*(1+'S&S'!$F12)+O.5!BU$247","v":0},{"$f":"-SUM(O.5!BV$244,O.5!BV$255)+SUM(O.5!BV$245,O.5!BV$256)-SUM(O.5!BV$246,O.5!BV$257)*(1+'S&S'!$F12)+O.5!BV$247","v":0},{"$f":"-SUM(O.5!BW$244,O.5!BW$255)+SUM(O.5!BW$245,O.5!BW$256)-SUM(O.5!BW$246,O.5!BW$257)*(1+'S&S'!$F12)+O.5!BW$247","v":0},{"$f":"-SUM(O.5!BX$244,O.5!BX$255)+SUM(O.5!BX$245,O.5!BX$256)-SUM(O.5!BX$246,O.5!BX$257)*(1+'S&S'!$F12)+O.5!BX$247","v":0},{"$f":"-SUM(O.5!BY$244,O.5!BY$255)+SUM(O.5!BY$245,O.5!BY$256)-SUM(O.5!BY$246,O.5!BY$257)*(1+'S&S'!$F12)+O.5!BY$247","v":0},{"$f":"-SUM(O.5!BZ$244,O.5!BZ$255)+SUM(O.5!BZ$245,O.5!BZ$256)-SUM(O.5!BZ$246,O.5!BZ$257)*(1+'S&S'!$F12)+O.5!BZ$247","v":0},{"$f":"-SUM(O.5!CA$244,O.5!CA$255)+SUM(O.5!CA$245,O.5!CA$256)-SUM(O.5!CA$246,O.5!CA$257)*(1+'S&S'!$F12)+O.5!CA$247","v":0},{"$f":"-SUM(O.5!CB$244,O.5!CB$255)+SUM(O.5!CB$245,O.5!CB$256)-SUM(O.5!CB$246,O.5!CB$257)*(1+'S&S'!$F12)+O.5!CB$247","v":0},{"$f":"-SUM(O.5!CC$244,O.5!CC$255)+SUM(O.5!CC$245,O.5!CC$256)-SUM(O.5!CC$246,O.5!CC$257)*(1+'S&S'!$F12)+O.5!CC$247","v":0},{"$f":"-SUM(O.5!CD$244,O.5!CD$255)+SUM(O.5!CD$245,O.5!CD$256)-SUM(O.5!CD$246,O.5!CD$257)*(1+'S&S'!$F12)+O.5!CD$247","v":0},{"$f":"-SUM(O.5!CE$244,O.5!CE$255)+SUM(O.5!CE$245,O.5!CE$256)-SUM(O.5!CE$246,O.5!CE$257)*(1+'S&S'!$F12)+O.5!CE$247","v":0},{"$f":"-SUM(O.5!CF$244,O.5!CF$255)+SUM(O.5!CF$245,O.5!CF$256)-SUM(O.5!CF$246,O.5!CF$257)*(1+'S&S'!$F12)+O.5!CF$247","v":0},{"$f":"-SUM(O.5!CG$244,O.5!CG$255)+SUM(O.5!CG$245,O.5!CG$256)-SUM(O.5!CG$246,O.5!CG$257)*(1+'S&S'!$F12)+O.5!CG$247","v":0},{"$f":"-SUM(O.5!CH$244,O.5!CH$255)+SUM(O.5!CH$245,O.5!CH$256)-SUM(O.5!CH$246,O.5!CH$257)*(1+'S&S'!$F12)+O.5!CH$247","v":0},{"$f":"-SUM(O.5!CI$244,O.5!CI$255)+SUM(O.5!CI$245,O.5!CI$256)-SUM(O.5!CI$246,O.5!CI$257)*(1+'S&S'!$F12)+O.5!CI$247","v":0},{"$f":"-SUM(O.5!CJ$244,O.5!CJ$255)+SUM(O.5!CJ$245,O.5!CJ$256)-SUM(O.5!CJ$246,O.5!CJ$257)*(1+'S&S'!$F12)+O.5!CJ$247","v":0},{"$f":"-SUM(O.5!CK$244,O.5!CK$255)+SUM(O.5!CK$245,O.5!CK$256)-SUM(O.5!CK$246,O.5!CK$257)*(1+'S&S'!$F12)+O.5!CK$247","v":0},{"$f":"-SUM(O.5!CL$244,O.5!CL$255)+SUM(O.5!CL$245,O.5!CL$256)-SUM(O.5!CL$246,O.5!CL$257)*(1+'S&S'!$F12)+O.5!CL$247","v":0},{"$f":"-SUM(O.5!CM$244,O.5!CM$255)+SUM(O.5!CM$245,O.5!CM$256)-SUM(O.5!CM$246,O.5!CM$257)*(1+'S&S'!$F12)+O.5!CM$247","v":0},{"$f":"-SUM(O.5!CN$244,O.5!CN$255)+SUM(O.5!CN$245,O.5!CN$256)-SUM(O.5!CN$246,O.5!CN$257)*(1+'S&S'!$F12)+O.5!CN$247","v":0},{"$f":"-SUM(O.5!CO$244,O.5!CO$255)+SUM(O.5!CO$245,O.5!CO$256)-SUM(O.5!CO$246,O.5!CO$257)*(1+'S&S'!$F12)+O.5!CO$247","v":0},{"$f":"-SUM(O.5!CP$244,O.5!CP$255)+SUM(O.5!CP$245,O.5!CP$256)-SUM(O.5!CP$246,O.5!CP$257)*(1+'S&S'!$F12)+O.5!CP$247","v":0},{"$f":"-SUM(O.5!CQ$244,O.5!CQ$255)+SUM(O.5!CQ$245,O.5!CQ$256)-SUM(O.5!CQ$246,O.5!CQ$257)*(1+'S&S'!$F12)+O.5!CQ$247","v":0},{"$f":"-SUM(O.5!CR$244,O.5!CR$255)+SUM(O.5!CR$245,O.5!CR$256)-SUM(O.5!CR$246,O.5!CR$257)*(1+'S&S'!$F12)+O.5!CR$247","v":0},{"$f":"-SUM(O.5!CS$244,O.5!CS$255)+SUM(O.5!CS$245,O.5!CS$256)-SUM(O.5!CS$246,O.5!CS$257)*(1+'S&S'!$F12)+O.5!CS$247","v":0}]
[null,null,{"$f":"O.5!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"C. Total operating and maintenance costs with 1% decrease"},null,{"$f":"G291+NPV(G.Asm!$F$76,H291:INDEX(H291:CS291,RP))","v":0},0,{"$f":"-SUM(O.5!G$244,O.5!G$255)+SUM(O.5!G$245,O.5!G$256)-SUM(O.5!G$246,O.5!G$257)*(1+'S&S'!$F13)+O.5!G$247","v":0},{"$f":"-SUM(O.5!H$244,O.5!H$255)+SUM(O.5!H$245,O.5!H$256)-SUM(O.5!H$246,O.5!H$257)*(1+'S&S'!$F13)+O.5!H$247","v":0},{"$f":"-SUM(O.5!I$244,O.5!I$255)+SUM(O.5!I$245,O.5!I$256)-SUM(O.5!I$246,O.5!I$257)*(1+'S&S'!$F13)+O.5!I$247","v":0},{"$f":"-SUM(O.5!J$244,O.5!J$255)+SUM(O.5!J$245,O.5!J$256)-SUM(O.5!J$246,O.5!J$257)*(1+'S&S'!$F13)+O.5!J$247","v":0},{"$f":"-SUM(O.5!K$244,O.5!K$255)+SUM(O.5!K$245,O.5!K$256)-SUM(O.5!K$246,O.5!K$257)*(1+'S&S'!$F13)+O.5!K$247","v":0},{"$f":"-SUM(O.5!L$244,O.5!L$255)+SUM(O.5!L$245,O.5!L$256)-SUM(O.5!L$246,O.5!L$257)*(1+'S&S'!$F13)+O.5!L$247","v":0},{"$f":"-SUM(O.5!M$244,O.5!M$255)+SUM(O.5!M$245,O.5!M$256)-SUM(O.5!M$246,O.5!M$257)*(1+'S&S'!$F13)+O.5!M$247","v":0},{"$f":"-SUM(O.5!N$244,O.5!N$255)+SUM(O.5!N$245,O.5!N$256)-SUM(O.5!N$246,O.5!N$257)*(1+'S&S'!$F13)+O.5!N$247","v":0},{"$f":"-SUM(O.5!O$244,O.5!O$255)+SUM(O.5!O$245,O.5!O$256)-SUM(O.5!O$246,O.5!O$257)*(1+'S&S'!$F13)+O.5!O$247","v":0},{"$f":"-SUM(O.5!P$244,O.5!P$255)+SUM(O.5!P$245,O.5!P$256)-SUM(O.5!P$246,O.5!P$257)*(1+'S&S'!$F13)+O.5!P$247","v":0},{"$f":"-SUM(O.5!Q$244,O.5!Q$255)+SUM(O.5!Q$245,O.5!Q$256)-SUM(O.5!Q$246,O.5!Q$257)*(1+'S&S'!$F13)+O.5!Q$247","v":0},{"$f":"-SUM(O.5!R$244,O.5!R$255)+SUM(O.5!R$245,O.5!R$256)-SUM(O.5!R$246,O.5!R$257)*(1+'S&S'!$F13)+O.5!R$247","v":0},{"$f":"-SUM(O.5!S$244,O.5!S$255)+SUM(O.5!S$245,O.5!S$256)-SUM(O.5!S$246,O.5!S$257)*(1+'S&S'!$F13)+O.5!S$247","v":0},{"$f":"-SUM(O.5!T$244,O.5!T$255)+SUM(O.5!T$245,O.5!T$256)-SUM(O.5!T$246,O.5!T$257)*(1+'S&S'!$F13)+O.5!T$247","v":0},{"$f":"-SUM(O.5!U$244,O.5!U$255)+SUM(O.5!U$245,O.5!U$256)-SUM(O.5!U$246,O.5!U$257)*(1+'S&S'!$F13)+O.5!U$247","v":0},{"$f":"-SUM(O.5!V$244,O.5!V$255)+SUM(O.5!V$245,O.5!V$256)-SUM(O.5!V$246,O.5!V$257)*(1+'S&S'!$F13)+O.5!V$247","v":0},{"$f":"-SUM(O.5!W$244,O.5!W$255)+SUM(O.5!W$245,O.5!W$256)-SUM(O.5!W$246,O.5!W$257)*(1+'S&S'!$F13)+O.5!W$247","v":0},{"$f":"-SUM(O.5!X$244,O.5!X$255)+SUM(O.5!X$245,O.5!X$256)-SUM(O.5!X$246,O.5!X$257)*(1+'S&S'!$F13)+O.5!X$247","v":0},{"$f":"-SUM(O.5!Y$244,O.5!Y$255)+SUM(O.5!Y$245,O.5!Y$256)-SUM(O.5!Y$246,O.5!Y$257)*(1+'S&S'!$F13)+O.5!Y$247","v":0},{"$f":"-SUM(O.5!Z$244,O.5!Z$255)+SUM(O.5!Z$245,O.5!Z$256)-SUM(O.5!Z$246,O.5!Z$257)*(1+'S&S'!$F13)+O.5!Z$247","v":0},{"$f":"-SUM(O.5!AA$244,O.5!AA$255)+SUM(O.5!AA$245,O.5!AA$256)-SUM(O.5!AA$246,O.5!AA$257)*(1+'S&S'!$F13)+O.5!AA$247","v":0},{"$f":"-SUM(O.5!AB$244,O.5!AB$255)+SUM(O.5!AB$245,O.5!AB$256)-SUM(O.5!AB$246,O.5!AB$257)*(1+'S&S'!$F13)+O.5!AB$247","v":0},{"$f":"-SUM(O.5!AC$244,O.5!AC$255)+SUM(O.5!AC$245,O.5!AC$256)-SUM(O.5!AC$246,O.5!AC$257)*(1+'S&S'!$F13)+O.5!AC$247","v":0},{"$f":"-SUM(O.5!AD$244,O.5!AD$255)+SUM(O.5!AD$245,O.5!AD$256)-SUM(O.5!AD$246,O.5!AD$257)*(1+'S&S'!$F13)+O.5!AD$247","v":0},{"$f":"-SUM(O.5!AE$244,O.5!AE$255)+SUM(O.5!AE$245,O.5!AE$256)-SUM(O.5!AE$246,O.5!AE$257)*(1+'S&S'!$F13)+O.5!AE$247","v":0},{"$f":"-SUM(O.5!AF$244,O.5!AF$255)+SUM(O.5!AF$245,O.5!AF$256)-SUM(O.5!AF$246,O.5!AF$257)*(1+'S&S'!$F13)+O.5!AF$247","v":0},{"$f":"-SUM(O.5!AG$244,O.5!AG$255)+SUM(O.5!AG$245,O.5!AG$256)-SUM(O.5!AG$246,O.5!AG$257)*(1+'S&S'!$F13)+O.5!AG$247","v":0},{"$f":"-SUM(O.5!AH$244,O.5!AH$255)+SUM(O.5!AH$245,O.5!AH$256)-SUM(O.5!AH$246,O.5!AH$257)*(1+'S&S'!$F13)+O.5!AH$247","v":0},{"$f":"-SUM(O.5!AI$244,O.5!AI$255)+SUM(O.5!AI$245,O.5!AI$256)-SUM(O.5!AI$246,O.5!AI$257)*(1+'S&S'!$F13)+O.5!AI$247","v":0},{"$f":"-SUM(O.5!AJ$244,O.5!AJ$255)+SUM(O.5!AJ$245,O.5!AJ$256)-SUM(O.5!AJ$246,O.5!AJ$257)*(1+'S&S'!$F13)+O.5!AJ$247","v":0},{"$f":"-SUM(O.5!AK$244,O.5!AK$255)+SUM(O.5!AK$245,O.5!AK$256)-SUM(O.5!AK$246,O.5!AK$257)*(1+'S&S'!$F13)+O.5!AK$247","v":0},{"$f":"-SUM(O.5!AL$244,O.5!AL$255)+SUM(O.5!AL$245,O.5!AL$256)-SUM(O.5!AL$246,O.5!AL$257)*(1+'S&S'!$F13)+O.5!AL$247","v":0},{"$f":"-SUM(O.5!AM$244,O.5!AM$255)+SUM(O.5!AM$245,O.5!AM$256)-SUM(O.5!AM$246,O.5!AM$257)*(1+'S&S'!$F13)+O.5!AM$247","v":0},{"$f":"-SUM(O.5!AN$244,O.5!AN$255)+SUM(O.5!AN$245,O.5!AN$256)-SUM(O.5!AN$246,O.5!AN$257)*(1+'S&S'!$F13)+O.5!AN$247","v":0},{"$f":"-SUM(O.5!AO$244,O.5!AO$255)+SUM(O.5!AO$245,O.5!AO$256)-SUM(O.5!AO$246,O.5!AO$257)*(1+'S&S'!$F13)+O.5!AO$247","v":0},{"$f":"-SUM(O.5!AP$244,O.5!AP$255)+SUM(O.5!AP$245,O.5!AP$256)-SUM(O.5!AP$246,O.5!AP$257)*(1+'S&S'!$F13)+O.5!AP$247","v":0},{"$f":"-SUM(O.5!AQ$244,O.5!AQ$255)+SUM(O.5!AQ$245,O.5!AQ$256)-SUM(O.5!AQ$246,O.5!AQ$257)*(1+'S&S'!$F13)+O.5!AQ$247","v":0},{"$f":"-SUM(O.5!AR$244,O.5!AR$255)+SUM(O.5!AR$245,O.5!AR$256)-SUM(O.5!AR$246,O.5!AR$257)*(1+'S&S'!$F13)+O.5!AR$247","v":0},{"$f":"-SUM(O.5!AS$244,O.5!AS$255)+SUM(O.5!AS$245,O.5!AS$256)-SUM(O.5!AS$246,O.5!AS$257)*(1+'S&S'!$F13)+O.5!AS$247","v":0},{"$f":"-SUM(O.5!AT$244,O.5!AT$255)+SUM(O.5!AT$245,O.5!AT$256)-SUM(O.5!AT$246,O.5!AT$257)*(1+'S&S'!$F13)+O.5!AT$247","v":0},{"$f":"-SUM(O.5!AU$244,O.5!AU$255)+SUM(O.5!AU$245,O.5!AU$256)-SUM(O.5!AU$246,O.5!AU$257)*(1+'S&S'!$F13)+O.5!AU$247","v":0},{"$f":"-SUM(O.5!AV$244,O.5!AV$255)+SUM(O.5!AV$245,O.5!AV$256)-SUM(O.5!AV$246,O.5!AV$257)*(1+'S&S'!$F13)+O.5!AV$247","v":0},{"$f":"-SUM(O.5!AW$244,O.5!AW$255)+SUM(O.5!AW$245,O.5!AW$256)-SUM(O.5!AW$246,O.5!AW$257)*(1+'S&S'!$F13)+O.5!AW$247","v":0},{"$f":"-SUM(O.5!AX$244,O.5!AX$255)+SUM(O.5!AX$245,O.5!AX$256)-SUM(O.5!AX$246,O.5!AX$257)*(1+'S&S'!$F13)+O.5!AX$247","v":0},{"$f":"-SUM(O.5!AY$244,O.5!AY$255)+SUM(O.5!AY$245,O.5!AY$256)-SUM(O.5!AY$246,O.5!AY$257)*(1+'S&S'!$F13)+O.5!AY$247","v":0},{"$f":"-SUM(O.5!AZ$244,O.5!AZ$255)+SUM(O.5!AZ$245,O.5!AZ$256)-SUM(O.5!AZ$246,O.5!AZ$257)*(1+'S&S'!$F13)+O.5!AZ$247","v":0},{"$f":"-SUM(O.5!BA$244,O.5!BA$255)+SUM(O.5!BA$245,O.5!BA$256)-SUM(O.5!BA$246,O.5!BA$257)*(1+'S&S'!$F13)+O.5!BA$247","v":0},{"$f":"-SUM(O.5!BB$244,O.5!BB$255)+SUM(O.5!BB$245,O.5!BB$256)-SUM(O.5!BB$246,O.5!BB$257)*(1+'S&S'!$F13)+O.5!BB$247","v":0},{"$f":"-SUM(O.5!BC$244,O.5!BC$255)+SUM(O.5!BC$245,O.5!BC$256)-SUM(O.5!BC$246,O.5!BC$257)*(1+'S&S'!$F13)+O.5!BC$247","v":0},{"$f":"-SUM(O.5!BD$244,O.5!BD$255)+SUM(O.5!BD$245,O.5!BD$256)-SUM(O.5!BD$246,O.5!BD$257)*(1+'S&S'!$F13)+O.5!BD$247","v":0},{"$f":"-SUM(O.5!BE$244,O.5!BE$255)+SUM(O.5!BE$245,O.5!BE$256)-SUM(O.5!BE$246,O.5!BE$257)*(1+'S&S'!$F13)+O.5!BE$247","v":0},{"$f":"-SUM(O.5!BF$244,O.5!BF$255)+SUM(O.5!BF$245,O.5!BF$256)-SUM(O.5!BF$246,O.5!BF$257)*(1+'S&S'!$F13)+O.5!BF$247","v":0},{"$f":"-SUM(O.5!BG$244,O.5!BG$255)+SUM(O.5!BG$245,O.5!BG$256)-SUM(O.5!BG$246,O.5!BG$257)*(1+'S&S'!$F13)+O.5!BG$247","v":0},{"$f":"-SUM(O.5!BH$244,O.5!BH$255)+SUM(O.5!BH$245,O.5!BH$256)-SUM(O.5!BH$246,O.5!BH$257)*(1+'S&S'!$F13)+O.5!BH$247","v":0},{"$f":"-SUM(O.5!BI$244,O.5!BI$255)+SUM(O.5!BI$245,O.5!BI$256)-SUM(O.5!BI$246,O.5!BI$257)*(1+'S&S'!$F13)+O.5!BI$247","v":0},{"$f":"-SUM(O.5!BJ$244,O.5!BJ$255)+SUM(O.5!BJ$245,O.5!BJ$256)-SUM(O.5!BJ$246,O.5!BJ$257)*(1+'S&S'!$F13)+O.5!BJ$247","v":0},{"$f":"-SUM(O.5!BK$244,O.5!BK$255)+SUM(O.5!BK$245,O.5!BK$256)-SUM(O.5!BK$246,O.5!BK$257)*(1+'S&S'!$F13)+O.5!BK$247","v":0},{"$f":"-SUM(O.5!BL$244,O.5!BL$255)+SUM(O.5!BL$245,O.5!BL$256)-SUM(O.5!BL$246,O.5!BL$257)*(1+'S&S'!$F13)+O.5!BL$247","v":0},{"$f":"-SUM(O.5!BM$244,O.5!BM$255)+SUM(O.5!BM$245,O.5!BM$256)-SUM(O.5!BM$246,O.5!BM$257)*(1+'S&S'!$F13)+O.5!BM$247","v":0},{"$f":"-SUM(O.5!BN$244,O.5!BN$255)+SUM(O.5!BN$245,O.5!BN$256)-SUM(O.5!BN$246,O.5!BN$257)*(1+'S&S'!$F13)+O.5!BN$247","v":0},{"$f":"-SUM(O.5!BO$244,O.5!BO$255)+SUM(O.5!BO$245,O.5!BO$256)-SUM(O.5!BO$246,O.5!BO$257)*(1+'S&S'!$F13)+O.5!BO$247","v":0},{"$f":"-SUM(O.5!BP$244,O.5!BP$255)+SUM(O.5!BP$245,O.5!BP$256)-SUM(O.5!BP$246,O.5!BP$257)*(1+'S&S'!$F13)+O.5!BP$247","v":0},{"$f":"-SUM(O.5!BQ$244,O.5!BQ$255)+SUM(O.5!BQ$245,O.5!BQ$256)-SUM(O.5!BQ$246,O.5!BQ$257)*(1+'S&S'!$F13)+O.5!BQ$247","v":0},{"$f":"-SUM(O.5!BR$244,O.5!BR$255)+SUM(O.5!BR$245,O.5!BR$256)-SUM(O.5!BR$246,O.5!BR$257)*(1+'S&S'!$F13)+O.5!BR$247","v":0},{"$f":"-SUM(O.5!BS$244,O.5!BS$255)+SUM(O.5!BS$245,O.5!BS$256)-SUM(O.5!BS$246,O.5!BS$257)*(1+'S&S'!$F13)+O.5!BS$247","v":0},{"$f":"-SUM(O.5!BT$244,O.5!BT$255)+SUM(O.5!BT$245,O.5!BT$256)-SUM(O.5!BT$246,O.5!BT$257)*(1+'S&S'!$F13)+O.5!BT$247","v":0},{"$f":"-SUM(O.5!BU$244,O.5!BU$255)+SUM(O.5!BU$245,O.5!BU$256)-SUM(O.5!BU$246,O.5!BU$257)*(1+'S&S'!$F13)+O.5!BU$247","v":0},{"$f":"-SUM(O.5!BV$244,O.5!BV$255)+SUM(O.5!BV$245,O.5!BV$256)-SUM(O.5!BV$246,O.5!BV$257)*(1+'S&S'!$F13)+O.5!BV$247","v":0},{"$f":"-SUM(O.5!BW$244,O.5!BW$255)+SUM(O.5!BW$245,O.5!BW$256)-SUM(O.5!BW$246,O.5!BW$257)*(1+'S&S'!$F13)+O.5!BW$247","v":0},{"$f":"-SUM(O.5!BX$244,O.5!BX$255)+SUM(O.5!BX$245,O.5!BX$256)-SUM(O.5!BX$246,O.5!BX$257)*(1+'S&S'!$F13)+O.5!BX$247","v":0},{"$f":"-SUM(O.5!BY$244,O.5!BY$255)+SUM(O.5!BY$245,O.5!BY$256)-SUM(O.5!BY$246,O.5!BY$257)*(1+'S&S'!$F13)+O.5!BY$247","v":0},{"$f":"-SUM(O.5!BZ$244,O.5!BZ$255)+SUM(O.5!BZ$245,O.5!BZ$256)-SUM(O.5!BZ$246,O.5!BZ$257)*(1+'S&S'!$F13)+O.5!BZ$247","v":0},{"$f":"-SUM(O.5!CA$244,O.5!CA$255)+SUM(O.5!CA$245,O.5!CA$256)-SUM(O.5!CA$246,O.5!CA$257)*(1+'S&S'!$F13)+O.5!CA$247","v":0},{"$f":"-SUM(O.5!CB$244,O.5!CB$255)+SUM(O.5!CB$245,O.5!CB$256)-SUM(O.5!CB$246,O.5!CB$257)*(1+'S&S'!$F13)+O.5!CB$247","v":0},{"$f":"-SUM(O.5!CC$244,O.5!CC$255)+SUM(O.5!CC$245,O.5!CC$256)-SUM(O.5!CC$246,O.5!CC$257)*(1+'S&S'!$F13)+O.5!CC$247","v":0},{"$f":"-SUM(O.5!CD$244,O.5!CD$255)+SUM(O.5!CD$245,O.5!CD$256)-SUM(O.5!CD$246,O.5!CD$257)*(1+'S&S'!$F13)+O.5!CD$247","v":0},{"$f":"-SUM(O.5!CE$244,O.5!CE$255)+SUM(O.5!CE$245,O.5!CE$256)-SUM(O.5!CE$246,O.5!CE$257)*(1+'S&S'!$F13)+O.5!CE$247","v":0},{"$f":"-SUM(O.5!CF$244,O.5!CF$255)+SUM(O.5!CF$245,O.5!CF$256)-SUM(O.5!CF$246,O.5!CF$257)*(1+'S&S'!$F13)+O.5!CF$247","v":0},{"$f":"-SUM(O.5!CG$244,O.5!CG$255)+SUM(O.5!CG$245,O.5!CG$256)-SUM(O.5!CG$246,O.5!CG$257)*(1+'S&S'!$F13)+O.5!CG$247","v":0},{"$f":"-SUM(O.5!CH$244,O.5!CH$255)+SUM(O.5!CH$245,O.5!CH$256)-SUM(O.5!CH$246,O.5!CH$257)*(1+'S&S'!$F13)+O.5!CH$247","v":0},{"$f":"-SUM(O.5!CI$244,O.5!CI$255)+SUM(O.5!CI$245,O.5!CI$256)-SUM(O.5!CI$246,O.5!CI$257)*(1+'S&S'!$F13)+O.5!CI$247","v":0},{"$f":"-SUM(O.5!CJ$244,O.5!CJ$255)+SUM(O.5!CJ$245,O.5!CJ$256)-SUM(O.5!CJ$246,O.5!CJ$257)*(1+'S&S'!$F13)+O.5!CJ$247","v":0},{"$f":"-SUM(O.5!CK$244,O.5!CK$255)+SUM(O.5!CK$245,O.5!CK$256)-SUM(O.5!CK$246,O.5!CK$257)*(1+'S&S'!$F13)+O.5!CK$247","v":0},{"$f":"-SUM(O.5!CL$244,O.5!CL$255)+SUM(O.5!CL$245,O.5!CL$256)-SUM(O.5!CL$246,O.5!CL$257)*(1+'S&S'!$F13)+O.5!CL$247","v":0},{"$f":"-SUM(O.5!CM$244,O.5!CM$255)+SUM(O.5!CM$245,O.5!CM$256)-SUM(O.5!CM$246,O.5!CM$257)*(1+'S&S'!$F13)+O.5!CM$247","v":0},{"$f":"-SUM(O.5!CN$244,O.5!CN$255)+SUM(O.5!CN$245,O.5!CN$256)-SUM(O.5!CN$246,O.5!CN$257)*(1+'S&S'!$F13)+O.5!CN$247","v":0},{"$f":"-SUM(O.5!CO$244,O.5!CO$255)+SUM(O.5!CO$245,O.5!CO$256)-SUM(O.5!CO$246,O.5!CO$257)*(1+'S&S'!$F13)+O.5!CO$247","v":0},{"$f":"-SUM(O.5!CP$244,O.5!CP$255)+SUM(O.5!CP$245,O.5!CP$256)-SUM(O.5!CP$246,O.5!CP$257)*(1+'S&S'!$F13)+O.5!CP$247","v":0},{"$f":"-SUM(O.5!CQ$244,O.5!CQ$255)+SUM(O.5!CQ$245,O.5!CQ$256)-SUM(O.5!CQ$246,O.5!CQ$257)*(1+'S&S'!$F13)+O.5!CQ$247","v":0},{"$f":"-SUM(O.5!CR$244,O.5!CR$255)+SUM(O.5!CR$245,O.5!CR$256)-SUM(O.5!CR$246,O.5!CR$257)*(1+'S&S'!$F13)+O.5!CR$247","v":0},{"$f":"-SUM(O.5!CS$244,O.5!CS$255)+SUM(O.5!CS$245,O.5!CS$256)-SUM(O.5!CS$246,O.5!CS$257)*(1+'S&S'!$F13)+O.5!CS$247","v":0}]
[null,null,{"$f":"$C$247&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"F. Total revenues with 1% decrease"},null,{"$f":"G292+NPV(G.Asm!$F$76,H292:INDEX(H292:CS292,RP))","v":0},0,{"$f":"-SUM(O.5!G$244,O.5!G$255)+SUM(O.5!G$245,O.5!G$256)-SUM(O.5!G$246,O.5!G$257)+O.5!G$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!H$244,O.5!H$255)+SUM(O.5!H$245,O.5!H$256)-SUM(O.5!H$246,O.5!H$257)+O.5!H$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!I$244,O.5!I$255)+SUM(O.5!I$245,O.5!I$256)-SUM(O.5!I$246,O.5!I$257)+O.5!I$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!J$244,O.5!J$255)+SUM(O.5!J$245,O.5!J$256)-SUM(O.5!J$246,O.5!J$257)+O.5!J$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!K$244,O.5!K$255)+SUM(O.5!K$245,O.5!K$256)-SUM(O.5!K$246,O.5!K$257)+O.5!K$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!L$244,O.5!L$255)+SUM(O.5!L$245,O.5!L$256)-SUM(O.5!L$246,O.5!L$257)+O.5!L$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!M$244,O.5!M$255)+SUM(O.5!M$245,O.5!M$256)-SUM(O.5!M$246,O.5!M$257)+O.5!M$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!N$244,O.5!N$255)+SUM(O.5!N$245,O.5!N$256)-SUM(O.5!N$246,O.5!N$257)+O.5!N$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!O$244,O.5!O$255)+SUM(O.5!O$245,O.5!O$256)-SUM(O.5!O$246,O.5!O$257)+O.5!O$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!P$244,O.5!P$255)+SUM(O.5!P$245,O.5!P$256)-SUM(O.5!P$246,O.5!P$257)+O.5!P$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!Q$244,O.5!Q$255)+SUM(O.5!Q$245,O.5!Q$256)-SUM(O.5!Q$246,O.5!Q$257)+O.5!Q$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!R$244,O.5!R$255)+SUM(O.5!R$245,O.5!R$256)-SUM(O.5!R$246,O.5!R$257)+O.5!R$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!S$244,O.5!S$255)+SUM(O.5!S$245,O.5!S$256)-SUM(O.5!S$246,O.5!S$257)+O.5!S$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!T$244,O.5!T$255)+SUM(O.5!T$245,O.5!T$256)-SUM(O.5!T$246,O.5!T$257)+O.5!T$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!U$244,O.5!U$255)+SUM(O.5!U$245,O.5!U$256)-SUM(O.5!U$246,O.5!U$257)+O.5!U$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!V$244,O.5!V$255)+SUM(O.5!V$245,O.5!V$256)-SUM(O.5!V$246,O.5!V$257)+O.5!V$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!W$244,O.5!W$255)+SUM(O.5!W$245,O.5!W$256)-SUM(O.5!W$246,O.5!W$257)+O.5!W$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!X$244,O.5!X$255)+SUM(O.5!X$245,O.5!X$256)-SUM(O.5!X$246,O.5!X$257)+O.5!X$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!Y$244,O.5!Y$255)+SUM(O.5!Y$245,O.5!Y$256)-SUM(O.5!Y$246,O.5!Y$257)+O.5!Y$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!Z$244,O.5!Z$255)+SUM(O.5!Z$245,O.5!Z$256)-SUM(O.5!Z$246,O.5!Z$257)+O.5!Z$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AA$244,O.5!AA$255)+SUM(O.5!AA$245,O.5!AA$256)-SUM(O.5!AA$246,O.5!AA$257)+O.5!AA$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AB$244,O.5!AB$255)+SUM(O.5!AB$245,O.5!AB$256)-SUM(O.5!AB$246,O.5!AB$257)+O.5!AB$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AC$244,O.5!AC$255)+SUM(O.5!AC$245,O.5!AC$256)-SUM(O.5!AC$246,O.5!AC$257)+O.5!AC$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AD$244,O.5!AD$255)+SUM(O.5!AD$245,O.5!AD$256)-SUM(O.5!AD$246,O.5!AD$257)+O.5!AD$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AE$244,O.5!AE$255)+SUM(O.5!AE$245,O.5!AE$256)-SUM(O.5!AE$246,O.5!AE$257)+O.5!AE$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AF$244,O.5!AF$255)+SUM(O.5!AF$245,O.5!AF$256)-SUM(O.5!AF$246,O.5!AF$257)+O.5!AF$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AG$244,O.5!AG$255)+SUM(O.5!AG$245,O.5!AG$256)-SUM(O.5!AG$246,O.5!AG$257)+O.5!AG$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AH$244,O.5!AH$255)+SUM(O.5!AH$245,O.5!AH$256)-SUM(O.5!AH$246,O.5!AH$257)+O.5!AH$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AI$244,O.5!AI$255)+SUM(O.5!AI$245,O.5!AI$256)-SUM(O.5!AI$246,O.5!AI$257)+O.5!AI$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AJ$244,O.5!AJ$255)+SUM(O.5!AJ$245,O.5!AJ$256)-SUM(O.5!AJ$246,O.5!AJ$257)+O.5!AJ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AK$244,O.5!AK$255)+SUM(O.5!AK$245,O.5!AK$256)-SUM(O.5!AK$246,O.5!AK$257)+O.5!AK$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AL$244,O.5!AL$255)+SUM(O.5!AL$245,O.5!AL$256)-SUM(O.5!AL$246,O.5!AL$257)+O.5!AL$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AM$244,O.5!AM$255)+SUM(O.5!AM$245,O.5!AM$256)-SUM(O.5!AM$246,O.5!AM$257)+O.5!AM$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AN$244,O.5!AN$255)+SUM(O.5!AN$245,O.5!AN$256)-SUM(O.5!AN$246,O.5!AN$257)+O.5!AN$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AO$244,O.5!AO$255)+SUM(O.5!AO$245,O.5!AO$256)-SUM(O.5!AO$246,O.5!AO$257)+O.5!AO$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AP$244,O.5!AP$255)+SUM(O.5!AP$245,O.5!AP$256)-SUM(O.5!AP$246,O.5!AP$257)+O.5!AP$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AQ$244,O.5!AQ$255)+SUM(O.5!AQ$245,O.5!AQ$256)-SUM(O.5!AQ$246,O.5!AQ$257)+O.5!AQ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AR$244,O.5!AR$255)+SUM(O.5!AR$245,O.5!AR$256)-SUM(O.5!AR$246,O.5!AR$257)+O.5!AR$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AS$244,O.5!AS$255)+SUM(O.5!AS$245,O.5!AS$256)-SUM(O.5!AS$246,O.5!AS$257)+O.5!AS$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AT$244,O.5!AT$255)+SUM(O.5!AT$245,O.5!AT$256)-SUM(O.5!AT$246,O.5!AT$257)+O.5!AT$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AU$244,O.5!AU$255)+SUM(O.5!AU$245,O.5!AU$256)-SUM(O.5!AU$246,O.5!AU$257)+O.5!AU$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AV$244,O.5!AV$255)+SUM(O.5!AV$245,O.5!AV$256)-SUM(O.5!AV$246,O.5!AV$257)+O.5!AV$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AW$244,O.5!AW$255)+SUM(O.5!AW$245,O.5!AW$256)-SUM(O.5!AW$246,O.5!AW$257)+O.5!AW$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AX$244,O.5!AX$255)+SUM(O.5!AX$245,O.5!AX$256)-SUM(O.5!AX$246,O.5!AX$257)+O.5!AX$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AY$244,O.5!AY$255)+SUM(O.5!AY$245,O.5!AY$256)-SUM(O.5!AY$246,O.5!AY$257)+O.5!AY$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!AZ$244,O.5!AZ$255)+SUM(O.5!AZ$245,O.5!AZ$256)-SUM(O.5!AZ$246,O.5!AZ$257)+O.5!AZ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BA$244,O.5!BA$255)+SUM(O.5!BA$245,O.5!BA$256)-SUM(O.5!BA$246,O.5!BA$257)+O.5!BA$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BB$244,O.5!BB$255)+SUM(O.5!BB$245,O.5!BB$256)-SUM(O.5!BB$246,O.5!BB$257)+O.5!BB$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BC$244,O.5!BC$255)+SUM(O.5!BC$245,O.5!BC$256)-SUM(O.5!BC$246,O.5!BC$257)+O.5!BC$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BD$244,O.5!BD$255)+SUM(O.5!BD$245,O.5!BD$256)-SUM(O.5!BD$246,O.5!BD$257)+O.5!BD$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BE$244,O.5!BE$255)+SUM(O.5!BE$245,O.5!BE$256)-SUM(O.5!BE$246,O.5!BE$257)+O.5!BE$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BF$244,O.5!BF$255)+SUM(O.5!BF$245,O.5!BF$256)-SUM(O.5!BF$246,O.5!BF$257)+O.5!BF$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BG$244,O.5!BG$255)+SUM(O.5!BG$245,O.5!BG$256)-SUM(O.5!BG$246,O.5!BG$257)+O.5!BG$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BH$244,O.5!BH$255)+SUM(O.5!BH$245,O.5!BH$256)-SUM(O.5!BH$246,O.5!BH$257)+O.5!BH$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BI$244,O.5!BI$255)+SUM(O.5!BI$245,O.5!BI$256)-SUM(O.5!BI$246,O.5!BI$257)+O.5!BI$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BJ$244,O.5!BJ$255)+SUM(O.5!BJ$245,O.5!BJ$256)-SUM(O.5!BJ$246,O.5!BJ$257)+O.5!BJ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BK$244,O.5!BK$255)+SUM(O.5!BK$245,O.5!BK$256)-SUM(O.5!BK$246,O.5!BK$257)+O.5!BK$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BL$244,O.5!BL$255)+SUM(O.5!BL$245,O.5!BL$256)-SUM(O.5!BL$246,O.5!BL$257)+O.5!BL$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BM$244,O.5!BM$255)+SUM(O.5!BM$245,O.5!BM$256)-SUM(O.5!BM$246,O.5!BM$257)+O.5!BM$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BN$244,O.5!BN$255)+SUM(O.5!BN$245,O.5!BN$256)-SUM(O.5!BN$246,O.5!BN$257)+O.5!BN$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BO$244,O.5!BO$255)+SUM(O.5!BO$245,O.5!BO$256)-SUM(O.5!BO$246,O.5!BO$257)+O.5!BO$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BP$244,O.5!BP$255)+SUM(O.5!BP$245,O.5!BP$256)-SUM(O.5!BP$246,O.5!BP$257)+O.5!BP$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BQ$244,O.5!BQ$255)+SUM(O.5!BQ$245,O.5!BQ$256)-SUM(O.5!BQ$246,O.5!BQ$257)+O.5!BQ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BR$244,O.5!BR$255)+SUM(O.5!BR$245,O.5!BR$256)-SUM(O.5!BR$246,O.5!BR$257)+O.5!BR$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BS$244,O.5!BS$255)+SUM(O.5!BS$245,O.5!BS$256)-SUM(O.5!BS$246,O.5!BS$257)+O.5!BS$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BT$244,O.5!BT$255)+SUM(O.5!BT$245,O.5!BT$256)-SUM(O.5!BT$246,O.5!BT$257)+O.5!BT$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BU$244,O.5!BU$255)+SUM(O.5!BU$245,O.5!BU$256)-SUM(O.5!BU$246,O.5!BU$257)+O.5!BU$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BV$244,O.5!BV$255)+SUM(O.5!BV$245,O.5!BV$256)-SUM(O.5!BV$246,O.5!BV$257)+O.5!BV$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BW$244,O.5!BW$255)+SUM(O.5!BW$245,O.5!BW$256)-SUM(O.5!BW$246,O.5!BW$257)+O.5!BW$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BX$244,O.5!BX$255)+SUM(O.5!BX$245,O.5!BX$256)-SUM(O.5!BX$246,O.5!BX$257)+O.5!BX$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BY$244,O.5!BY$255)+SUM(O.5!BY$245,O.5!BY$256)-SUM(O.5!BY$246,O.5!BY$257)+O.5!BY$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!BZ$244,O.5!BZ$255)+SUM(O.5!BZ$245,O.5!BZ$256)-SUM(O.5!BZ$246,O.5!BZ$257)+O.5!BZ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!CA$244,O.5!CA$255)+SUM(O.5!CA$245,O.5!CA$256)-SUM(O.5!CA$246,O.5!CA$257)+O.5!CA$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!CB$244,O.5!CB$255)+SUM(O.5!CB$245,O.5!CB$256)-SUM(O.5!CB$246,O.5!CB$257)+O.5!CB$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!CC$244,O.5!CC$255)+SUM(O.5!CC$245,O.5!CC$256)-SUM(O.5!CC$246,O.5!CC$257)+O.5!CC$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!CD$244,O.5!CD$255)+SUM(O.5!CD$245,O.5!CD$256)-SUM(O.5!CD$246,O.5!CD$257)+O.5!CD$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!CE$244,O.5!CE$255)+SUM(O.5!CE$245,O.5!CE$256)-SUM(O.5!CE$246,O.5!CE$257)+O.5!CE$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!CF$244,O.5!CF$255)+SUM(O.5!CF$245,O.5!CF$256)-SUM(O.5!CF$246,O.5!CF$257)+O.5!CF$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!CG$244,O.5!CG$255)+SUM(O.5!CG$245,O.5!CG$256)-SUM(O.5!CG$246,O.5!CG$257)+O.5!CG$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!CH$244,O.5!CH$255)+SUM(O.5!CH$245,O.5!CH$256)-SUM(O.5!CH$246,O.5!CH$257)+O.5!CH$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!CI$244,O.5!CI$255)+SUM(O.5!CI$245,O.5!CI$256)-SUM(O.5!CI$246,O.5!CI$257)+O.5!CI$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!CJ$244,O.5!CJ$255)+SUM(O.5!CJ$245,O.5!CJ$256)-SUM(O.5!CJ$246,O.5!CJ$257)+O.5!CJ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!CK$244,O.5!CK$255)+SUM(O.5!CK$245,O.5!CK$256)-SUM(O.5!CK$246,O.5!CK$257)+O.5!CK$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!CL$244,O.5!CL$255)+SUM(O.5!CL$245,O.5!CL$256)-SUM(O.5!CL$246,O.5!CL$257)+O.5!CL$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!CM$244,O.5!CM$255)+SUM(O.5!CM$245,O.5!CM$256)-SUM(O.5!CM$246,O.5!CM$257)+O.5!CM$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!CN$244,O.5!CN$255)+SUM(O.5!CN$245,O.5!CN$256)-SUM(O.5!CN$246,O.5!CN$257)+O.5!CN$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!CO$244,O.5!CO$255)+SUM(O.5!CO$245,O.5!CO$256)-SUM(O.5!CO$246,O.5!CO$257)+O.5!CO$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!CP$244,O.5!CP$255)+SUM(O.5!CP$245,O.5!CP$256)-SUM(O.5!CP$246,O.5!CP$257)+O.5!CP$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!CQ$244,O.5!CQ$255)+SUM(O.5!CQ$245,O.5!CQ$256)-SUM(O.5!CQ$246,O.5!CQ$257)+O.5!CQ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!CR$244,O.5!CR$255)+SUM(O.5!CR$245,O.5!CR$256)-SUM(O.5!CR$246,O.5!CR$257)+O.5!CR$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.5!CS$244,O.5!CS$255)+SUM(O.5!CS$245,O.5!CS$256)-SUM(O.5!CS$246,O.5!CS$257)+O.5!CS$247*(1+'S&S'!$F14)","v":0}]
[null,null,{"$f":"$C$247&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"F. Total revenues with 1% decrease"},null,{"$f":"G293+NPV(G.Asm!$F$76,H293:INDEX(H293:CS293,RP))","v":0},0,{"$f":"-SUM(O.5!G$244,O.5!G$255)+SUM(O.5!G$245,O.5!G$256)-SUM(O.5!G$246,O.5!G$257)+O.5!G$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!H$244,O.5!H$255)+SUM(O.5!H$245,O.5!H$256)-SUM(O.5!H$246,O.5!H$257)+O.5!H$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!I$244,O.5!I$255)+SUM(O.5!I$245,O.5!I$256)-SUM(O.5!I$246,O.5!I$257)+O.5!I$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!J$244,O.5!J$255)+SUM(O.5!J$245,O.5!J$256)-SUM(O.5!J$246,O.5!J$257)+O.5!J$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!K$244,O.5!K$255)+SUM(O.5!K$245,O.5!K$256)-SUM(O.5!K$246,O.5!K$257)+O.5!K$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!L$244,O.5!L$255)+SUM(O.5!L$245,O.5!L$256)-SUM(O.5!L$246,O.5!L$257)+O.5!L$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!M$244,O.5!M$255)+SUM(O.5!M$245,O.5!M$256)-SUM(O.5!M$246,O.5!M$257)+O.5!M$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!N$244,O.5!N$255)+SUM(O.5!N$245,O.5!N$256)-SUM(O.5!N$246,O.5!N$257)+O.5!N$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!O$244,O.5!O$255)+SUM(O.5!O$245,O.5!O$256)-SUM(O.5!O$246,O.5!O$257)+O.5!O$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!P$244,O.5!P$255)+SUM(O.5!P$245,O.5!P$256)-SUM(O.5!P$246,O.5!P$257)+O.5!P$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!Q$244,O.5!Q$255)+SUM(O.5!Q$245,O.5!Q$256)-SUM(O.5!Q$246,O.5!Q$257)+O.5!Q$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!R$244,O.5!R$255)+SUM(O.5!R$245,O.5!R$256)-SUM(O.5!R$246,O.5!R$257)+O.5!R$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!S$244,O.5!S$255)+SUM(O.5!S$245,O.5!S$256)-SUM(O.5!S$246,O.5!S$257)+O.5!S$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!T$244,O.5!T$255)+SUM(O.5!T$245,O.5!T$256)-SUM(O.5!T$246,O.5!T$257)+O.5!T$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!U$244,O.5!U$255)+SUM(O.5!U$245,O.5!U$256)-SUM(O.5!U$246,O.5!U$257)+O.5!U$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!V$244,O.5!V$255)+SUM(O.5!V$245,O.5!V$256)-SUM(O.5!V$246,O.5!V$257)+O.5!V$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!W$244,O.5!W$255)+SUM(O.5!W$245,O.5!W$256)-SUM(O.5!W$246,O.5!W$257)+O.5!W$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!X$244,O.5!X$255)+SUM(O.5!X$245,O.5!X$256)-SUM(O.5!X$246,O.5!X$257)+O.5!X$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!Y$244,O.5!Y$255)+SUM(O.5!Y$245,O.5!Y$256)-SUM(O.5!Y$246,O.5!Y$257)+O.5!Y$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!Z$244,O.5!Z$255)+SUM(O.5!Z$245,O.5!Z$256)-SUM(O.5!Z$246,O.5!Z$257)+O.5!Z$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AA$244,O.5!AA$255)+SUM(O.5!AA$245,O.5!AA$256)-SUM(O.5!AA$246,O.5!AA$257)+O.5!AA$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AB$244,O.5!AB$255)+SUM(O.5!AB$245,O.5!AB$256)-SUM(O.5!AB$246,O.5!AB$257)+O.5!AB$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AC$244,O.5!AC$255)+SUM(O.5!AC$245,O.5!AC$256)-SUM(O.5!AC$246,O.5!AC$257)+O.5!AC$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AD$244,O.5!AD$255)+SUM(O.5!AD$245,O.5!AD$256)-SUM(O.5!AD$246,O.5!AD$257)+O.5!AD$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AE$244,O.5!AE$255)+SUM(O.5!AE$245,O.5!AE$256)-SUM(O.5!AE$246,O.5!AE$257)+O.5!AE$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AF$244,O.5!AF$255)+SUM(O.5!AF$245,O.5!AF$256)-SUM(O.5!AF$246,O.5!AF$257)+O.5!AF$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AG$244,O.5!AG$255)+SUM(O.5!AG$245,O.5!AG$256)-SUM(O.5!AG$246,O.5!AG$257)+O.5!AG$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AH$244,O.5!AH$255)+SUM(O.5!AH$245,O.5!AH$256)-SUM(O.5!AH$246,O.5!AH$257)+O.5!AH$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AI$244,O.5!AI$255)+SUM(O.5!AI$245,O.5!AI$256)-SUM(O.5!AI$246,O.5!AI$257)+O.5!AI$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AJ$244,O.5!AJ$255)+SUM(O.5!AJ$245,O.5!AJ$256)-SUM(O.5!AJ$246,O.5!AJ$257)+O.5!AJ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AK$244,O.5!AK$255)+SUM(O.5!AK$245,O.5!AK$256)-SUM(O.5!AK$246,O.5!AK$257)+O.5!AK$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AL$244,O.5!AL$255)+SUM(O.5!AL$245,O.5!AL$256)-SUM(O.5!AL$246,O.5!AL$257)+O.5!AL$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AM$244,O.5!AM$255)+SUM(O.5!AM$245,O.5!AM$256)-SUM(O.5!AM$246,O.5!AM$257)+O.5!AM$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AN$244,O.5!AN$255)+SUM(O.5!AN$245,O.5!AN$256)-SUM(O.5!AN$246,O.5!AN$257)+O.5!AN$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AO$244,O.5!AO$255)+SUM(O.5!AO$245,O.5!AO$256)-SUM(O.5!AO$246,O.5!AO$257)+O.5!AO$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AP$244,O.5!AP$255)+SUM(O.5!AP$245,O.5!AP$256)-SUM(O.5!AP$246,O.5!AP$257)+O.5!AP$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AQ$244,O.5!AQ$255)+SUM(O.5!AQ$245,O.5!AQ$256)-SUM(O.5!AQ$246,O.5!AQ$257)+O.5!AQ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AR$244,O.5!AR$255)+SUM(O.5!AR$245,O.5!AR$256)-SUM(O.5!AR$246,O.5!AR$257)+O.5!AR$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AS$244,O.5!AS$255)+SUM(O.5!AS$245,O.5!AS$256)-SUM(O.5!AS$246,O.5!AS$257)+O.5!AS$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AT$244,O.5!AT$255)+SUM(O.5!AT$245,O.5!AT$256)-SUM(O.5!AT$246,O.5!AT$257)+O.5!AT$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AU$244,O.5!AU$255)+SUM(O.5!AU$245,O.5!AU$256)-SUM(O.5!AU$246,O.5!AU$257)+O.5!AU$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AV$244,O.5!AV$255)+SUM(O.5!AV$245,O.5!AV$256)-SUM(O.5!AV$246,O.5!AV$257)+O.5!AV$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AW$244,O.5!AW$255)+SUM(O.5!AW$245,O.5!AW$256)-SUM(O.5!AW$246,O.5!AW$257)+O.5!AW$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AX$244,O.5!AX$255)+SUM(O.5!AX$245,O.5!AX$256)-SUM(O.5!AX$246,O.5!AX$257)+O.5!AX$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AY$244,O.5!AY$255)+SUM(O.5!AY$245,O.5!AY$256)-SUM(O.5!AY$246,O.5!AY$257)+O.5!AY$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!AZ$244,O.5!AZ$255)+SUM(O.5!AZ$245,O.5!AZ$256)-SUM(O.5!AZ$246,O.5!AZ$257)+O.5!AZ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BA$244,O.5!BA$255)+SUM(O.5!BA$245,O.5!BA$256)-SUM(O.5!BA$246,O.5!BA$257)+O.5!BA$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BB$244,O.5!BB$255)+SUM(O.5!BB$245,O.5!BB$256)-SUM(O.5!BB$246,O.5!BB$257)+O.5!BB$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BC$244,O.5!BC$255)+SUM(O.5!BC$245,O.5!BC$256)-SUM(O.5!BC$246,O.5!BC$257)+O.5!BC$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BD$244,O.5!BD$255)+SUM(O.5!BD$245,O.5!BD$256)-SUM(O.5!BD$246,O.5!BD$257)+O.5!BD$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BE$244,O.5!BE$255)+SUM(O.5!BE$245,O.5!BE$256)-SUM(O.5!BE$246,O.5!BE$257)+O.5!BE$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BF$244,O.5!BF$255)+SUM(O.5!BF$245,O.5!BF$256)-SUM(O.5!BF$246,O.5!BF$257)+O.5!BF$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BG$244,O.5!BG$255)+SUM(O.5!BG$245,O.5!BG$256)-SUM(O.5!BG$246,O.5!BG$257)+O.5!BG$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BH$244,O.5!BH$255)+SUM(O.5!BH$245,O.5!BH$256)-SUM(O.5!BH$246,O.5!BH$257)+O.5!BH$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BI$244,O.5!BI$255)+SUM(O.5!BI$245,O.5!BI$256)-SUM(O.5!BI$246,O.5!BI$257)+O.5!BI$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BJ$244,O.5!BJ$255)+SUM(O.5!BJ$245,O.5!BJ$256)-SUM(O.5!BJ$246,O.5!BJ$257)+O.5!BJ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BK$244,O.5!BK$255)+SUM(O.5!BK$245,O.5!BK$256)-SUM(O.5!BK$246,O.5!BK$257)+O.5!BK$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BL$244,O.5!BL$255)+SUM(O.5!BL$245,O.5!BL$256)-SUM(O.5!BL$246,O.5!BL$257)+O.5!BL$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BM$244,O.5!BM$255)+SUM(O.5!BM$245,O.5!BM$256)-SUM(O.5!BM$246,O.5!BM$257)+O.5!BM$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BN$244,O.5!BN$255)+SUM(O.5!BN$245,O.5!BN$256)-SUM(O.5!BN$246,O.5!BN$257)+O.5!BN$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BO$244,O.5!BO$255)+SUM(O.5!BO$245,O.5!BO$256)-SUM(O.5!BO$246,O.5!BO$257)+O.5!BO$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BP$244,O.5!BP$255)+SUM(O.5!BP$245,O.5!BP$256)-SUM(O.5!BP$246,O.5!BP$257)+O.5!BP$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BQ$244,O.5!BQ$255)+SUM(O.5!BQ$245,O.5!BQ$256)-SUM(O.5!BQ$246,O.5!BQ$257)+O.5!BQ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BR$244,O.5!BR$255)+SUM(O.5!BR$245,O.5!BR$256)-SUM(O.5!BR$246,O.5!BR$257)+O.5!BR$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BS$244,O.5!BS$255)+SUM(O.5!BS$245,O.5!BS$256)-SUM(O.5!BS$246,O.5!BS$257)+O.5!BS$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BT$244,O.5!BT$255)+SUM(O.5!BT$245,O.5!BT$256)-SUM(O.5!BT$246,O.5!BT$257)+O.5!BT$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BU$244,O.5!BU$255)+SUM(O.5!BU$245,O.5!BU$256)-SUM(O.5!BU$246,O.5!BU$257)+O.5!BU$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BV$244,O.5!BV$255)+SUM(O.5!BV$245,O.5!BV$256)-SUM(O.5!BV$246,O.5!BV$257)+O.5!BV$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BW$244,O.5!BW$255)+SUM(O.5!BW$245,O.5!BW$256)-SUM(O.5!BW$246,O.5!BW$257)+O.5!BW$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BX$244,O.5!BX$255)+SUM(O.5!BX$245,O.5!BX$256)-SUM(O.5!BX$246,O.5!BX$257)+O.5!BX$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BY$244,O.5!BY$255)+SUM(O.5!BY$245,O.5!BY$256)-SUM(O.5!BY$246,O.5!BY$257)+O.5!BY$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!BZ$244,O.5!BZ$255)+SUM(O.5!BZ$245,O.5!BZ$256)-SUM(O.5!BZ$246,O.5!BZ$257)+O.5!BZ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!CA$244,O.5!CA$255)+SUM(O.5!CA$245,O.5!CA$256)-SUM(O.5!CA$246,O.5!CA$257)+O.5!CA$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!CB$244,O.5!CB$255)+SUM(O.5!CB$245,O.5!CB$256)-SUM(O.5!CB$246,O.5!CB$257)+O.5!CB$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!CC$244,O.5!CC$255)+SUM(O.5!CC$245,O.5!CC$256)-SUM(O.5!CC$246,O.5!CC$257)+O.5!CC$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!CD$244,O.5!CD$255)+SUM(O.5!CD$245,O.5!CD$256)-SUM(O.5!CD$246,O.5!CD$257)+O.5!CD$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!CE$244,O.5!CE$255)+SUM(O.5!CE$245,O.5!CE$256)-SUM(O.5!CE$246,O.5!CE$257)+O.5!CE$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!CF$244,O.5!CF$255)+SUM(O.5!CF$245,O.5!CF$256)-SUM(O.5!CF$246,O.5!CF$257)+O.5!CF$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!CG$244,O.5!CG$255)+SUM(O.5!CG$245,O.5!CG$256)-SUM(O.5!CG$246,O.5!CG$257)+O.5!CG$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!CH$244,O.5!CH$255)+SUM(O.5!CH$245,O.5!CH$256)-SUM(O.5!CH$246,O.5!CH$257)+O.5!CH$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!CI$244,O.5!CI$255)+SUM(O.5!CI$245,O.5!CI$256)-SUM(O.5!CI$246,O.5!CI$257)+O.5!CI$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!CJ$244,O.5!CJ$255)+SUM(O.5!CJ$245,O.5!CJ$256)-SUM(O.5!CJ$246,O.5!CJ$257)+O.5!CJ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!CK$244,O.5!CK$255)+SUM(O.5!CK$245,O.5!CK$256)-SUM(O.5!CK$246,O.5!CK$257)+O.5!CK$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!CL$244,O.5!CL$255)+SUM(O.5!CL$245,O.5!CL$256)-SUM(O.5!CL$246,O.5!CL$257)+O.5!CL$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!CM$244,O.5!CM$255)+SUM(O.5!CM$245,O.5!CM$256)-SUM(O.5!CM$246,O.5!CM$257)+O.5!CM$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!CN$244,O.5!CN$255)+SUM(O.5!CN$245,O.5!CN$256)-SUM(O.5!CN$246,O.5!CN$257)+O.5!CN$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!CO$244,O.5!CO$255)+SUM(O.5!CO$245,O.5!CO$256)-SUM(O.5!CO$246,O.5!CO$257)+O.5!CO$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!CP$244,O.5!CP$255)+SUM(O.5!CP$245,O.5!CP$256)-SUM(O.5!CP$246,O.5!CP$257)+O.5!CP$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!CQ$244,O.5!CQ$255)+SUM(O.5!CQ$245,O.5!CQ$256)-SUM(O.5!CQ$246,O.5!CQ$257)+O.5!CQ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!CR$244,O.5!CR$255)+SUM(O.5!CR$245,O.5!CR$256)-SUM(O.5!CR$246,O.5!CR$257)+O.5!CR$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.5!CS$244,O.5!CS$255)+SUM(O.5!CS$245,O.5!CS$256)-SUM(O.5!CS$246,O.5!CS$257)+O.5!CS$247*(1+'S&S'!$F15)","v":0}]
[]
[null,null,"NET CASH FLOW FOR SCENARIO ANALYSIS OF FRR(C)"]
[]
[null,null,"Cost-effectiveness analysis"]
[null,null,"Pesimistic scenario",null,{"$f":"G298+NPV(G.Asm!$F$76,H298:INDEX(H298:CS298,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G298:CS298)","v":0},{"$f":"-SUM(O.5!G$244,O.5!G$255)*(1+'S&S'!$E$24)+SUM(O.5!G$245,O.5!G$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!G$246,O.5!G$257)*(1+'S&S'!$E$26)+G$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!H$244,O.5!H$255)*(1+'S&S'!$E$24)+SUM(O.5!H$245,O.5!H$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!H$246,O.5!H$257)*(1+'S&S'!$E$26)+H$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!I$244,O.5!I$255)*(1+'S&S'!$E$24)+SUM(O.5!I$245,O.5!I$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!I$246,O.5!I$257)*(1+'S&S'!$E$26)+I$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!J$244,O.5!J$255)*(1+'S&S'!$E$24)+SUM(O.5!J$245,O.5!J$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!J$246,O.5!J$257)*(1+'S&S'!$E$26)+J$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!K$244,O.5!K$255)*(1+'S&S'!$E$24)+SUM(O.5!K$245,O.5!K$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!K$246,O.5!K$257)*(1+'S&S'!$E$26)+K$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!L$244,O.5!L$255)*(1+'S&S'!$E$24)+SUM(O.5!L$245,O.5!L$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!L$246,O.5!L$257)*(1+'S&S'!$E$26)+L$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!M$244,O.5!M$255)*(1+'S&S'!$E$24)+SUM(O.5!M$245,O.5!M$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!M$246,O.5!M$257)*(1+'S&S'!$E$26)+M$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!N$244,O.5!N$255)*(1+'S&S'!$E$24)+SUM(O.5!N$245,O.5!N$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!N$246,O.5!N$257)*(1+'S&S'!$E$26)+N$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!O$244,O.5!O$255)*(1+'S&S'!$E$24)+SUM(O.5!O$245,O.5!O$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!O$246,O.5!O$257)*(1+'S&S'!$E$26)+O$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!P$244,O.5!P$255)*(1+'S&S'!$E$24)+SUM(O.5!P$245,O.5!P$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!P$246,O.5!P$257)*(1+'S&S'!$E$26)+P$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!Q$244,O.5!Q$255)*(1+'S&S'!$E$24)+SUM(O.5!Q$245,O.5!Q$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!Q$246,O.5!Q$257)*(1+'S&S'!$E$26)+Q$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!R$244,O.5!R$255)*(1+'S&S'!$E$24)+SUM(O.5!R$245,O.5!R$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!R$246,O.5!R$257)*(1+'S&S'!$E$26)+R$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!S$244,O.5!S$255)*(1+'S&S'!$E$24)+SUM(O.5!S$245,O.5!S$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!S$246,O.5!S$257)*(1+'S&S'!$E$26)+S$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!T$244,O.5!T$255)*(1+'S&S'!$E$24)+SUM(O.5!T$245,O.5!T$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!T$246,O.5!T$257)*(1+'S&S'!$E$26)+T$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!U$244,O.5!U$255)*(1+'S&S'!$E$24)+SUM(O.5!U$245,O.5!U$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!U$246,O.5!U$257)*(1+'S&S'!$E$26)+U$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!V$244,O.5!V$255)*(1+'S&S'!$E$24)+SUM(O.5!V$245,O.5!V$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!V$246,O.5!V$257)*(1+'S&S'!$E$26)+V$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!W$244,O.5!W$255)*(1+'S&S'!$E$24)+SUM(O.5!W$245,O.5!W$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!W$246,O.5!W$257)*(1+'S&S'!$E$26)+W$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!X$244,O.5!X$255)*(1+'S&S'!$E$24)+SUM(O.5!X$245,O.5!X$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!X$246,O.5!X$257)*(1+'S&S'!$E$26)+X$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!Y$244,O.5!Y$255)*(1+'S&S'!$E$24)+SUM(O.5!Y$245,O.5!Y$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!Y$246,O.5!Y$257)*(1+'S&S'!$E$26)+Y$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!Z$244,O.5!Z$255)*(1+'S&S'!$E$24)+SUM(O.5!Z$245,O.5!Z$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!Z$246,O.5!Z$257)*(1+'S&S'!$E$26)+Z$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AA$244,O.5!AA$255)*(1+'S&S'!$E$24)+SUM(O.5!AA$245,O.5!AA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AA$246,O.5!AA$257)*(1+'S&S'!$E$26)+AA$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AB$244,O.5!AB$255)*(1+'S&S'!$E$24)+SUM(O.5!AB$245,O.5!AB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AB$246,O.5!AB$257)*(1+'S&S'!$E$26)+AB$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AC$244,O.5!AC$255)*(1+'S&S'!$E$24)+SUM(O.5!AC$245,O.5!AC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AC$246,O.5!AC$257)*(1+'S&S'!$E$26)+AC$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AD$244,O.5!AD$255)*(1+'S&S'!$E$24)+SUM(O.5!AD$245,O.5!AD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AD$246,O.5!AD$257)*(1+'S&S'!$E$26)+AD$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AE$244,O.5!AE$255)*(1+'S&S'!$E$24)+SUM(O.5!AE$245,O.5!AE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AE$246,O.5!AE$257)*(1+'S&S'!$E$26)+AE$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AF$244,O.5!AF$255)*(1+'S&S'!$E$24)+SUM(O.5!AF$245,O.5!AF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AF$246,O.5!AF$257)*(1+'S&S'!$E$26)+AF$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AG$244,O.5!AG$255)*(1+'S&S'!$E$24)+SUM(O.5!AG$245,O.5!AG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AG$246,O.5!AG$257)*(1+'S&S'!$E$26)+AG$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AH$244,O.5!AH$255)*(1+'S&S'!$E$24)+SUM(O.5!AH$245,O.5!AH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AH$246,O.5!AH$257)*(1+'S&S'!$E$26)+AH$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AI$244,O.5!AI$255)*(1+'S&S'!$E$24)+SUM(O.5!AI$245,O.5!AI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AI$246,O.5!AI$257)*(1+'S&S'!$E$26)+AI$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AJ$244,O.5!AJ$255)*(1+'S&S'!$E$24)+SUM(O.5!AJ$245,O.5!AJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AJ$246,O.5!AJ$257)*(1+'S&S'!$E$26)+AJ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AK$244,O.5!AK$255)*(1+'S&S'!$E$24)+SUM(O.5!AK$245,O.5!AK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AK$246,O.5!AK$257)*(1+'S&S'!$E$26)+AK$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AL$244,O.5!AL$255)*(1+'S&S'!$E$24)+SUM(O.5!AL$245,O.5!AL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AL$246,O.5!AL$257)*(1+'S&S'!$E$26)+AL$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AM$244,O.5!AM$255)*(1+'S&S'!$E$24)+SUM(O.5!AM$245,O.5!AM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AM$246,O.5!AM$257)*(1+'S&S'!$E$26)+AM$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AN$244,O.5!AN$255)*(1+'S&S'!$E$24)+SUM(O.5!AN$245,O.5!AN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AN$246,O.5!AN$257)*(1+'S&S'!$E$26)+AN$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AO$244,O.5!AO$255)*(1+'S&S'!$E$24)+SUM(O.5!AO$245,O.5!AO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AO$246,O.5!AO$257)*(1+'S&S'!$E$26)+AO$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AP$244,O.5!AP$255)*(1+'S&S'!$E$24)+SUM(O.5!AP$245,O.5!AP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AP$246,O.5!AP$257)*(1+'S&S'!$E$26)+AP$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AQ$244,O.5!AQ$255)*(1+'S&S'!$E$24)+SUM(O.5!AQ$245,O.5!AQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AQ$246,O.5!AQ$257)*(1+'S&S'!$E$26)+AQ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AR$244,O.5!AR$255)*(1+'S&S'!$E$24)+SUM(O.5!AR$245,O.5!AR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AR$246,O.5!AR$257)*(1+'S&S'!$E$26)+AR$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AS$244,O.5!AS$255)*(1+'S&S'!$E$24)+SUM(O.5!AS$245,O.5!AS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AS$246,O.5!AS$257)*(1+'S&S'!$E$26)+AS$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AT$244,O.5!AT$255)*(1+'S&S'!$E$24)+SUM(O.5!AT$245,O.5!AT$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AT$246,O.5!AT$257)*(1+'S&S'!$E$26)+AT$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AU$244,O.5!AU$255)*(1+'S&S'!$E$24)+SUM(O.5!AU$245,O.5!AU$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AU$246,O.5!AU$257)*(1+'S&S'!$E$26)+AU$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AV$244,O.5!AV$255)*(1+'S&S'!$E$24)+SUM(O.5!AV$245,O.5!AV$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AV$246,O.5!AV$257)*(1+'S&S'!$E$26)+AV$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AW$244,O.5!AW$255)*(1+'S&S'!$E$24)+SUM(O.5!AW$245,O.5!AW$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AW$246,O.5!AW$257)*(1+'S&S'!$E$26)+AW$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AX$244,O.5!AX$255)*(1+'S&S'!$E$24)+SUM(O.5!AX$245,O.5!AX$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AX$246,O.5!AX$257)*(1+'S&S'!$E$26)+AX$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AY$244,O.5!AY$255)*(1+'S&S'!$E$24)+SUM(O.5!AY$245,O.5!AY$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AY$246,O.5!AY$257)*(1+'S&S'!$E$26)+AY$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!AZ$244,O.5!AZ$255)*(1+'S&S'!$E$24)+SUM(O.5!AZ$245,O.5!AZ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!AZ$246,O.5!AZ$257)*(1+'S&S'!$E$26)+AZ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BA$244,O.5!BA$255)*(1+'S&S'!$E$24)+SUM(O.5!BA$245,O.5!BA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BA$246,O.5!BA$257)*(1+'S&S'!$E$26)+BA$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BB$244,O.5!BB$255)*(1+'S&S'!$E$24)+SUM(O.5!BB$245,O.5!BB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BB$246,O.5!BB$257)*(1+'S&S'!$E$26)+BB$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BC$244,O.5!BC$255)*(1+'S&S'!$E$24)+SUM(O.5!BC$245,O.5!BC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BC$246,O.5!BC$257)*(1+'S&S'!$E$26)+BC$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BD$244,O.5!BD$255)*(1+'S&S'!$E$24)+SUM(O.5!BD$245,O.5!BD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BD$246,O.5!BD$257)*(1+'S&S'!$E$26)+BD$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BE$244,O.5!BE$255)*(1+'S&S'!$E$24)+SUM(O.5!BE$245,O.5!BE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BE$246,O.5!BE$257)*(1+'S&S'!$E$26)+BE$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BF$244,O.5!BF$255)*(1+'S&S'!$E$24)+SUM(O.5!BF$245,O.5!BF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BF$246,O.5!BF$257)*(1+'S&S'!$E$26)+BF$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BG$244,O.5!BG$255)*(1+'S&S'!$E$24)+SUM(O.5!BG$245,O.5!BG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BG$246,O.5!BG$257)*(1+'S&S'!$E$26)+BG$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BH$244,O.5!BH$255)*(1+'S&S'!$E$24)+SUM(O.5!BH$245,O.5!BH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BH$246,O.5!BH$257)*(1+'S&S'!$E$26)+BH$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BI$244,O.5!BI$255)*(1+'S&S'!$E$24)+SUM(O.5!BI$245,O.5!BI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BI$246,O.5!BI$257)*(1+'S&S'!$E$26)+BI$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BJ$244,O.5!BJ$255)*(1+'S&S'!$E$24)+SUM(O.5!BJ$245,O.5!BJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BJ$246,O.5!BJ$257)*(1+'S&S'!$E$26)+BJ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BK$244,O.5!BK$255)*(1+'S&S'!$E$24)+SUM(O.5!BK$245,O.5!BK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BK$246,O.5!BK$257)*(1+'S&S'!$E$26)+BK$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BL$244,O.5!BL$255)*(1+'S&S'!$E$24)+SUM(O.5!BL$245,O.5!BL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BL$246,O.5!BL$257)*(1+'S&S'!$E$26)+BL$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BM$244,O.5!BM$255)*(1+'S&S'!$E$24)+SUM(O.5!BM$245,O.5!BM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BM$246,O.5!BM$257)*(1+'S&S'!$E$26)+BM$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BN$244,O.5!BN$255)*(1+'S&S'!$E$24)+SUM(O.5!BN$245,O.5!BN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BN$246,O.5!BN$257)*(1+'S&S'!$E$26)+BN$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BO$244,O.5!BO$255)*(1+'S&S'!$E$24)+SUM(O.5!BO$245,O.5!BO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BO$246,O.5!BO$257)*(1+'S&S'!$E$26)+BO$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BP$244,O.5!BP$255)*(1+'S&S'!$E$24)+SUM(O.5!BP$245,O.5!BP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BP$246,O.5!BP$257)*(1+'S&S'!$E$26)+BP$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BQ$244,O.5!BQ$255)*(1+'S&S'!$E$24)+SUM(O.5!BQ$245,O.5!BQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BQ$246,O.5!BQ$257)*(1+'S&S'!$E$26)+BQ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BR$244,O.5!BR$255)*(1+'S&S'!$E$24)+SUM(O.5!BR$245,O.5!BR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BR$246,O.5!BR$257)*(1+'S&S'!$E$26)+BR$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BS$244,O.5!BS$255)*(1+'S&S'!$E$24)+SUM(O.5!BS$245,O.5!BS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BS$246,O.5!BS$257)*(1+'S&S'!$E$26)+BS$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BT$244,O.5!BT$255)*(1+'S&S'!$E$24)+SUM(O.5!BT$245,O.5!BT$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BT$246,O.5!BT$257)*(1+'S&S'!$E$26)+BT$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BU$244,O.5!BU$255)*(1+'S&S'!$E$24)+SUM(O.5!BU$245,O.5!BU$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BU$246,O.5!BU$257)*(1+'S&S'!$E$26)+BU$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BV$244,O.5!BV$255)*(1+'S&S'!$E$24)+SUM(O.5!BV$245,O.5!BV$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BV$246,O.5!BV$257)*(1+'S&S'!$E$26)+BV$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BW$244,O.5!BW$255)*(1+'S&S'!$E$24)+SUM(O.5!BW$245,O.5!BW$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BW$246,O.5!BW$257)*(1+'S&S'!$E$26)+BW$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BX$244,O.5!BX$255)*(1+'S&S'!$E$24)+SUM(O.5!BX$245,O.5!BX$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BX$246,O.5!BX$257)*(1+'S&S'!$E$26)+BX$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BY$244,O.5!BY$255)*(1+'S&S'!$E$24)+SUM(O.5!BY$245,O.5!BY$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BY$246,O.5!BY$257)*(1+'S&S'!$E$26)+BY$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!BZ$244,O.5!BZ$255)*(1+'S&S'!$E$24)+SUM(O.5!BZ$245,O.5!BZ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!BZ$246,O.5!BZ$257)*(1+'S&S'!$E$26)+BZ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!CA$244,O.5!CA$255)*(1+'S&S'!$E$24)+SUM(O.5!CA$245,O.5!CA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!CA$246,O.5!CA$257)*(1+'S&S'!$E$26)+CA$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!CB$244,O.5!CB$255)*(1+'S&S'!$E$24)+SUM(O.5!CB$245,O.5!CB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!CB$246,O.5!CB$257)*(1+'S&S'!$E$26)+CB$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!CC$244,O.5!CC$255)*(1+'S&S'!$E$24)+SUM(O.5!CC$245,O.5!CC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!CC$246,O.5!CC$257)*(1+'S&S'!$E$26)+CC$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!CD$244,O.5!CD$255)*(1+'S&S'!$E$24)+SUM(O.5!CD$245,O.5!CD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!CD$246,O.5!CD$257)*(1+'S&S'!$E$26)+CD$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!CE$244,O.5!CE$255)*(1+'S&S'!$E$24)+SUM(O.5!CE$245,O.5!CE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!CE$246,O.5!CE$257)*(1+'S&S'!$E$26)+CE$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!CF$244,O.5!CF$255)*(1+'S&S'!$E$24)+SUM(O.5!CF$245,O.5!CF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!CF$246,O.5!CF$257)*(1+'S&S'!$E$26)+CF$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!CG$244,O.5!CG$255)*(1+'S&S'!$E$24)+SUM(O.5!CG$245,O.5!CG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!CG$246,O.5!CG$257)*(1+'S&S'!$E$26)+CG$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!CH$244,O.5!CH$255)*(1+'S&S'!$E$24)+SUM(O.5!CH$245,O.5!CH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!CH$246,O.5!CH$257)*(1+'S&S'!$E$26)+CH$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!CI$244,O.5!CI$255)*(1+'S&S'!$E$24)+SUM(O.5!CI$245,O.5!CI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!CI$246,O.5!CI$257)*(1+'S&S'!$E$26)+CI$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!CJ$244,O.5!CJ$255)*(1+'S&S'!$E$24)+SUM(O.5!CJ$245,O.5!CJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!CJ$246,O.5!CJ$257)*(1+'S&S'!$E$26)+CJ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!CK$244,O.5!CK$255)*(1+'S&S'!$E$24)+SUM(O.5!CK$245,O.5!CK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!CK$246,O.5!CK$257)*(1+'S&S'!$E$26)+CK$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!CL$244,O.5!CL$255)*(1+'S&S'!$E$24)+SUM(O.5!CL$245,O.5!CL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!CL$246,O.5!CL$257)*(1+'S&S'!$E$26)+CL$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!CM$244,O.5!CM$255)*(1+'S&S'!$E$24)+SUM(O.5!CM$245,O.5!CM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!CM$246,O.5!CM$257)*(1+'S&S'!$E$26)+CM$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!CN$244,O.5!CN$255)*(1+'S&S'!$E$24)+SUM(O.5!CN$245,O.5!CN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!CN$246,O.5!CN$257)*(1+'S&S'!$E$26)+CN$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!CO$244,O.5!CO$255)*(1+'S&S'!$E$24)+SUM(O.5!CO$245,O.5!CO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!CO$246,O.5!CO$257)*(1+'S&S'!$E$26)+CO$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!CP$244,O.5!CP$255)*(1+'S&S'!$E$24)+SUM(O.5!CP$245,O.5!CP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!CP$246,O.5!CP$257)*(1+'S&S'!$E$26)+CP$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!CQ$244,O.5!CQ$255)*(1+'S&S'!$E$24)+SUM(O.5!CQ$245,O.5!CQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!CQ$246,O.5!CQ$257)*(1+'S&S'!$E$26)+CQ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!CR$244,O.5!CR$255)*(1+'S&S'!$E$24)+SUM(O.5!CR$245,O.5!CR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!CR$246,O.5!CR$257)*(1+'S&S'!$E$26)+CR$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.5!CS$244,O.5!CS$255)*(1+'S&S'!$E$24)+SUM(O.5!CS$245,O.5!CS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.5!CS$246,O.5!CS$257)*(1+'S&S'!$E$26)+CS$247*(1+'S&S'!$E$28)","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G299+NPV(G.Asm!$F$76,H299:INDEX(H299:CS299,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G299:CS299)","v":0},{"$f":"-SUM(O.5!G$244,O.5!G$255)*(1+'S&S'!$G$24)+SUM(O.5!G$245,O.5!G$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!G$246,O.5!G$257)*(1+'S&S'!$G$26)+G$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!H$244,O.5!H$255)*(1+'S&S'!$G$24)+SUM(O.5!H$245,O.5!H$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!H$246,O.5!H$257)*(1+'S&S'!$G$26)+H$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!I$244,O.5!I$255)*(1+'S&S'!$G$24)+SUM(O.5!I$245,O.5!I$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!I$246,O.5!I$257)*(1+'S&S'!$G$26)+I$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!J$244,O.5!J$255)*(1+'S&S'!$G$24)+SUM(O.5!J$245,O.5!J$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!J$246,O.5!J$257)*(1+'S&S'!$G$26)+J$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!K$244,O.5!K$255)*(1+'S&S'!$G$24)+SUM(O.5!K$245,O.5!K$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!K$246,O.5!K$257)*(1+'S&S'!$G$26)+K$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!L$244,O.5!L$255)*(1+'S&S'!$G$24)+SUM(O.5!L$245,O.5!L$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!L$246,O.5!L$257)*(1+'S&S'!$G$26)+L$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!M$244,O.5!M$255)*(1+'S&S'!$G$24)+SUM(O.5!M$245,O.5!M$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!M$246,O.5!M$257)*(1+'S&S'!$G$26)+M$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!N$244,O.5!N$255)*(1+'S&S'!$G$24)+SUM(O.5!N$245,O.5!N$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!N$246,O.5!N$257)*(1+'S&S'!$G$26)+N$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!O$244,O.5!O$255)*(1+'S&S'!$G$24)+SUM(O.5!O$245,O.5!O$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!O$246,O.5!O$257)*(1+'S&S'!$G$26)+O$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!P$244,O.5!P$255)*(1+'S&S'!$G$24)+SUM(O.5!P$245,O.5!P$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!P$246,O.5!P$257)*(1+'S&S'!$G$26)+P$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!Q$244,O.5!Q$255)*(1+'S&S'!$G$24)+SUM(O.5!Q$245,O.5!Q$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!Q$246,O.5!Q$257)*(1+'S&S'!$G$26)+Q$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!R$244,O.5!R$255)*(1+'S&S'!$G$24)+SUM(O.5!R$245,O.5!R$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!R$246,O.5!R$257)*(1+'S&S'!$G$26)+R$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!S$244,O.5!S$255)*(1+'S&S'!$G$24)+SUM(O.5!S$245,O.5!S$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!S$246,O.5!S$257)*(1+'S&S'!$G$26)+S$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!T$244,O.5!T$255)*(1+'S&S'!$G$24)+SUM(O.5!T$245,O.5!T$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!T$246,O.5!T$257)*(1+'S&S'!$G$26)+T$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!U$244,O.5!U$255)*(1+'S&S'!$G$24)+SUM(O.5!U$245,O.5!U$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!U$246,O.5!U$257)*(1+'S&S'!$G$26)+U$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!V$244,O.5!V$255)*(1+'S&S'!$G$24)+SUM(O.5!V$245,O.5!V$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!V$246,O.5!V$257)*(1+'S&S'!$G$26)+V$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!W$244,O.5!W$255)*(1+'S&S'!$G$24)+SUM(O.5!W$245,O.5!W$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!W$246,O.5!W$257)*(1+'S&S'!$G$26)+W$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!X$244,O.5!X$255)*(1+'S&S'!$G$24)+SUM(O.5!X$245,O.5!X$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!X$246,O.5!X$257)*(1+'S&S'!$G$26)+X$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!Y$244,O.5!Y$255)*(1+'S&S'!$G$24)+SUM(O.5!Y$245,O.5!Y$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!Y$246,O.5!Y$257)*(1+'S&S'!$G$26)+Y$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!Z$244,O.5!Z$255)*(1+'S&S'!$G$24)+SUM(O.5!Z$245,O.5!Z$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!Z$246,O.5!Z$257)*(1+'S&S'!$G$26)+Z$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AA$244,O.5!AA$255)*(1+'S&S'!$G$24)+SUM(O.5!AA$245,O.5!AA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AA$246,O.5!AA$257)*(1+'S&S'!$G$26)+AA$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AB$244,O.5!AB$255)*(1+'S&S'!$G$24)+SUM(O.5!AB$245,O.5!AB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AB$246,O.5!AB$257)*(1+'S&S'!$G$26)+AB$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AC$244,O.5!AC$255)*(1+'S&S'!$G$24)+SUM(O.5!AC$245,O.5!AC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AC$246,O.5!AC$257)*(1+'S&S'!$G$26)+AC$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AD$244,O.5!AD$255)*(1+'S&S'!$G$24)+SUM(O.5!AD$245,O.5!AD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AD$246,O.5!AD$257)*(1+'S&S'!$G$26)+AD$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AE$244,O.5!AE$255)*(1+'S&S'!$G$24)+SUM(O.5!AE$245,O.5!AE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AE$246,O.5!AE$257)*(1+'S&S'!$G$26)+AE$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AF$244,O.5!AF$255)*(1+'S&S'!$G$24)+SUM(O.5!AF$245,O.5!AF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AF$246,O.5!AF$257)*(1+'S&S'!$G$26)+AF$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AG$244,O.5!AG$255)*(1+'S&S'!$G$24)+SUM(O.5!AG$245,O.5!AG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AG$246,O.5!AG$257)*(1+'S&S'!$G$26)+AG$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AH$244,O.5!AH$255)*(1+'S&S'!$G$24)+SUM(O.5!AH$245,O.5!AH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AH$246,O.5!AH$257)*(1+'S&S'!$G$26)+AH$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AI$244,O.5!AI$255)*(1+'S&S'!$G$24)+SUM(O.5!AI$245,O.5!AI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AI$246,O.5!AI$257)*(1+'S&S'!$G$26)+AI$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AJ$244,O.5!AJ$255)*(1+'S&S'!$G$24)+SUM(O.5!AJ$245,O.5!AJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AJ$246,O.5!AJ$257)*(1+'S&S'!$G$26)+AJ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AK$244,O.5!AK$255)*(1+'S&S'!$G$24)+SUM(O.5!AK$245,O.5!AK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AK$246,O.5!AK$257)*(1+'S&S'!$G$26)+AK$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AL$244,O.5!AL$255)*(1+'S&S'!$G$24)+SUM(O.5!AL$245,O.5!AL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AL$246,O.5!AL$257)*(1+'S&S'!$G$26)+AL$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AM$244,O.5!AM$255)*(1+'S&S'!$G$24)+SUM(O.5!AM$245,O.5!AM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AM$246,O.5!AM$257)*(1+'S&S'!$G$26)+AM$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AN$244,O.5!AN$255)*(1+'S&S'!$G$24)+SUM(O.5!AN$245,O.5!AN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AN$246,O.5!AN$257)*(1+'S&S'!$G$26)+AN$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AO$244,O.5!AO$255)*(1+'S&S'!$G$24)+SUM(O.5!AO$245,O.5!AO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AO$246,O.5!AO$257)*(1+'S&S'!$G$26)+AO$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AP$244,O.5!AP$255)*(1+'S&S'!$G$24)+SUM(O.5!AP$245,O.5!AP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AP$246,O.5!AP$257)*(1+'S&S'!$G$26)+AP$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AQ$244,O.5!AQ$255)*(1+'S&S'!$G$24)+SUM(O.5!AQ$245,O.5!AQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AQ$246,O.5!AQ$257)*(1+'S&S'!$G$26)+AQ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AR$244,O.5!AR$255)*(1+'S&S'!$G$24)+SUM(O.5!AR$245,O.5!AR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AR$246,O.5!AR$257)*(1+'S&S'!$G$26)+AR$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AS$244,O.5!AS$255)*(1+'S&S'!$G$24)+SUM(O.5!AS$245,O.5!AS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AS$246,O.5!AS$257)*(1+'S&S'!$G$26)+AS$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AT$244,O.5!AT$255)*(1+'S&S'!$G$24)+SUM(O.5!AT$245,O.5!AT$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AT$246,O.5!AT$257)*(1+'S&S'!$G$26)+AT$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AU$244,O.5!AU$255)*(1+'S&S'!$G$24)+SUM(O.5!AU$245,O.5!AU$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AU$246,O.5!AU$257)*(1+'S&S'!$G$26)+AU$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AV$244,O.5!AV$255)*(1+'S&S'!$G$24)+SUM(O.5!AV$245,O.5!AV$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AV$246,O.5!AV$257)*(1+'S&S'!$G$26)+AV$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AW$244,O.5!AW$255)*(1+'S&S'!$G$24)+SUM(O.5!AW$245,O.5!AW$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AW$246,O.5!AW$257)*(1+'S&S'!$G$26)+AW$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AX$244,O.5!AX$255)*(1+'S&S'!$G$24)+SUM(O.5!AX$245,O.5!AX$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AX$246,O.5!AX$257)*(1+'S&S'!$G$26)+AX$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AY$244,O.5!AY$255)*(1+'S&S'!$G$24)+SUM(O.5!AY$245,O.5!AY$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AY$246,O.5!AY$257)*(1+'S&S'!$G$26)+AY$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!AZ$244,O.5!AZ$255)*(1+'S&S'!$G$24)+SUM(O.5!AZ$245,O.5!AZ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!AZ$246,O.5!AZ$257)*(1+'S&S'!$G$26)+AZ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BA$244,O.5!BA$255)*(1+'S&S'!$G$24)+SUM(O.5!BA$245,O.5!BA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BA$246,O.5!BA$257)*(1+'S&S'!$G$26)+BA$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BB$244,O.5!BB$255)*(1+'S&S'!$G$24)+SUM(O.5!BB$245,O.5!BB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BB$246,O.5!BB$257)*(1+'S&S'!$G$26)+BB$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BC$244,O.5!BC$255)*(1+'S&S'!$G$24)+SUM(O.5!BC$245,O.5!BC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BC$246,O.5!BC$257)*(1+'S&S'!$G$26)+BC$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BD$244,O.5!BD$255)*(1+'S&S'!$G$24)+SUM(O.5!BD$245,O.5!BD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BD$246,O.5!BD$257)*(1+'S&S'!$G$26)+BD$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BE$244,O.5!BE$255)*(1+'S&S'!$G$24)+SUM(O.5!BE$245,O.5!BE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BE$246,O.5!BE$257)*(1+'S&S'!$G$26)+BE$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BF$244,O.5!BF$255)*(1+'S&S'!$G$24)+SUM(O.5!BF$245,O.5!BF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BF$246,O.5!BF$257)*(1+'S&S'!$G$26)+BF$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BG$244,O.5!BG$255)*(1+'S&S'!$G$24)+SUM(O.5!BG$245,O.5!BG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BG$246,O.5!BG$257)*(1+'S&S'!$G$26)+BG$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BH$244,O.5!BH$255)*(1+'S&S'!$G$24)+SUM(O.5!BH$245,O.5!BH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BH$246,O.5!BH$257)*(1+'S&S'!$G$26)+BH$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BI$244,O.5!BI$255)*(1+'S&S'!$G$24)+SUM(O.5!BI$245,O.5!BI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BI$246,O.5!BI$257)*(1+'S&S'!$G$26)+BI$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BJ$244,O.5!BJ$255)*(1+'S&S'!$G$24)+SUM(O.5!BJ$245,O.5!BJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BJ$246,O.5!BJ$257)*(1+'S&S'!$G$26)+BJ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BK$244,O.5!BK$255)*(1+'S&S'!$G$24)+SUM(O.5!BK$245,O.5!BK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BK$246,O.5!BK$257)*(1+'S&S'!$G$26)+BK$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BL$244,O.5!BL$255)*(1+'S&S'!$G$24)+SUM(O.5!BL$245,O.5!BL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BL$246,O.5!BL$257)*(1+'S&S'!$G$26)+BL$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BM$244,O.5!BM$255)*(1+'S&S'!$G$24)+SUM(O.5!BM$245,O.5!BM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BM$246,O.5!BM$257)*(1+'S&S'!$G$26)+BM$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BN$244,O.5!BN$255)*(1+'S&S'!$G$24)+SUM(O.5!BN$245,O.5!BN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BN$246,O.5!BN$257)*(1+'S&S'!$G$26)+BN$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BO$244,O.5!BO$255)*(1+'S&S'!$G$24)+SUM(O.5!BO$245,O.5!BO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BO$246,O.5!BO$257)*(1+'S&S'!$G$26)+BO$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BP$244,O.5!BP$255)*(1+'S&S'!$G$24)+SUM(O.5!BP$245,O.5!BP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BP$246,O.5!BP$257)*(1+'S&S'!$G$26)+BP$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BQ$244,O.5!BQ$255)*(1+'S&S'!$G$24)+SUM(O.5!BQ$245,O.5!BQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BQ$246,O.5!BQ$257)*(1+'S&S'!$G$26)+BQ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BR$244,O.5!BR$255)*(1+'S&S'!$G$24)+SUM(O.5!BR$245,O.5!BR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BR$246,O.5!BR$257)*(1+'S&S'!$G$26)+BR$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BS$244,O.5!BS$255)*(1+'S&S'!$G$24)+SUM(O.5!BS$245,O.5!BS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BS$246,O.5!BS$257)*(1+'S&S'!$G$26)+BS$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BT$244,O.5!BT$255)*(1+'S&S'!$G$24)+SUM(O.5!BT$245,O.5!BT$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BT$246,O.5!BT$257)*(1+'S&S'!$G$26)+BT$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BU$244,O.5!BU$255)*(1+'S&S'!$G$24)+SUM(O.5!BU$245,O.5!BU$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BU$246,O.5!BU$257)*(1+'S&S'!$G$26)+BU$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BV$244,O.5!BV$255)*(1+'S&S'!$G$24)+SUM(O.5!BV$245,O.5!BV$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BV$246,O.5!BV$257)*(1+'S&S'!$G$26)+BV$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BW$244,O.5!BW$255)*(1+'S&S'!$G$24)+SUM(O.5!BW$245,O.5!BW$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BW$246,O.5!BW$257)*(1+'S&S'!$G$26)+BW$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BX$244,O.5!BX$255)*(1+'S&S'!$G$24)+SUM(O.5!BX$245,O.5!BX$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BX$246,O.5!BX$257)*(1+'S&S'!$G$26)+BX$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BY$244,O.5!BY$255)*(1+'S&S'!$G$24)+SUM(O.5!BY$245,O.5!BY$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BY$246,O.5!BY$257)*(1+'S&S'!$G$26)+BY$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!BZ$244,O.5!BZ$255)*(1+'S&S'!$G$24)+SUM(O.5!BZ$245,O.5!BZ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!BZ$246,O.5!BZ$257)*(1+'S&S'!$G$26)+BZ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!CA$244,O.5!CA$255)*(1+'S&S'!$G$24)+SUM(O.5!CA$245,O.5!CA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!CA$246,O.5!CA$257)*(1+'S&S'!$G$26)+CA$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!CB$244,O.5!CB$255)*(1+'S&S'!$G$24)+SUM(O.5!CB$245,O.5!CB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!CB$246,O.5!CB$257)*(1+'S&S'!$G$26)+CB$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!CC$244,O.5!CC$255)*(1+'S&S'!$G$24)+SUM(O.5!CC$245,O.5!CC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!CC$246,O.5!CC$257)*(1+'S&S'!$G$26)+CC$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!CD$244,O.5!CD$255)*(1+'S&S'!$G$24)+SUM(O.5!CD$245,O.5!CD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!CD$246,O.5!CD$257)*(1+'S&S'!$G$26)+CD$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!CE$244,O.5!CE$255)*(1+'S&S'!$G$24)+SUM(O.5!CE$245,O.5!CE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!CE$246,O.5!CE$257)*(1+'S&S'!$G$26)+CE$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!CF$244,O.5!CF$255)*(1+'S&S'!$G$24)+SUM(O.5!CF$245,O.5!CF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!CF$246,O.5!CF$257)*(1+'S&S'!$G$26)+CF$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!CG$244,O.5!CG$255)*(1+'S&S'!$G$24)+SUM(O.5!CG$245,O.5!CG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!CG$246,O.5!CG$257)*(1+'S&S'!$G$26)+CG$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!CH$244,O.5!CH$255)*(1+'S&S'!$G$24)+SUM(O.5!CH$245,O.5!CH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!CH$246,O.5!CH$257)*(1+'S&S'!$G$26)+CH$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!CI$244,O.5!CI$255)*(1+'S&S'!$G$24)+SUM(O.5!CI$245,O.5!CI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!CI$246,O.5!CI$257)*(1+'S&S'!$G$26)+CI$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!CJ$244,O.5!CJ$255)*(1+'S&S'!$G$24)+SUM(O.5!CJ$245,O.5!CJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!CJ$246,O.5!CJ$257)*(1+'S&S'!$G$26)+CJ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!CK$244,O.5!CK$255)*(1+'S&S'!$G$24)+SUM(O.5!CK$245,O.5!CK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!CK$246,O.5!CK$257)*(1+'S&S'!$G$26)+CK$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!CL$244,O.5!CL$255)*(1+'S&S'!$G$24)+SUM(O.5!CL$245,O.5!CL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!CL$246,O.5!CL$257)*(1+'S&S'!$G$26)+CL$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!CM$244,O.5!CM$255)*(1+'S&S'!$G$24)+SUM(O.5!CM$245,O.5!CM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!CM$246,O.5!CM$257)*(1+'S&S'!$G$26)+CM$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!CN$244,O.5!CN$255)*(1+'S&S'!$G$24)+SUM(O.5!CN$245,O.5!CN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!CN$246,O.5!CN$257)*(1+'S&S'!$G$26)+CN$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!CO$244,O.5!CO$255)*(1+'S&S'!$G$24)+SUM(O.5!CO$245,O.5!CO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!CO$246,O.5!CO$257)*(1+'S&S'!$G$26)+CO$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!CP$244,O.5!CP$255)*(1+'S&S'!$G$24)+SUM(O.5!CP$245,O.5!CP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!CP$246,O.5!CP$257)*(1+'S&S'!$G$26)+CP$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!CQ$244,O.5!CQ$255)*(1+'S&S'!$G$24)+SUM(O.5!CQ$245,O.5!CQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!CQ$246,O.5!CQ$257)*(1+'S&S'!$G$26)+CQ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!CR$244,O.5!CR$255)*(1+'S&S'!$G$24)+SUM(O.5!CR$245,O.5!CR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!CR$246,O.5!CR$257)*(1+'S&S'!$G$26)+CR$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.5!CS$244,O.5!CS$255)*(1+'S&S'!$G$24)+SUM(O.5!CS$245,O.5!CS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.5!CS$246,O.5!CS$257)*(1+'S&S'!$G$26)+CS$247*(1+'S&S'!$G$28)","v":0}]
[]
[null,null,"Cost-effectiveness analysis with monetary evaluation of externalities"]
[null,null,"Pesimistic scenario",null,{"$f":"G302+NPV(G.Asm!$F$76,H302:INDEX(H302:CS302,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G302:CS302)","v":0},{"$f":"-SUM(O.5!G$244,O.5!G$255)*(1+'S&S'!$E$61)+SUM(O.5!G$245,O.5!G$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!G$246,O.5!G$257)*(1+'S&S'!$E$63)+G$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!H$244,O.5!H$255)*(1+'S&S'!$E$61)+SUM(O.5!H$245,O.5!H$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!H$246,O.5!H$257)*(1+'S&S'!$E$63)+H$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!I$244,O.5!I$255)*(1+'S&S'!$E$61)+SUM(O.5!I$245,O.5!I$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!I$246,O.5!I$257)*(1+'S&S'!$E$63)+I$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!J$244,O.5!J$255)*(1+'S&S'!$E$61)+SUM(O.5!J$245,O.5!J$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!J$246,O.5!J$257)*(1+'S&S'!$E$63)+J$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!K$244,O.5!K$255)*(1+'S&S'!$E$61)+SUM(O.5!K$245,O.5!K$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!K$246,O.5!K$257)*(1+'S&S'!$E$63)+K$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!L$244,O.5!L$255)*(1+'S&S'!$E$61)+SUM(O.5!L$245,O.5!L$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!L$246,O.5!L$257)*(1+'S&S'!$E$63)+L$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!M$244,O.5!M$255)*(1+'S&S'!$E$61)+SUM(O.5!M$245,O.5!M$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!M$246,O.5!M$257)*(1+'S&S'!$E$63)+M$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!N$244,O.5!N$255)*(1+'S&S'!$E$61)+SUM(O.5!N$245,O.5!N$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!N$246,O.5!N$257)*(1+'S&S'!$E$63)+N$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!O$244,O.5!O$255)*(1+'S&S'!$E$61)+SUM(O.5!O$245,O.5!O$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!O$246,O.5!O$257)*(1+'S&S'!$E$63)+O$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!P$244,O.5!P$255)*(1+'S&S'!$E$61)+SUM(O.5!P$245,O.5!P$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!P$246,O.5!P$257)*(1+'S&S'!$E$63)+P$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!Q$244,O.5!Q$255)*(1+'S&S'!$E$61)+SUM(O.5!Q$245,O.5!Q$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!Q$246,O.5!Q$257)*(1+'S&S'!$E$63)+Q$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!R$244,O.5!R$255)*(1+'S&S'!$E$61)+SUM(O.5!R$245,O.5!R$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!R$246,O.5!R$257)*(1+'S&S'!$E$63)+R$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!S$244,O.5!S$255)*(1+'S&S'!$E$61)+SUM(O.5!S$245,O.5!S$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!S$246,O.5!S$257)*(1+'S&S'!$E$63)+S$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!T$244,O.5!T$255)*(1+'S&S'!$E$61)+SUM(O.5!T$245,O.5!T$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!T$246,O.5!T$257)*(1+'S&S'!$E$63)+T$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!U$244,O.5!U$255)*(1+'S&S'!$E$61)+SUM(O.5!U$245,O.5!U$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!U$246,O.5!U$257)*(1+'S&S'!$E$63)+U$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!V$244,O.5!V$255)*(1+'S&S'!$E$61)+SUM(O.5!V$245,O.5!V$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!V$246,O.5!V$257)*(1+'S&S'!$E$63)+V$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!W$244,O.5!W$255)*(1+'S&S'!$E$61)+SUM(O.5!W$245,O.5!W$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!W$246,O.5!W$257)*(1+'S&S'!$E$63)+W$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!X$244,O.5!X$255)*(1+'S&S'!$E$61)+SUM(O.5!X$245,O.5!X$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!X$246,O.5!X$257)*(1+'S&S'!$E$63)+X$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!Y$244,O.5!Y$255)*(1+'S&S'!$E$61)+SUM(O.5!Y$245,O.5!Y$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!Y$246,O.5!Y$257)*(1+'S&S'!$E$63)+Y$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!Z$244,O.5!Z$255)*(1+'S&S'!$E$61)+SUM(O.5!Z$245,O.5!Z$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!Z$246,O.5!Z$257)*(1+'S&S'!$E$63)+Z$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AA$244,O.5!AA$255)*(1+'S&S'!$E$61)+SUM(O.5!AA$245,O.5!AA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AA$246,O.5!AA$257)*(1+'S&S'!$E$63)+AA$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AB$244,O.5!AB$255)*(1+'S&S'!$E$61)+SUM(O.5!AB$245,O.5!AB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AB$246,O.5!AB$257)*(1+'S&S'!$E$63)+AB$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AC$244,O.5!AC$255)*(1+'S&S'!$E$61)+SUM(O.5!AC$245,O.5!AC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AC$246,O.5!AC$257)*(1+'S&S'!$E$63)+AC$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AD$244,O.5!AD$255)*(1+'S&S'!$E$61)+SUM(O.5!AD$245,O.5!AD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AD$246,O.5!AD$257)*(1+'S&S'!$E$63)+AD$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AE$244,O.5!AE$255)*(1+'S&S'!$E$61)+SUM(O.5!AE$245,O.5!AE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AE$246,O.5!AE$257)*(1+'S&S'!$E$63)+AE$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AF$244,O.5!AF$255)*(1+'S&S'!$E$61)+SUM(O.5!AF$245,O.5!AF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AF$246,O.5!AF$257)*(1+'S&S'!$E$63)+AF$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AG$244,O.5!AG$255)*(1+'S&S'!$E$61)+SUM(O.5!AG$245,O.5!AG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AG$246,O.5!AG$257)*(1+'S&S'!$E$63)+AG$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AH$244,O.5!AH$255)*(1+'S&S'!$E$61)+SUM(O.5!AH$245,O.5!AH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AH$246,O.5!AH$257)*(1+'S&S'!$E$63)+AH$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AI$244,O.5!AI$255)*(1+'S&S'!$E$61)+SUM(O.5!AI$245,O.5!AI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AI$246,O.5!AI$257)*(1+'S&S'!$E$63)+AI$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AJ$244,O.5!AJ$255)*(1+'S&S'!$E$61)+SUM(O.5!AJ$245,O.5!AJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AJ$246,O.5!AJ$257)*(1+'S&S'!$E$63)+AJ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AK$244,O.5!AK$255)*(1+'S&S'!$E$61)+SUM(O.5!AK$245,O.5!AK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AK$246,O.5!AK$257)*(1+'S&S'!$E$63)+AK$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AL$244,O.5!AL$255)*(1+'S&S'!$E$61)+SUM(O.5!AL$245,O.5!AL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AL$246,O.5!AL$257)*(1+'S&S'!$E$63)+AL$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AM$244,O.5!AM$255)*(1+'S&S'!$E$61)+SUM(O.5!AM$245,O.5!AM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AM$246,O.5!AM$257)*(1+'S&S'!$E$63)+AM$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AN$244,O.5!AN$255)*(1+'S&S'!$E$61)+SUM(O.5!AN$245,O.5!AN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AN$246,O.5!AN$257)*(1+'S&S'!$E$63)+AN$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AO$244,O.5!AO$255)*(1+'S&S'!$E$61)+SUM(O.5!AO$245,O.5!AO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AO$246,O.5!AO$257)*(1+'S&S'!$E$63)+AO$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AP$244,O.5!AP$255)*(1+'S&S'!$E$61)+SUM(O.5!AP$245,O.5!AP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AP$246,O.5!AP$257)*(1+'S&S'!$E$63)+AP$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AQ$244,O.5!AQ$255)*(1+'S&S'!$E$61)+SUM(O.5!AQ$245,O.5!AQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AQ$246,O.5!AQ$257)*(1+'S&S'!$E$63)+AQ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AR$244,O.5!AR$255)*(1+'S&S'!$E$61)+SUM(O.5!AR$245,O.5!AR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AR$246,O.5!AR$257)*(1+'S&S'!$E$63)+AR$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AS$244,O.5!AS$255)*(1+'S&S'!$E$61)+SUM(O.5!AS$245,O.5!AS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AS$246,O.5!AS$257)*(1+'S&S'!$E$63)+AS$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AT$244,O.5!AT$255)*(1+'S&S'!$E$61)+SUM(O.5!AT$245,O.5!AT$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AT$246,O.5!AT$257)*(1+'S&S'!$E$63)+AT$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AU$244,O.5!AU$255)*(1+'S&S'!$E$61)+SUM(O.5!AU$245,O.5!AU$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AU$246,O.5!AU$257)*(1+'S&S'!$E$63)+AU$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AV$244,O.5!AV$255)*(1+'S&S'!$E$61)+SUM(O.5!AV$245,O.5!AV$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AV$246,O.5!AV$257)*(1+'S&S'!$E$63)+AV$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AW$244,O.5!AW$255)*(1+'S&S'!$E$61)+SUM(O.5!AW$245,O.5!AW$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AW$246,O.5!AW$257)*(1+'S&S'!$E$63)+AW$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AX$244,O.5!AX$255)*(1+'S&S'!$E$61)+SUM(O.5!AX$245,O.5!AX$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AX$246,O.5!AX$257)*(1+'S&S'!$E$63)+AX$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AY$244,O.5!AY$255)*(1+'S&S'!$E$61)+SUM(O.5!AY$245,O.5!AY$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AY$246,O.5!AY$257)*(1+'S&S'!$E$63)+AY$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!AZ$244,O.5!AZ$255)*(1+'S&S'!$E$61)+SUM(O.5!AZ$245,O.5!AZ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!AZ$246,O.5!AZ$257)*(1+'S&S'!$E$63)+AZ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BA$244,O.5!BA$255)*(1+'S&S'!$E$61)+SUM(O.5!BA$245,O.5!BA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BA$246,O.5!BA$257)*(1+'S&S'!$E$63)+BA$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BB$244,O.5!BB$255)*(1+'S&S'!$E$61)+SUM(O.5!BB$245,O.5!BB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BB$246,O.5!BB$257)*(1+'S&S'!$E$63)+BB$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BC$244,O.5!BC$255)*(1+'S&S'!$E$61)+SUM(O.5!BC$245,O.5!BC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BC$246,O.5!BC$257)*(1+'S&S'!$E$63)+BC$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BD$244,O.5!BD$255)*(1+'S&S'!$E$61)+SUM(O.5!BD$245,O.5!BD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BD$246,O.5!BD$257)*(1+'S&S'!$E$63)+BD$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BE$244,O.5!BE$255)*(1+'S&S'!$E$61)+SUM(O.5!BE$245,O.5!BE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BE$246,O.5!BE$257)*(1+'S&S'!$E$63)+BE$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BF$244,O.5!BF$255)*(1+'S&S'!$E$61)+SUM(O.5!BF$245,O.5!BF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BF$246,O.5!BF$257)*(1+'S&S'!$E$63)+BF$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BG$244,O.5!BG$255)*(1+'S&S'!$E$61)+SUM(O.5!BG$245,O.5!BG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BG$246,O.5!BG$257)*(1+'S&S'!$E$63)+BG$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BH$244,O.5!BH$255)*(1+'S&S'!$E$61)+SUM(O.5!BH$245,O.5!BH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BH$246,O.5!BH$257)*(1+'S&S'!$E$63)+BH$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BI$244,O.5!BI$255)*(1+'S&S'!$E$61)+SUM(O.5!BI$245,O.5!BI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BI$246,O.5!BI$257)*(1+'S&S'!$E$63)+BI$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BJ$244,O.5!BJ$255)*(1+'S&S'!$E$61)+SUM(O.5!BJ$245,O.5!BJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BJ$246,O.5!BJ$257)*(1+'S&S'!$E$63)+BJ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BK$244,O.5!BK$255)*(1+'S&S'!$E$61)+SUM(O.5!BK$245,O.5!BK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BK$246,O.5!BK$257)*(1+'S&S'!$E$63)+BK$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BL$244,O.5!BL$255)*(1+'S&S'!$E$61)+SUM(O.5!BL$245,O.5!BL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BL$246,O.5!BL$257)*(1+'S&S'!$E$63)+BL$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BM$244,O.5!BM$255)*(1+'S&S'!$E$61)+SUM(O.5!BM$245,O.5!BM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BM$246,O.5!BM$257)*(1+'S&S'!$E$63)+BM$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BN$244,O.5!BN$255)*(1+'S&S'!$E$61)+SUM(O.5!BN$245,O.5!BN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BN$246,O.5!BN$257)*(1+'S&S'!$E$63)+BN$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BO$244,O.5!BO$255)*(1+'S&S'!$E$61)+SUM(O.5!BO$245,O.5!BO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BO$246,O.5!BO$257)*(1+'S&S'!$E$63)+BO$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BP$244,O.5!BP$255)*(1+'S&S'!$E$61)+SUM(O.5!BP$245,O.5!BP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BP$246,O.5!BP$257)*(1+'S&S'!$E$63)+BP$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BQ$244,O.5!BQ$255)*(1+'S&S'!$E$61)+SUM(O.5!BQ$245,O.5!BQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BQ$246,O.5!BQ$257)*(1+'S&S'!$E$63)+BQ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BR$244,O.5!BR$255)*(1+'S&S'!$E$61)+SUM(O.5!BR$245,O.5!BR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BR$246,O.5!BR$257)*(1+'S&S'!$E$63)+BR$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BS$244,O.5!BS$255)*(1+'S&S'!$E$61)+SUM(O.5!BS$245,O.5!BS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BS$246,O.5!BS$257)*(1+'S&S'!$E$63)+BS$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BT$244,O.5!BT$255)*(1+'S&S'!$E$61)+SUM(O.5!BT$245,O.5!BT$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BT$246,O.5!BT$257)*(1+'S&S'!$E$63)+BT$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BU$244,O.5!BU$255)*(1+'S&S'!$E$61)+SUM(O.5!BU$245,O.5!BU$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BU$246,O.5!BU$257)*(1+'S&S'!$E$63)+BU$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BV$244,O.5!BV$255)*(1+'S&S'!$E$61)+SUM(O.5!BV$245,O.5!BV$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BV$246,O.5!BV$257)*(1+'S&S'!$E$63)+BV$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BW$244,O.5!BW$255)*(1+'S&S'!$E$61)+SUM(O.5!BW$245,O.5!BW$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BW$246,O.5!BW$257)*(1+'S&S'!$E$63)+BW$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BX$244,O.5!BX$255)*(1+'S&S'!$E$61)+SUM(O.5!BX$245,O.5!BX$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BX$246,O.5!BX$257)*(1+'S&S'!$E$63)+BX$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BY$244,O.5!BY$255)*(1+'S&S'!$E$61)+SUM(O.5!BY$245,O.5!BY$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BY$246,O.5!BY$257)*(1+'S&S'!$E$63)+BY$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!BZ$244,O.5!BZ$255)*(1+'S&S'!$E$61)+SUM(O.5!BZ$245,O.5!BZ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!BZ$246,O.5!BZ$257)*(1+'S&S'!$E$63)+BZ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!CA$244,O.5!CA$255)*(1+'S&S'!$E$61)+SUM(O.5!CA$245,O.5!CA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!CA$246,O.5!CA$257)*(1+'S&S'!$E$63)+CA$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!CB$244,O.5!CB$255)*(1+'S&S'!$E$61)+SUM(O.5!CB$245,O.5!CB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!CB$246,O.5!CB$257)*(1+'S&S'!$E$63)+CB$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!CC$244,O.5!CC$255)*(1+'S&S'!$E$61)+SUM(O.5!CC$245,O.5!CC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!CC$246,O.5!CC$257)*(1+'S&S'!$E$63)+CC$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!CD$244,O.5!CD$255)*(1+'S&S'!$E$61)+SUM(O.5!CD$245,O.5!CD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!CD$246,O.5!CD$257)*(1+'S&S'!$E$63)+CD$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!CE$244,O.5!CE$255)*(1+'S&S'!$E$61)+SUM(O.5!CE$245,O.5!CE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!CE$246,O.5!CE$257)*(1+'S&S'!$E$63)+CE$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!CF$244,O.5!CF$255)*(1+'S&S'!$E$61)+SUM(O.5!CF$245,O.5!CF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!CF$246,O.5!CF$257)*(1+'S&S'!$E$63)+CF$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!CG$244,O.5!CG$255)*(1+'S&S'!$E$61)+SUM(O.5!CG$245,O.5!CG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!CG$246,O.5!CG$257)*(1+'S&S'!$E$63)+CG$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!CH$244,O.5!CH$255)*(1+'S&S'!$E$61)+SUM(O.5!CH$245,O.5!CH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!CH$246,O.5!CH$257)*(1+'S&S'!$E$63)+CH$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!CI$244,O.5!CI$255)*(1+'S&S'!$E$61)+SUM(O.5!CI$245,O.5!CI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!CI$246,O.5!CI$257)*(1+'S&S'!$E$63)+CI$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!CJ$244,O.5!CJ$255)*(1+'S&S'!$E$61)+SUM(O.5!CJ$245,O.5!CJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!CJ$246,O.5!CJ$257)*(1+'S&S'!$E$63)+CJ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!CK$244,O.5!CK$255)*(1+'S&S'!$E$61)+SUM(O.5!CK$245,O.5!CK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!CK$246,O.5!CK$257)*(1+'S&S'!$E$63)+CK$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!CL$244,O.5!CL$255)*(1+'S&S'!$E$61)+SUM(O.5!CL$245,O.5!CL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!CL$246,O.5!CL$257)*(1+'S&S'!$E$63)+CL$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!CM$244,O.5!CM$255)*(1+'S&S'!$E$61)+SUM(O.5!CM$245,O.5!CM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!CM$246,O.5!CM$257)*(1+'S&S'!$E$63)+CM$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!CN$244,O.5!CN$255)*(1+'S&S'!$E$61)+SUM(O.5!CN$245,O.5!CN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!CN$246,O.5!CN$257)*(1+'S&S'!$E$63)+CN$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!CO$244,O.5!CO$255)*(1+'S&S'!$E$61)+SUM(O.5!CO$245,O.5!CO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!CO$246,O.5!CO$257)*(1+'S&S'!$E$63)+CO$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!CP$244,O.5!CP$255)*(1+'S&S'!$E$61)+SUM(O.5!CP$245,O.5!CP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!CP$246,O.5!CP$257)*(1+'S&S'!$E$63)+CP$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!CQ$244,O.5!CQ$255)*(1+'S&S'!$E$61)+SUM(O.5!CQ$245,O.5!CQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!CQ$246,O.5!CQ$257)*(1+'S&S'!$E$63)+CQ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!CR$244,O.5!CR$255)*(1+'S&S'!$E$61)+SUM(O.5!CR$245,O.5!CR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!CR$246,O.5!CR$257)*(1+'S&S'!$E$63)+CR$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.5!CS$244,O.5!CS$255)*(1+'S&S'!$E$61)+SUM(O.5!CS$245,O.5!CS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.5!CS$246,O.5!CS$257)*(1+'S&S'!$E$63)+CS$247*(1+'S&S'!$E$65)","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G303+NPV(G.Asm!$F$76,H303:INDEX(H303:CS303,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G303:CS303)","v":0},{"$f":"-SUM(O.5!G$244,O.5!G$255)*(1+'S&S'!$G$61)+SUM(O.5!G$245,O.5!G$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!G$246,O.5!G$257)*(1+'S&S'!$G$63)+G$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!H$244,O.5!H$255)*(1+'S&S'!$G$61)+SUM(O.5!H$245,O.5!H$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!H$246,O.5!H$257)*(1+'S&S'!$G$63)+H$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!I$244,O.5!I$255)*(1+'S&S'!$G$61)+SUM(O.5!I$245,O.5!I$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!I$246,O.5!I$257)*(1+'S&S'!$G$63)+I$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!J$244,O.5!J$255)*(1+'S&S'!$G$61)+SUM(O.5!J$245,O.5!J$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!J$246,O.5!J$257)*(1+'S&S'!$G$63)+J$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!K$244,O.5!K$255)*(1+'S&S'!$G$61)+SUM(O.5!K$245,O.5!K$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!K$246,O.5!K$257)*(1+'S&S'!$G$63)+K$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!L$244,O.5!L$255)*(1+'S&S'!$G$61)+SUM(O.5!L$245,O.5!L$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!L$246,O.5!L$257)*(1+'S&S'!$G$63)+L$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!M$244,O.5!M$255)*(1+'S&S'!$G$61)+SUM(O.5!M$245,O.5!M$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!M$246,O.5!M$257)*(1+'S&S'!$G$63)+M$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!N$244,O.5!N$255)*(1+'S&S'!$G$61)+SUM(O.5!N$245,O.5!N$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!N$246,O.5!N$257)*(1+'S&S'!$G$63)+N$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!O$244,O.5!O$255)*(1+'S&S'!$G$61)+SUM(O.5!O$245,O.5!O$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!O$246,O.5!O$257)*(1+'S&S'!$G$63)+O$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!P$244,O.5!P$255)*(1+'S&S'!$G$61)+SUM(O.5!P$245,O.5!P$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!P$246,O.5!P$257)*(1+'S&S'!$G$63)+P$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!Q$244,O.5!Q$255)*(1+'S&S'!$G$61)+SUM(O.5!Q$245,O.5!Q$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!Q$246,O.5!Q$257)*(1+'S&S'!$G$63)+Q$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!R$244,O.5!R$255)*(1+'S&S'!$G$61)+SUM(O.5!R$245,O.5!R$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!R$246,O.5!R$257)*(1+'S&S'!$G$63)+R$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!S$244,O.5!S$255)*(1+'S&S'!$G$61)+SUM(O.5!S$245,O.5!S$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!S$246,O.5!S$257)*(1+'S&S'!$G$63)+S$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!T$244,O.5!T$255)*(1+'S&S'!$G$61)+SUM(O.5!T$245,O.5!T$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!T$246,O.5!T$257)*(1+'S&S'!$G$63)+T$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!U$244,O.5!U$255)*(1+'S&S'!$G$61)+SUM(O.5!U$245,O.5!U$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!U$246,O.5!U$257)*(1+'S&S'!$G$63)+U$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!V$244,O.5!V$255)*(1+'S&S'!$G$61)+SUM(O.5!V$245,O.5!V$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!V$246,O.5!V$257)*(1+'S&S'!$G$63)+V$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!W$244,O.5!W$255)*(1+'S&S'!$G$61)+SUM(O.5!W$245,O.5!W$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!W$246,O.5!W$257)*(1+'S&S'!$G$63)+W$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!X$244,O.5!X$255)*(1+'S&S'!$G$61)+SUM(O.5!X$245,O.5!X$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!X$246,O.5!X$257)*(1+'S&S'!$G$63)+X$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!Y$244,O.5!Y$255)*(1+'S&S'!$G$61)+SUM(O.5!Y$245,O.5!Y$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!Y$246,O.5!Y$257)*(1+'S&S'!$G$63)+Y$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!Z$244,O.5!Z$255)*(1+'S&S'!$G$61)+SUM(O.5!Z$245,O.5!Z$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!Z$246,O.5!Z$257)*(1+'S&S'!$G$63)+Z$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AA$244,O.5!AA$255)*(1+'S&S'!$G$61)+SUM(O.5!AA$245,O.5!AA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AA$246,O.5!AA$257)*(1+'S&S'!$G$63)+AA$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AB$244,O.5!AB$255)*(1+'S&S'!$G$61)+SUM(O.5!AB$245,O.5!AB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AB$246,O.5!AB$257)*(1+'S&S'!$G$63)+AB$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AC$244,O.5!AC$255)*(1+'S&S'!$G$61)+SUM(O.5!AC$245,O.5!AC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AC$246,O.5!AC$257)*(1+'S&S'!$G$63)+AC$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AD$244,O.5!AD$255)*(1+'S&S'!$G$61)+SUM(O.5!AD$245,O.5!AD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AD$246,O.5!AD$257)*(1+'S&S'!$G$63)+AD$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AE$244,O.5!AE$255)*(1+'S&S'!$G$61)+SUM(O.5!AE$245,O.5!AE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AE$246,O.5!AE$257)*(1+'S&S'!$G$63)+AE$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AF$244,O.5!AF$255)*(1+'S&S'!$G$61)+SUM(O.5!AF$245,O.5!AF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AF$246,O.5!AF$257)*(1+'S&S'!$G$63)+AF$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AG$244,O.5!AG$255)*(1+'S&S'!$G$61)+SUM(O.5!AG$245,O.5!AG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AG$246,O.5!AG$257)*(1+'S&S'!$G$63)+AG$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AH$244,O.5!AH$255)*(1+'S&S'!$G$61)+SUM(O.5!AH$245,O.5!AH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AH$246,O.5!AH$257)*(1+'S&S'!$G$63)+AH$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AI$244,O.5!AI$255)*(1+'S&S'!$G$61)+SUM(O.5!AI$245,O.5!AI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AI$246,O.5!AI$257)*(1+'S&S'!$G$63)+AI$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AJ$244,O.5!AJ$255)*(1+'S&S'!$G$61)+SUM(O.5!AJ$245,O.5!AJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AJ$246,O.5!AJ$257)*(1+'S&S'!$G$63)+AJ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AK$244,O.5!AK$255)*(1+'S&S'!$G$61)+SUM(O.5!AK$245,O.5!AK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AK$246,O.5!AK$257)*(1+'S&S'!$G$63)+AK$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AL$244,O.5!AL$255)*(1+'S&S'!$G$61)+SUM(O.5!AL$245,O.5!AL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AL$246,O.5!AL$257)*(1+'S&S'!$G$63)+AL$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AM$244,O.5!AM$255)*(1+'S&S'!$G$61)+SUM(O.5!AM$245,O.5!AM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AM$246,O.5!AM$257)*(1+'S&S'!$G$63)+AM$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AN$244,O.5!AN$255)*(1+'S&S'!$G$61)+SUM(O.5!AN$245,O.5!AN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AN$246,O.5!AN$257)*(1+'S&S'!$G$63)+AN$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AO$244,O.5!AO$255)*(1+'S&S'!$G$61)+SUM(O.5!AO$245,O.5!AO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AO$246,O.5!AO$257)*(1+'S&S'!$G$63)+AO$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AP$244,O.5!AP$255)*(1+'S&S'!$G$61)+SUM(O.5!AP$245,O.5!AP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AP$246,O.5!AP$257)*(1+'S&S'!$G$63)+AP$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AQ$244,O.5!AQ$255)*(1+'S&S'!$G$61)+SUM(O.5!AQ$245,O.5!AQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AQ$246,O.5!AQ$257)*(1+'S&S'!$G$63)+AQ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AR$244,O.5!AR$255)*(1+'S&S'!$G$61)+SUM(O.5!AR$245,O.5!AR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AR$246,O.5!AR$257)*(1+'S&S'!$G$63)+AR$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AS$244,O.5!AS$255)*(1+'S&S'!$G$61)+SUM(O.5!AS$245,O.5!AS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AS$246,O.5!AS$257)*(1+'S&S'!$G$63)+AS$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AT$244,O.5!AT$255)*(1+'S&S'!$G$61)+SUM(O.5!AT$245,O.5!AT$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AT$246,O.5!AT$257)*(1+'S&S'!$G$63)+AT$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AU$244,O.5!AU$255)*(1+'S&S'!$G$61)+SUM(O.5!AU$245,O.5!AU$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AU$246,O.5!AU$257)*(1+'S&S'!$G$63)+AU$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AV$244,O.5!AV$255)*(1+'S&S'!$G$61)+SUM(O.5!AV$245,O.5!AV$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AV$246,O.5!AV$257)*(1+'S&S'!$G$63)+AV$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AW$244,O.5!AW$255)*(1+'S&S'!$G$61)+SUM(O.5!AW$245,O.5!AW$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AW$246,O.5!AW$257)*(1+'S&S'!$G$63)+AW$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AX$244,O.5!AX$255)*(1+'S&S'!$G$61)+SUM(O.5!AX$245,O.5!AX$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AX$246,O.5!AX$257)*(1+'S&S'!$G$63)+AX$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AY$244,O.5!AY$255)*(1+'S&S'!$G$61)+SUM(O.5!AY$245,O.5!AY$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AY$246,O.5!AY$257)*(1+'S&S'!$G$63)+AY$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!AZ$244,O.5!AZ$255)*(1+'S&S'!$G$61)+SUM(O.5!AZ$245,O.5!AZ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!AZ$246,O.5!AZ$257)*(1+'S&S'!$G$63)+AZ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BA$244,O.5!BA$255)*(1+'S&S'!$G$61)+SUM(O.5!BA$245,O.5!BA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BA$246,O.5!BA$257)*(1+'S&S'!$G$63)+BA$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BB$244,O.5!BB$255)*(1+'S&S'!$G$61)+SUM(O.5!BB$245,O.5!BB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BB$246,O.5!BB$257)*(1+'S&S'!$G$63)+BB$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BC$244,O.5!BC$255)*(1+'S&S'!$G$61)+SUM(O.5!BC$245,O.5!BC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BC$246,O.5!BC$257)*(1+'S&S'!$G$63)+BC$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BD$244,O.5!BD$255)*(1+'S&S'!$G$61)+SUM(O.5!BD$245,O.5!BD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BD$246,O.5!BD$257)*(1+'S&S'!$G$63)+BD$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BE$244,O.5!BE$255)*(1+'S&S'!$G$61)+SUM(O.5!BE$245,O.5!BE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BE$246,O.5!BE$257)*(1+'S&S'!$G$63)+BE$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BF$244,O.5!BF$255)*(1+'S&S'!$G$61)+SUM(O.5!BF$245,O.5!BF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BF$246,O.5!BF$257)*(1+'S&S'!$G$63)+BF$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BG$244,O.5!BG$255)*(1+'S&S'!$G$61)+SUM(O.5!BG$245,O.5!BG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BG$246,O.5!BG$257)*(1+'S&S'!$G$63)+BG$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BH$244,O.5!BH$255)*(1+'S&S'!$G$61)+SUM(O.5!BH$245,O.5!BH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BH$246,O.5!BH$257)*(1+'S&S'!$G$63)+BH$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BI$244,O.5!BI$255)*(1+'S&S'!$G$61)+SUM(O.5!BI$245,O.5!BI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BI$246,O.5!BI$257)*(1+'S&S'!$G$63)+BI$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BJ$244,O.5!BJ$255)*(1+'S&S'!$G$61)+SUM(O.5!BJ$245,O.5!BJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BJ$246,O.5!BJ$257)*(1+'S&S'!$G$63)+BJ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BK$244,O.5!BK$255)*(1+'S&S'!$G$61)+SUM(O.5!BK$245,O.5!BK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BK$246,O.5!BK$257)*(1+'S&S'!$G$63)+BK$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BL$244,O.5!BL$255)*(1+'S&S'!$G$61)+SUM(O.5!BL$245,O.5!BL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BL$246,O.5!BL$257)*(1+'S&S'!$G$63)+BL$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BM$244,O.5!BM$255)*(1+'S&S'!$G$61)+SUM(O.5!BM$245,O.5!BM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BM$246,O.5!BM$257)*(1+'S&S'!$G$63)+BM$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BN$244,O.5!BN$255)*(1+'S&S'!$G$61)+SUM(O.5!BN$245,O.5!BN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BN$246,O.5!BN$257)*(1+'S&S'!$G$63)+BN$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BO$244,O.5!BO$255)*(1+'S&S'!$G$61)+SUM(O.5!BO$245,O.5!BO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BO$246,O.5!BO$257)*(1+'S&S'!$G$63)+BO$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BP$244,O.5!BP$255)*(1+'S&S'!$G$61)+SUM(O.5!BP$245,O.5!BP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BP$246,O.5!BP$257)*(1+'S&S'!$G$63)+BP$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BQ$244,O.5!BQ$255)*(1+'S&S'!$G$61)+SUM(O.5!BQ$245,O.5!BQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BQ$246,O.5!BQ$257)*(1+'S&S'!$G$63)+BQ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BR$244,O.5!BR$255)*(1+'S&S'!$G$61)+SUM(O.5!BR$245,O.5!BR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BR$246,O.5!BR$257)*(1+'S&S'!$G$63)+BR$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BS$244,O.5!BS$255)*(1+'S&S'!$G$61)+SUM(O.5!BS$245,O.5!BS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BS$246,O.5!BS$257)*(1+'S&S'!$G$63)+BS$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BT$244,O.5!BT$255)*(1+'S&S'!$G$61)+SUM(O.5!BT$245,O.5!BT$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BT$246,O.5!BT$257)*(1+'S&S'!$G$63)+BT$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BU$244,O.5!BU$255)*(1+'S&S'!$G$61)+SUM(O.5!BU$245,O.5!BU$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BU$246,O.5!BU$257)*(1+'S&S'!$G$63)+BU$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BV$244,O.5!BV$255)*(1+'S&S'!$G$61)+SUM(O.5!BV$245,O.5!BV$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BV$246,O.5!BV$257)*(1+'S&S'!$G$63)+BV$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BW$244,O.5!BW$255)*(1+'S&S'!$G$61)+SUM(O.5!BW$245,O.5!BW$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BW$246,O.5!BW$257)*(1+'S&S'!$G$63)+BW$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BX$244,O.5!BX$255)*(1+'S&S'!$G$61)+SUM(O.5!BX$245,O.5!BX$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BX$246,O.5!BX$257)*(1+'S&S'!$G$63)+BX$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BY$244,O.5!BY$255)*(1+'S&S'!$G$61)+SUM(O.5!BY$245,O.5!BY$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BY$246,O.5!BY$257)*(1+'S&S'!$G$63)+BY$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!BZ$244,O.5!BZ$255)*(1+'S&S'!$G$61)+SUM(O.5!BZ$245,O.5!BZ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!BZ$246,O.5!BZ$257)*(1+'S&S'!$G$63)+BZ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!CA$244,O.5!CA$255)*(1+'S&S'!$G$61)+SUM(O.5!CA$245,O.5!CA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!CA$246,O.5!CA$257)*(1+'S&S'!$G$63)+CA$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!CB$244,O.5!CB$255)*(1+'S&S'!$G$61)+SUM(O.5!CB$245,O.5!CB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!CB$246,O.5!CB$257)*(1+'S&S'!$G$63)+CB$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!CC$244,O.5!CC$255)*(1+'S&S'!$G$61)+SUM(O.5!CC$245,O.5!CC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!CC$246,O.5!CC$257)*(1+'S&S'!$G$63)+CC$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!CD$244,O.5!CD$255)*(1+'S&S'!$G$61)+SUM(O.5!CD$245,O.5!CD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!CD$246,O.5!CD$257)*(1+'S&S'!$G$63)+CD$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!CE$244,O.5!CE$255)*(1+'S&S'!$G$61)+SUM(O.5!CE$245,O.5!CE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!CE$246,O.5!CE$257)*(1+'S&S'!$G$63)+CE$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!CF$244,O.5!CF$255)*(1+'S&S'!$G$61)+SUM(O.5!CF$245,O.5!CF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!CF$246,O.5!CF$257)*(1+'S&S'!$G$63)+CF$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!CG$244,O.5!CG$255)*(1+'S&S'!$G$61)+SUM(O.5!CG$245,O.5!CG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!CG$246,O.5!CG$257)*(1+'S&S'!$G$63)+CG$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!CH$244,O.5!CH$255)*(1+'S&S'!$G$61)+SUM(O.5!CH$245,O.5!CH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!CH$246,O.5!CH$257)*(1+'S&S'!$G$63)+CH$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!CI$244,O.5!CI$255)*(1+'S&S'!$G$61)+SUM(O.5!CI$245,O.5!CI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!CI$246,O.5!CI$257)*(1+'S&S'!$G$63)+CI$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!CJ$244,O.5!CJ$255)*(1+'S&S'!$G$61)+SUM(O.5!CJ$245,O.5!CJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!CJ$246,O.5!CJ$257)*(1+'S&S'!$G$63)+CJ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!CK$244,O.5!CK$255)*(1+'S&S'!$G$61)+SUM(O.5!CK$245,O.5!CK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!CK$246,O.5!CK$257)*(1+'S&S'!$G$63)+CK$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!CL$244,O.5!CL$255)*(1+'S&S'!$G$61)+SUM(O.5!CL$245,O.5!CL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!CL$246,O.5!CL$257)*(1+'S&S'!$G$63)+CL$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!CM$244,O.5!CM$255)*(1+'S&S'!$G$61)+SUM(O.5!CM$245,O.5!CM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!CM$246,O.5!CM$257)*(1+'S&S'!$G$63)+CM$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!CN$244,O.5!CN$255)*(1+'S&S'!$G$61)+SUM(O.5!CN$245,O.5!CN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!CN$246,O.5!CN$257)*(1+'S&S'!$G$63)+CN$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!CO$244,O.5!CO$255)*(1+'S&S'!$G$61)+SUM(O.5!CO$245,O.5!CO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!CO$246,O.5!CO$257)*(1+'S&S'!$G$63)+CO$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!CP$244,O.5!CP$255)*(1+'S&S'!$G$61)+SUM(O.5!CP$245,O.5!CP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!CP$246,O.5!CP$257)*(1+'S&S'!$G$63)+CP$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!CQ$244,O.5!CQ$255)*(1+'S&S'!$G$61)+SUM(O.5!CQ$245,O.5!CQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!CQ$246,O.5!CQ$257)*(1+'S&S'!$G$63)+CQ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!CR$244,O.5!CR$255)*(1+'S&S'!$G$61)+SUM(O.5!CR$245,O.5!CR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!CR$246,O.5!CR$257)*(1+'S&S'!$G$63)+CR$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.5!CS$244,O.5!CS$255)*(1+'S&S'!$G$61)+SUM(O.5!CS$245,O.5!CS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.5!CS$246,O.5!CS$257)*(1+'S&S'!$G$63)+CS$247*(1+'S&S'!$G$65)","v":0}]
[]
[null,null,"Cost-benefit analysis"]
[null,null,"Pesimistic scenario",null,{"$f":"G306+NPV(G.Asm!$F$76,H306:INDEX(H306:CS306,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G306:CS306)","v":0},{"$f":"-SUM(O.5!G$244,O.5!G$255)*(1+'S&S'!$E164)+SUM(O.5!G$245,O.5!G$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!G$246,O.5!G$257)*(1+'S&S'!$E$166)+G$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!H$244,O.5!H$255)*(1+'S&S'!$E164)+SUM(O.5!H$245,O.5!H$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!H$246,O.5!H$257)*(1+'S&S'!$E$166)+H$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!I$244,O.5!I$255)*(1+'S&S'!$E164)+SUM(O.5!I$245,O.5!I$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!I$246,O.5!I$257)*(1+'S&S'!$E$166)+I$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!J$244,O.5!J$255)*(1+'S&S'!$E164)+SUM(O.5!J$245,O.5!J$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!J$246,O.5!J$257)*(1+'S&S'!$E$166)+J$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!K$244,O.5!K$255)*(1+'S&S'!$E164)+SUM(O.5!K$245,O.5!K$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!K$246,O.5!K$257)*(1+'S&S'!$E$166)+K$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!L$244,O.5!L$255)*(1+'S&S'!$E164)+SUM(O.5!L$245,O.5!L$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!L$246,O.5!L$257)*(1+'S&S'!$E$166)+L$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!M$244,O.5!M$255)*(1+'S&S'!$E164)+SUM(O.5!M$245,O.5!M$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!M$246,O.5!M$257)*(1+'S&S'!$E$166)+M$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!N$244,O.5!N$255)*(1+'S&S'!$E164)+SUM(O.5!N$245,O.5!N$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!N$246,O.5!N$257)*(1+'S&S'!$E$166)+N$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!O$244,O.5!O$255)*(1+'S&S'!$E164)+SUM(O.5!O$245,O.5!O$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!O$246,O.5!O$257)*(1+'S&S'!$E$166)+O$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!P$244,O.5!P$255)*(1+'S&S'!$E164)+SUM(O.5!P$245,O.5!P$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!P$246,O.5!P$257)*(1+'S&S'!$E$166)+P$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!Q$244,O.5!Q$255)*(1+'S&S'!$E164)+SUM(O.5!Q$245,O.5!Q$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!Q$246,O.5!Q$257)*(1+'S&S'!$E$166)+Q$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!R$244,O.5!R$255)*(1+'S&S'!$E164)+SUM(O.5!R$245,O.5!R$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!R$246,O.5!R$257)*(1+'S&S'!$E$166)+R$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!S$244,O.5!S$255)*(1+'S&S'!$E164)+SUM(O.5!S$245,O.5!S$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!S$246,O.5!S$257)*(1+'S&S'!$E$166)+S$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!T$244,O.5!T$255)*(1+'S&S'!$E164)+SUM(O.5!T$245,O.5!T$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!T$246,O.5!T$257)*(1+'S&S'!$E$166)+T$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!U$244,O.5!U$255)*(1+'S&S'!$E164)+SUM(O.5!U$245,O.5!U$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!U$246,O.5!U$257)*(1+'S&S'!$E$166)+U$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!V$244,O.5!V$255)*(1+'S&S'!$E164)+SUM(O.5!V$245,O.5!V$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!V$246,O.5!V$257)*(1+'S&S'!$E$166)+V$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!W$244,O.5!W$255)*(1+'S&S'!$E164)+SUM(O.5!W$245,O.5!W$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!W$246,O.5!W$257)*(1+'S&S'!$E$166)+W$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!X$244,O.5!X$255)*(1+'S&S'!$E164)+SUM(O.5!X$245,O.5!X$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!X$246,O.5!X$257)*(1+'S&S'!$E$166)+X$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!Y$244,O.5!Y$255)*(1+'S&S'!$E164)+SUM(O.5!Y$245,O.5!Y$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!Y$246,O.5!Y$257)*(1+'S&S'!$E$166)+Y$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!Z$244,O.5!Z$255)*(1+'S&S'!$E164)+SUM(O.5!Z$245,O.5!Z$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!Z$246,O.5!Z$257)*(1+'S&S'!$E$166)+Z$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AA$244,O.5!AA$255)*(1+'S&S'!$E164)+SUM(O.5!AA$245,O.5!AA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AA$246,O.5!AA$257)*(1+'S&S'!$E$166)+AA$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AB$244,O.5!AB$255)*(1+'S&S'!$E164)+SUM(O.5!AB$245,O.5!AB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AB$246,O.5!AB$257)*(1+'S&S'!$E$166)+AB$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AC$244,O.5!AC$255)*(1+'S&S'!$E164)+SUM(O.5!AC$245,O.5!AC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AC$246,O.5!AC$257)*(1+'S&S'!$E$166)+AC$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AD$244,O.5!AD$255)*(1+'S&S'!$E164)+SUM(O.5!AD$245,O.5!AD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AD$246,O.5!AD$257)*(1+'S&S'!$E$166)+AD$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AE$244,O.5!AE$255)*(1+'S&S'!$E164)+SUM(O.5!AE$245,O.5!AE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AE$246,O.5!AE$257)*(1+'S&S'!$E$166)+AE$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AF$244,O.5!AF$255)*(1+'S&S'!$E164)+SUM(O.5!AF$245,O.5!AF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AF$246,O.5!AF$257)*(1+'S&S'!$E$166)+AF$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AG$244,O.5!AG$255)*(1+'S&S'!$E164)+SUM(O.5!AG$245,O.5!AG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AG$246,O.5!AG$257)*(1+'S&S'!$E$166)+AG$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AH$244,O.5!AH$255)*(1+'S&S'!$E164)+SUM(O.5!AH$245,O.5!AH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AH$246,O.5!AH$257)*(1+'S&S'!$E$166)+AH$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AI$244,O.5!AI$255)*(1+'S&S'!$E164)+SUM(O.5!AI$245,O.5!AI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AI$246,O.5!AI$257)*(1+'S&S'!$E$166)+AI$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AJ$244,O.5!AJ$255)*(1+'S&S'!$E164)+SUM(O.5!AJ$245,O.5!AJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AJ$246,O.5!AJ$257)*(1+'S&S'!$E$166)+AJ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AK$244,O.5!AK$255)*(1+'S&S'!$E164)+SUM(O.5!AK$245,O.5!AK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AK$246,O.5!AK$257)*(1+'S&S'!$E$166)+AK$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AL$244,O.5!AL$255)*(1+'S&S'!$E164)+SUM(O.5!AL$245,O.5!AL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AL$246,O.5!AL$257)*(1+'S&S'!$E$166)+AL$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AM$244,O.5!AM$255)*(1+'S&S'!$E164)+SUM(O.5!AM$245,O.5!AM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AM$246,O.5!AM$257)*(1+'S&S'!$E$166)+AM$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AN$244,O.5!AN$255)*(1+'S&S'!$E164)+SUM(O.5!AN$245,O.5!AN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AN$246,O.5!AN$257)*(1+'S&S'!$E$166)+AN$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AO$244,O.5!AO$255)*(1+'S&S'!$E164)+SUM(O.5!AO$245,O.5!AO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AO$246,O.5!AO$257)*(1+'S&S'!$E$166)+AO$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AP$244,O.5!AP$255)*(1+'S&S'!$E164)+SUM(O.5!AP$245,O.5!AP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AP$246,O.5!AP$257)*(1+'S&S'!$E$166)+AP$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AQ$244,O.5!AQ$255)*(1+'S&S'!$E164)+SUM(O.5!AQ$245,O.5!AQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AQ$246,O.5!AQ$257)*(1+'S&S'!$E$166)+AQ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AR$244,O.5!AR$255)*(1+'S&S'!$E164)+SUM(O.5!AR$245,O.5!AR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AR$246,O.5!AR$257)*(1+'S&S'!$E$166)+AR$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AS$244,O.5!AS$255)*(1+'S&S'!$E164)+SUM(O.5!AS$245,O.5!AS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AS$246,O.5!AS$257)*(1+'S&S'!$E$166)+AS$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AT$244,O.5!AT$255)*(1+'S&S'!$E164)+SUM(O.5!AT$245,O.5!AT$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AT$246,O.5!AT$257)*(1+'S&S'!$E$166)+AT$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AU$244,O.5!AU$255)*(1+'S&S'!$E164)+SUM(O.5!AU$245,O.5!AU$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AU$246,O.5!AU$257)*(1+'S&S'!$E$166)+AU$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AV$244,O.5!AV$255)*(1+'S&S'!$E164)+SUM(O.5!AV$245,O.5!AV$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AV$246,O.5!AV$257)*(1+'S&S'!$E$166)+AV$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AW$244,O.5!AW$255)*(1+'S&S'!$E164)+SUM(O.5!AW$245,O.5!AW$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AW$246,O.5!AW$257)*(1+'S&S'!$E$166)+AW$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AX$244,O.5!AX$255)*(1+'S&S'!$E164)+SUM(O.5!AX$245,O.5!AX$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AX$246,O.5!AX$257)*(1+'S&S'!$E$166)+AX$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AY$244,O.5!AY$255)*(1+'S&S'!$E164)+SUM(O.5!AY$245,O.5!AY$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AY$246,O.5!AY$257)*(1+'S&S'!$E$166)+AY$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!AZ$244,O.5!AZ$255)*(1+'S&S'!$E164)+SUM(O.5!AZ$245,O.5!AZ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!AZ$246,O.5!AZ$257)*(1+'S&S'!$E$166)+AZ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BA$244,O.5!BA$255)*(1+'S&S'!$E164)+SUM(O.5!BA$245,O.5!BA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BA$246,O.5!BA$257)*(1+'S&S'!$E$166)+BA$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BB$244,O.5!BB$255)*(1+'S&S'!$E164)+SUM(O.5!BB$245,O.5!BB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BB$246,O.5!BB$257)*(1+'S&S'!$E$166)+BB$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BC$244,O.5!BC$255)*(1+'S&S'!$E164)+SUM(O.5!BC$245,O.5!BC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BC$246,O.5!BC$257)*(1+'S&S'!$E$166)+BC$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BD$244,O.5!BD$255)*(1+'S&S'!$E164)+SUM(O.5!BD$245,O.5!BD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BD$246,O.5!BD$257)*(1+'S&S'!$E$166)+BD$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BE$244,O.5!BE$255)*(1+'S&S'!$E164)+SUM(O.5!BE$245,O.5!BE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BE$246,O.5!BE$257)*(1+'S&S'!$E$166)+BE$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BF$244,O.5!BF$255)*(1+'S&S'!$E164)+SUM(O.5!BF$245,O.5!BF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BF$246,O.5!BF$257)*(1+'S&S'!$E$166)+BF$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BG$244,O.5!BG$255)*(1+'S&S'!$E164)+SUM(O.5!BG$245,O.5!BG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BG$246,O.5!BG$257)*(1+'S&S'!$E$166)+BG$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BH$244,O.5!BH$255)*(1+'S&S'!$E164)+SUM(O.5!BH$245,O.5!BH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BH$246,O.5!BH$257)*(1+'S&S'!$E$166)+BH$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BI$244,O.5!BI$255)*(1+'S&S'!$E164)+SUM(O.5!BI$245,O.5!BI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BI$246,O.5!BI$257)*(1+'S&S'!$E$166)+BI$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BJ$244,O.5!BJ$255)*(1+'S&S'!$E164)+SUM(O.5!BJ$245,O.5!BJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BJ$246,O.5!BJ$257)*(1+'S&S'!$E$166)+BJ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BK$244,O.5!BK$255)*(1+'S&S'!$E164)+SUM(O.5!BK$245,O.5!BK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BK$246,O.5!BK$257)*(1+'S&S'!$E$166)+BK$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BL$244,O.5!BL$255)*(1+'S&S'!$E164)+SUM(O.5!BL$245,O.5!BL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BL$246,O.5!BL$257)*(1+'S&S'!$E$166)+BL$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BM$244,O.5!BM$255)*(1+'S&S'!$E164)+SUM(O.5!BM$245,O.5!BM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BM$246,O.5!BM$257)*(1+'S&S'!$E$166)+BM$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BN$244,O.5!BN$255)*(1+'S&S'!$E164)+SUM(O.5!BN$245,O.5!BN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BN$246,O.5!BN$257)*(1+'S&S'!$E$166)+BN$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BO$244,O.5!BO$255)*(1+'S&S'!$E164)+SUM(O.5!BO$245,O.5!BO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BO$246,O.5!BO$257)*(1+'S&S'!$E$166)+BO$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BP$244,O.5!BP$255)*(1+'S&S'!$E164)+SUM(O.5!BP$245,O.5!BP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BP$246,O.5!BP$257)*(1+'S&S'!$E$166)+BP$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BQ$244,O.5!BQ$255)*(1+'S&S'!$E164)+SUM(O.5!BQ$245,O.5!BQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BQ$246,O.5!BQ$257)*(1+'S&S'!$E$166)+BQ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BR$244,O.5!BR$255)*(1+'S&S'!$E164)+SUM(O.5!BR$245,O.5!BR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BR$246,O.5!BR$257)*(1+'S&S'!$E$166)+BR$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BS$244,O.5!BS$255)*(1+'S&S'!$E164)+SUM(O.5!BS$245,O.5!BS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BS$246,O.5!BS$257)*(1+'S&S'!$E$166)+BS$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BT$244,O.5!BT$255)*(1+'S&S'!$E164)+SUM(O.5!BT$245,O.5!BT$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BT$246,O.5!BT$257)*(1+'S&S'!$E$166)+BT$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BU$244,O.5!BU$255)*(1+'S&S'!$E164)+SUM(O.5!BU$245,O.5!BU$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BU$246,O.5!BU$257)*(1+'S&S'!$E$166)+BU$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BV$244,O.5!BV$255)*(1+'S&S'!$E164)+SUM(O.5!BV$245,O.5!BV$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BV$246,O.5!BV$257)*(1+'S&S'!$E$166)+BV$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BW$244,O.5!BW$255)*(1+'S&S'!$E164)+SUM(O.5!BW$245,O.5!BW$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BW$246,O.5!BW$257)*(1+'S&S'!$E$166)+BW$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BX$244,O.5!BX$255)*(1+'S&S'!$E164)+SUM(O.5!BX$245,O.5!BX$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BX$246,O.5!BX$257)*(1+'S&S'!$E$166)+BX$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BY$244,O.5!BY$255)*(1+'S&S'!$E164)+SUM(O.5!BY$245,O.5!BY$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BY$246,O.5!BY$257)*(1+'S&S'!$E$166)+BY$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!BZ$244,O.5!BZ$255)*(1+'S&S'!$E164)+SUM(O.5!BZ$245,O.5!BZ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!BZ$246,O.5!BZ$257)*(1+'S&S'!$E$166)+BZ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!CA$244,O.5!CA$255)*(1+'S&S'!$E164)+SUM(O.5!CA$245,O.5!CA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!CA$246,O.5!CA$257)*(1+'S&S'!$E$166)+CA$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!CB$244,O.5!CB$255)*(1+'S&S'!$E164)+SUM(O.5!CB$245,O.5!CB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!CB$246,O.5!CB$257)*(1+'S&S'!$E$166)+CB$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!CC$244,O.5!CC$255)*(1+'S&S'!$E164)+SUM(O.5!CC$245,O.5!CC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!CC$246,O.5!CC$257)*(1+'S&S'!$E$166)+CC$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!CD$244,O.5!CD$255)*(1+'S&S'!$E164)+SUM(O.5!CD$245,O.5!CD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!CD$246,O.5!CD$257)*(1+'S&S'!$E$166)+CD$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!CE$244,O.5!CE$255)*(1+'S&S'!$E164)+SUM(O.5!CE$245,O.5!CE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!CE$246,O.5!CE$257)*(1+'S&S'!$E$166)+CE$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!CF$244,O.5!CF$255)*(1+'S&S'!$E164)+SUM(O.5!CF$245,O.5!CF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!CF$246,O.5!CF$257)*(1+'S&S'!$E$166)+CF$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!CG$244,O.5!CG$255)*(1+'S&S'!$E164)+SUM(O.5!CG$245,O.5!CG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!CG$246,O.5!CG$257)*(1+'S&S'!$E$166)+CG$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!CH$244,O.5!CH$255)*(1+'S&S'!$E164)+SUM(O.5!CH$245,O.5!CH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!CH$246,O.5!CH$257)*(1+'S&S'!$E$166)+CH$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!CI$244,O.5!CI$255)*(1+'S&S'!$E164)+SUM(O.5!CI$245,O.5!CI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!CI$246,O.5!CI$257)*(1+'S&S'!$E$166)+CI$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!CJ$244,O.5!CJ$255)*(1+'S&S'!$E164)+SUM(O.5!CJ$245,O.5!CJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!CJ$246,O.5!CJ$257)*(1+'S&S'!$E$166)+CJ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!CK$244,O.5!CK$255)*(1+'S&S'!$E164)+SUM(O.5!CK$245,O.5!CK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!CK$246,O.5!CK$257)*(1+'S&S'!$E$166)+CK$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!CL$244,O.5!CL$255)*(1+'S&S'!$E164)+SUM(O.5!CL$245,O.5!CL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!CL$246,O.5!CL$257)*(1+'S&S'!$E$166)+CL$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!CM$244,O.5!CM$255)*(1+'S&S'!$E164)+SUM(O.5!CM$245,O.5!CM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!CM$246,O.5!CM$257)*(1+'S&S'!$E$166)+CM$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!CN$244,O.5!CN$255)*(1+'S&S'!$E164)+SUM(O.5!CN$245,O.5!CN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!CN$246,O.5!CN$257)*(1+'S&S'!$E$166)+CN$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!CO$244,O.5!CO$255)*(1+'S&S'!$E164)+SUM(O.5!CO$245,O.5!CO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!CO$246,O.5!CO$257)*(1+'S&S'!$E$166)+CO$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!CP$244,O.5!CP$255)*(1+'S&S'!$E164)+SUM(O.5!CP$245,O.5!CP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!CP$246,O.5!CP$257)*(1+'S&S'!$E$166)+CP$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!CQ$244,O.5!CQ$255)*(1+'S&S'!$E164)+SUM(O.5!CQ$245,O.5!CQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!CQ$246,O.5!CQ$257)*(1+'S&S'!$E$166)+CQ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!CR$244,O.5!CR$255)*(1+'S&S'!$E164)+SUM(O.5!CR$245,O.5!CR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!CR$246,O.5!CR$257)*(1+'S&S'!$E$166)+CR$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.5!CS$244,O.5!CS$255)*(1+'S&S'!$E164)+SUM(O.5!CS$245,O.5!CS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.5!CS$246,O.5!CS$257)*(1+'S&S'!$E$166)+CS$247*(1+'S&S'!$E$212)","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G307+NPV(G.Asm!$F$76,H307:INDEX(H307:CS307,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G307:CS307)","v":0},{"$f":"-SUM(O.5!G$244,O.5!G$255)*(1+'S&S'!$G164)+SUM(O.5!G$245,O.5!G$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!G$246,O.5!G$257)*(1+'S&S'!$G$166)+G$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!H$244,O.5!H$255)*(1+'S&S'!$G164)+SUM(O.5!H$245,O.5!H$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!H$246,O.5!H$257)*(1+'S&S'!$G$166)+H$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!I$244,O.5!I$255)*(1+'S&S'!$G164)+SUM(O.5!I$245,O.5!I$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!I$246,O.5!I$257)*(1+'S&S'!$G$166)+I$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!J$244,O.5!J$255)*(1+'S&S'!$G164)+SUM(O.5!J$245,O.5!J$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!J$246,O.5!J$257)*(1+'S&S'!$G$166)+J$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!K$244,O.5!K$255)*(1+'S&S'!$G164)+SUM(O.5!K$245,O.5!K$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!K$246,O.5!K$257)*(1+'S&S'!$G$166)+K$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!L$244,O.5!L$255)*(1+'S&S'!$G164)+SUM(O.5!L$245,O.5!L$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!L$246,O.5!L$257)*(1+'S&S'!$G$166)+L$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!M$244,O.5!M$255)*(1+'S&S'!$G164)+SUM(O.5!M$245,O.5!M$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!M$246,O.5!M$257)*(1+'S&S'!$G$166)+M$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!N$244,O.5!N$255)*(1+'S&S'!$G164)+SUM(O.5!N$245,O.5!N$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!N$246,O.5!N$257)*(1+'S&S'!$G$166)+N$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!O$244,O.5!O$255)*(1+'S&S'!$G164)+SUM(O.5!O$245,O.5!O$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!O$246,O.5!O$257)*(1+'S&S'!$G$166)+O$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!P$244,O.5!P$255)*(1+'S&S'!$G164)+SUM(O.5!P$245,O.5!P$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!P$246,O.5!P$257)*(1+'S&S'!$G$166)+P$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!Q$244,O.5!Q$255)*(1+'S&S'!$G164)+SUM(O.5!Q$245,O.5!Q$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!Q$246,O.5!Q$257)*(1+'S&S'!$G$166)+Q$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!R$244,O.5!R$255)*(1+'S&S'!$G164)+SUM(O.5!R$245,O.5!R$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!R$246,O.5!R$257)*(1+'S&S'!$G$166)+R$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!S$244,O.5!S$255)*(1+'S&S'!$G164)+SUM(O.5!S$245,O.5!S$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!S$246,O.5!S$257)*(1+'S&S'!$G$166)+S$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!T$244,O.5!T$255)*(1+'S&S'!$G164)+SUM(O.5!T$245,O.5!T$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!T$246,O.5!T$257)*(1+'S&S'!$G$166)+T$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!U$244,O.5!U$255)*(1+'S&S'!$G164)+SUM(O.5!U$245,O.5!U$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!U$246,O.5!U$257)*(1+'S&S'!$G$166)+U$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!V$244,O.5!V$255)*(1+'S&S'!$G164)+SUM(O.5!V$245,O.5!V$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!V$246,O.5!V$257)*(1+'S&S'!$G$166)+V$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!W$244,O.5!W$255)*(1+'S&S'!$G164)+SUM(O.5!W$245,O.5!W$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!W$246,O.5!W$257)*(1+'S&S'!$G$166)+W$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!X$244,O.5!X$255)*(1+'S&S'!$G164)+SUM(O.5!X$245,O.5!X$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!X$246,O.5!X$257)*(1+'S&S'!$G$166)+X$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!Y$244,O.5!Y$255)*(1+'S&S'!$G164)+SUM(O.5!Y$245,O.5!Y$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!Y$246,O.5!Y$257)*(1+'S&S'!$G$166)+Y$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!Z$244,O.5!Z$255)*(1+'S&S'!$G164)+SUM(O.5!Z$245,O.5!Z$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!Z$246,O.5!Z$257)*(1+'S&S'!$G$166)+Z$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AA$244,O.5!AA$255)*(1+'S&S'!$G164)+SUM(O.5!AA$245,O.5!AA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AA$246,O.5!AA$257)*(1+'S&S'!$G$166)+AA$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AB$244,O.5!AB$255)*(1+'S&S'!$G164)+SUM(O.5!AB$245,O.5!AB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AB$246,O.5!AB$257)*(1+'S&S'!$G$166)+AB$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AC$244,O.5!AC$255)*(1+'S&S'!$G164)+SUM(O.5!AC$245,O.5!AC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AC$246,O.5!AC$257)*(1+'S&S'!$G$166)+AC$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AD$244,O.5!AD$255)*(1+'S&S'!$G164)+SUM(O.5!AD$245,O.5!AD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AD$246,O.5!AD$257)*(1+'S&S'!$G$166)+AD$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AE$244,O.5!AE$255)*(1+'S&S'!$G164)+SUM(O.5!AE$245,O.5!AE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AE$246,O.5!AE$257)*(1+'S&S'!$G$166)+AE$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AF$244,O.5!AF$255)*(1+'S&S'!$G164)+SUM(O.5!AF$245,O.5!AF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AF$246,O.5!AF$257)*(1+'S&S'!$G$166)+AF$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AG$244,O.5!AG$255)*(1+'S&S'!$G164)+SUM(O.5!AG$245,O.5!AG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AG$246,O.5!AG$257)*(1+'S&S'!$G$166)+AG$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AH$244,O.5!AH$255)*(1+'S&S'!$G164)+SUM(O.5!AH$245,O.5!AH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AH$246,O.5!AH$257)*(1+'S&S'!$G$166)+AH$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AI$244,O.5!AI$255)*(1+'S&S'!$G164)+SUM(O.5!AI$245,O.5!AI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AI$246,O.5!AI$257)*(1+'S&S'!$G$166)+AI$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AJ$244,O.5!AJ$255)*(1+'S&S'!$G164)+SUM(O.5!AJ$245,O.5!AJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AJ$246,O.5!AJ$257)*(1+'S&S'!$G$166)+AJ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AK$244,O.5!AK$255)*(1+'S&S'!$G164)+SUM(O.5!AK$245,O.5!AK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AK$246,O.5!AK$257)*(1+'S&S'!$G$166)+AK$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AL$244,O.5!AL$255)*(1+'S&S'!$G164)+SUM(O.5!AL$245,O.5!AL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AL$246,O.5!AL$257)*(1+'S&S'!$G$166)+AL$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AM$244,O.5!AM$255)*(1+'S&S'!$G164)+SUM(O.5!AM$245,O.5!AM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AM$246,O.5!AM$257)*(1+'S&S'!$G$166)+AM$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AN$244,O.5!AN$255)*(1+'S&S'!$G164)+SUM(O.5!AN$245,O.5!AN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AN$246,O.5!AN$257)*(1+'S&S'!$G$166)+AN$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AO$244,O.5!AO$255)*(1+'S&S'!$G164)+SUM(O.5!AO$245,O.5!AO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AO$246,O.5!AO$257)*(1+'S&S'!$G$166)+AO$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AP$244,O.5!AP$255)*(1+'S&S'!$G164)+SUM(O.5!AP$245,O.5!AP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AP$246,O.5!AP$257)*(1+'S&S'!$G$166)+AP$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AQ$244,O.5!AQ$255)*(1+'S&S'!$G164)+SUM(O.5!AQ$245,O.5!AQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AQ$246,O.5!AQ$257)*(1+'S&S'!$G$166)+AQ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AR$244,O.5!AR$255)*(1+'S&S'!$G164)+SUM(O.5!AR$245,O.5!AR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AR$246,O.5!AR$257)*(1+'S&S'!$G$166)+AR$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AS$244,O.5!AS$255)*(1+'S&S'!$G164)+SUM(O.5!AS$245,O.5!AS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AS$246,O.5!AS$257)*(1+'S&S'!$G$166)+AS$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AT$244,O.5!AT$255)*(1+'S&S'!$G164)+SUM(O.5!AT$245,O.5!AT$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AT$246,O.5!AT$257)*(1+'S&S'!$G$166)+AT$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AU$244,O.5!AU$255)*(1+'S&S'!$G164)+SUM(O.5!AU$245,O.5!AU$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AU$246,O.5!AU$257)*(1+'S&S'!$G$166)+AU$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AV$244,O.5!AV$255)*(1+'S&S'!$G164)+SUM(O.5!AV$245,O.5!AV$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AV$246,O.5!AV$257)*(1+'S&S'!$G$166)+AV$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AW$244,O.5!AW$255)*(1+'S&S'!$G164)+SUM(O.5!AW$245,O.5!AW$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AW$246,O.5!AW$257)*(1+'S&S'!$G$166)+AW$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AX$244,O.5!AX$255)*(1+'S&S'!$G164)+SUM(O.5!AX$245,O.5!AX$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AX$246,O.5!AX$257)*(1+'S&S'!$G$166)+AX$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AY$244,O.5!AY$255)*(1+'S&S'!$G164)+SUM(O.5!AY$245,O.5!AY$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AY$246,O.5!AY$257)*(1+'S&S'!$G$166)+AY$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!AZ$244,O.5!AZ$255)*(1+'S&S'!$G164)+SUM(O.5!AZ$245,O.5!AZ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!AZ$246,O.5!AZ$257)*(1+'S&S'!$G$166)+AZ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BA$244,O.5!BA$255)*(1+'S&S'!$G164)+SUM(O.5!BA$245,O.5!BA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BA$246,O.5!BA$257)*(1+'S&S'!$G$166)+BA$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BB$244,O.5!BB$255)*(1+'S&S'!$G164)+SUM(O.5!BB$245,O.5!BB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BB$246,O.5!BB$257)*(1+'S&S'!$G$166)+BB$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BC$244,O.5!BC$255)*(1+'S&S'!$G164)+SUM(O.5!BC$245,O.5!BC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BC$246,O.5!BC$257)*(1+'S&S'!$G$166)+BC$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BD$244,O.5!BD$255)*(1+'S&S'!$G164)+SUM(O.5!BD$245,O.5!BD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BD$246,O.5!BD$257)*(1+'S&S'!$G$166)+BD$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BE$244,O.5!BE$255)*(1+'S&S'!$G164)+SUM(O.5!BE$245,O.5!BE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BE$246,O.5!BE$257)*(1+'S&S'!$G$166)+BE$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BF$244,O.5!BF$255)*(1+'S&S'!$G164)+SUM(O.5!BF$245,O.5!BF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BF$246,O.5!BF$257)*(1+'S&S'!$G$166)+BF$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BG$244,O.5!BG$255)*(1+'S&S'!$G164)+SUM(O.5!BG$245,O.5!BG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BG$246,O.5!BG$257)*(1+'S&S'!$G$166)+BG$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BH$244,O.5!BH$255)*(1+'S&S'!$G164)+SUM(O.5!BH$245,O.5!BH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BH$246,O.5!BH$257)*(1+'S&S'!$G$166)+BH$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BI$244,O.5!BI$255)*(1+'S&S'!$G164)+SUM(O.5!BI$245,O.5!BI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BI$246,O.5!BI$257)*(1+'S&S'!$G$166)+BI$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BJ$244,O.5!BJ$255)*(1+'S&S'!$G164)+SUM(O.5!BJ$245,O.5!BJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BJ$246,O.5!BJ$257)*(1+'S&S'!$G$166)+BJ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BK$244,O.5!BK$255)*(1+'S&S'!$G164)+SUM(O.5!BK$245,O.5!BK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BK$246,O.5!BK$257)*(1+'S&S'!$G$166)+BK$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BL$244,O.5!BL$255)*(1+'S&S'!$G164)+SUM(O.5!BL$245,O.5!BL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BL$246,O.5!BL$257)*(1+'S&S'!$G$166)+BL$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BM$244,O.5!BM$255)*(1+'S&S'!$G164)+SUM(O.5!BM$245,O.5!BM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BM$246,O.5!BM$257)*(1+'S&S'!$G$166)+BM$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BN$244,O.5!BN$255)*(1+'S&S'!$G164)+SUM(O.5!BN$245,O.5!BN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BN$246,O.5!BN$257)*(1+'S&S'!$G$166)+BN$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BO$244,O.5!BO$255)*(1+'S&S'!$G164)+SUM(O.5!BO$245,O.5!BO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BO$246,O.5!BO$257)*(1+'S&S'!$G$166)+BO$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BP$244,O.5!BP$255)*(1+'S&S'!$G164)+SUM(O.5!BP$245,O.5!BP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BP$246,O.5!BP$257)*(1+'S&S'!$G$166)+BP$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BQ$244,O.5!BQ$255)*(1+'S&S'!$G164)+SUM(O.5!BQ$245,O.5!BQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BQ$246,O.5!BQ$257)*(1+'S&S'!$G$166)+BQ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BR$244,O.5!BR$255)*(1+'S&S'!$G164)+SUM(O.5!BR$245,O.5!BR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BR$246,O.5!BR$257)*(1+'S&S'!$G$166)+BR$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BS$244,O.5!BS$255)*(1+'S&S'!$G164)+SUM(O.5!BS$245,O.5!BS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BS$246,O.5!BS$257)*(1+'S&S'!$G$166)+BS$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BT$244,O.5!BT$255)*(1+'S&S'!$G164)+SUM(O.5!BT$245,O.5!BT$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BT$246,O.5!BT$257)*(1+'S&S'!$G$166)+BT$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BU$244,O.5!BU$255)*(1+'S&S'!$G164)+SUM(O.5!BU$245,O.5!BU$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BU$246,O.5!BU$257)*(1+'S&S'!$G$166)+BU$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BV$244,O.5!BV$255)*(1+'S&S'!$G164)+SUM(O.5!BV$245,O.5!BV$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BV$246,O.5!BV$257)*(1+'S&S'!$G$166)+BV$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BW$244,O.5!BW$255)*(1+'S&S'!$G164)+SUM(O.5!BW$245,O.5!BW$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BW$246,O.5!BW$257)*(1+'S&S'!$G$166)+BW$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BX$244,O.5!BX$255)*(1+'S&S'!$G164)+SUM(O.5!BX$245,O.5!BX$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BX$246,O.5!BX$257)*(1+'S&S'!$G$166)+BX$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BY$244,O.5!BY$255)*(1+'S&S'!$G164)+SUM(O.5!BY$245,O.5!BY$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BY$246,O.5!BY$257)*(1+'S&S'!$G$166)+BY$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!BZ$244,O.5!BZ$255)*(1+'S&S'!$G164)+SUM(O.5!BZ$245,O.5!BZ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!BZ$246,O.5!BZ$257)*(1+'S&S'!$G$166)+BZ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!CA$244,O.5!CA$255)*(1+'S&S'!$G164)+SUM(O.5!CA$245,O.5!CA$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!CA$246,O.5!CA$257)*(1+'S&S'!$G$166)+CA$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!CB$244,O.5!CB$255)*(1+'S&S'!$G164)+SUM(O.5!CB$245,O.5!CB$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!CB$246,O.5!CB$257)*(1+'S&S'!$G$166)+CB$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!CC$244,O.5!CC$255)*(1+'S&S'!$G164)+SUM(O.5!CC$245,O.5!CC$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!CC$246,O.5!CC$257)*(1+'S&S'!$G$166)+CC$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!CD$244,O.5!CD$255)*(1+'S&S'!$G164)+SUM(O.5!CD$245,O.5!CD$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!CD$246,O.5!CD$257)*(1+'S&S'!$G$166)+CD$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!CE$244,O.5!CE$255)*(1+'S&S'!$G164)+SUM(O.5!CE$245,O.5!CE$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!CE$246,O.5!CE$257)*(1+'S&S'!$G$166)+CE$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!CF$244,O.5!CF$255)*(1+'S&S'!$G164)+SUM(O.5!CF$245,O.5!CF$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!CF$246,O.5!CF$257)*(1+'S&S'!$G$166)+CF$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!CG$244,O.5!CG$255)*(1+'S&S'!$G164)+SUM(O.5!CG$245,O.5!CG$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!CG$246,O.5!CG$257)*(1+'S&S'!$G$166)+CG$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!CH$244,O.5!CH$255)*(1+'S&S'!$G164)+SUM(O.5!CH$245,O.5!CH$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!CH$246,O.5!CH$257)*(1+'S&S'!$G$166)+CH$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!CI$244,O.5!CI$255)*(1+'S&S'!$G164)+SUM(O.5!CI$245,O.5!CI$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!CI$246,O.5!CI$257)*(1+'S&S'!$G$166)+CI$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!CJ$244,O.5!CJ$255)*(1+'S&S'!$G164)+SUM(O.5!CJ$245,O.5!CJ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!CJ$246,O.5!CJ$257)*(1+'S&S'!$G$166)+CJ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!CK$244,O.5!CK$255)*(1+'S&S'!$G164)+SUM(O.5!CK$245,O.5!CK$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!CK$246,O.5!CK$257)*(1+'S&S'!$G$166)+CK$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!CL$244,O.5!CL$255)*(1+'S&S'!$G164)+SUM(O.5!CL$245,O.5!CL$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!CL$246,O.5!CL$257)*(1+'S&S'!$G$166)+CL$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!CM$244,O.5!CM$255)*(1+'S&S'!$G164)+SUM(O.5!CM$245,O.5!CM$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!CM$246,O.5!CM$257)*(1+'S&S'!$G$166)+CM$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!CN$244,O.5!CN$255)*(1+'S&S'!$G164)+SUM(O.5!CN$245,O.5!CN$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!CN$246,O.5!CN$257)*(1+'S&S'!$G$166)+CN$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!CO$244,O.5!CO$255)*(1+'S&S'!$G164)+SUM(O.5!CO$245,O.5!CO$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!CO$246,O.5!CO$257)*(1+'S&S'!$G$166)+CO$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!CP$244,O.5!CP$255)*(1+'S&S'!$G164)+SUM(O.5!CP$245,O.5!CP$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!CP$246,O.5!CP$257)*(1+'S&S'!$G$166)+CP$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!CQ$244,O.5!CQ$255)*(1+'S&S'!$G164)+SUM(O.5!CQ$245,O.5!CQ$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!CQ$246,O.5!CQ$257)*(1+'S&S'!$G$166)+CQ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!CR$244,O.5!CR$255)*(1+'S&S'!$G164)+SUM(O.5!CR$245,O.5!CR$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!CR$246,O.5!CR$257)*(1+'S&S'!$G$166)+CR$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.5!CS$244,O.5!CS$255)*(1+'S&S'!$G164)+SUM(O.5!CS$245,O.5!CS$256)*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.5!CS$246,O.5!CS$257)*(1+'S&S'!$G$166)+CS$247*(1+'S&S'!$G$212)","v":0}]
[]
[null,null,"NET CASH FLOW FOR SENSITIVITY ANALYSIS OF ERR"]
[null,null,{"$f":"O.5!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"A. Total investment costs with 1% increase"},null,{"$f":"G310+NPV(G.Asm!$F$40,H310:INDEX(H310:CS310,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G310:CS310)","v":0},{"$f":"-G$190*(1+'S&S'!$F108)+G$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-G$218+G$232","v":0},{"$f":"-H$190*(1+'S&S'!$F108)+H$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-H$218+H$232","v":0},{"$f":"-I$190*(1+'S&S'!$F108)+I$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-I$218+I$232","v":0},{"$f":"-J$190*(1+'S&S'!$F108)+J$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-J$218+J$232","v":0},{"$f":"-K$190*(1+'S&S'!$F108)+K$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-K$218+K$232","v":0},{"$f":"-L$190*(1+'S&S'!$F108)+L$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-L$218+L$232","v":0},{"$f":"-M$190*(1+'S&S'!$F108)+M$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-M$218+M$232","v":0},{"$f":"-N$190*(1+'S&S'!$F108)+N$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-N$218+N$232","v":0},{"$f":"-O$190*(1+'S&S'!$F108)+O$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-O$218+O$232","v":0},{"$f":"-P$190*(1+'S&S'!$F108)+P$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-P$218+P$232","v":0},{"$f":"-Q$190*(1+'S&S'!$F108)+Q$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-Q$218+Q$232","v":0},{"$f":"-R$190*(1+'S&S'!$F108)+R$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-R$218+R$232","v":0},{"$f":"-S$190*(1+'S&S'!$F108)+S$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-S$218+S$232","v":0},{"$f":"-T$190*(1+'S&S'!$F108)+T$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-T$218+T$232","v":0},{"$f":"-U$190*(1+'S&S'!$F108)+U$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-U$218+U$232","v":0},{"$f":"-V$190*(1+'S&S'!$F108)+V$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-V$218+V$232","v":0},{"$f":"-W$190*(1+'S&S'!$F108)+W$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-W$218+W$232","v":0},{"$f":"-X$190*(1+'S&S'!$F108)+X$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-X$218+X$232","v":0},{"$f":"-Y$190*(1+'S&S'!$F108)+Y$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-Y$218+Y$232","v":0},{"$f":"-Z$190*(1+'S&S'!$F108)+Z$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-Z$218+Z$232","v":0},{"$f":"-AA$190*(1+'S&S'!$F108)+AA$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AA$218+AA$232","v":0},{"$f":"-AB$190*(1+'S&S'!$F108)+AB$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AB$218+AB$232","v":0},{"$f":"-AC$190*(1+'S&S'!$F108)+AC$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AC$218+AC$232","v":0},{"$f":"-AD$190*(1+'S&S'!$F108)+AD$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AD$218+AD$232","v":0},{"$f":"-AE$190*(1+'S&S'!$F108)+AE$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AE$218+AE$232","v":0},{"$f":"-AF$190*(1+'S&S'!$F108)+AF$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AF$218+AF$232","v":0},{"$f":"-AG$190*(1+'S&S'!$F108)+AG$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AG$218+AG$232","v":0},{"$f":"-AH$190*(1+'S&S'!$F108)+AH$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AH$218+AH$232","v":0},{"$f":"-AI$190*(1+'S&S'!$F108)+AI$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AI$218+AI$232","v":0},{"$f":"-AJ$190*(1+'S&S'!$F108)+AJ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AJ$218+AJ$232","v":0},{"$f":"-AK$190*(1+'S&S'!$F108)+AK$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AK$218+AK$232","v":0},{"$f":"-AL$190*(1+'S&S'!$F108)+AL$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AL$218+AL$232","v":0},{"$f":"-AM$190*(1+'S&S'!$F108)+AM$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AM$218+AM$232","v":0},{"$f":"-AN$190*(1+'S&S'!$F108)+AN$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AN$218+AN$232","v":0},{"$f":"-AO$190*(1+'S&S'!$F108)+AO$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AO$218+AO$232","v":0},{"$f":"-AP$190*(1+'S&S'!$F108)+AP$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AP$218+AP$232","v":0},{"$f":"-AQ$190*(1+'S&S'!$F108)+AQ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AQ$218+AQ$232","v":0},{"$f":"-AR$190*(1+'S&S'!$F108)+AR$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AR$218+AR$232","v":0},{"$f":"-AS$190*(1+'S&S'!$F108)+AS$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AS$218+AS$232","v":0},{"$f":"-AT$190*(1+'S&S'!$F108)+AT$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AT$218+AT$232","v":0},{"$f":"-AU$190*(1+'S&S'!$F108)+AU$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AU$218+AU$232","v":0},{"$f":"-AV$190*(1+'S&S'!$F108)+AV$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AV$218+AV$232","v":0},{"$f":"-AW$190*(1+'S&S'!$F108)+AW$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AW$218+AW$232","v":0},{"$f":"-AX$190*(1+'S&S'!$F108)+AX$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AX$218+AX$232","v":0},{"$f":"-AY$190*(1+'S&S'!$F108)+AY$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AY$218+AY$232","v":0},{"$f":"-AZ$190*(1+'S&S'!$F108)+AZ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AZ$218+AZ$232","v":0},{"$f":"-BA$190*(1+'S&S'!$F108)+BA$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BA$218+BA$232","v":0},{"$f":"-BB$190*(1+'S&S'!$F108)+BB$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BB$218+BB$232","v":0},{"$f":"-BC$190*(1+'S&S'!$F108)+BC$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BC$218+BC$232","v":0},{"$f":"-BD$190*(1+'S&S'!$F108)+BD$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BD$218+BD$232","v":0},{"$f":"-BE$190*(1+'S&S'!$F108)+BE$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BE$218+BE$232","v":0},{"$f":"-BF$190*(1+'S&S'!$F108)+BF$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BF$218+BF$232","v":0},{"$f":"-BG$190*(1+'S&S'!$F108)+BG$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BG$218+BG$232","v":0},{"$f":"-BH$190*(1+'S&S'!$F108)+BH$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BH$218+BH$232","v":0},{"$f":"-BI$190*(1+'S&S'!$F108)+BI$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BI$218+BI$232","v":0},{"$f":"-BJ$190*(1+'S&S'!$F108)+BJ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BJ$218+BJ$232","v":0},{"$f":"-BK$190*(1+'S&S'!$F108)+BK$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BK$218+BK$232","v":0},{"$f":"-BL$190*(1+'S&S'!$F108)+BL$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BL$218+BL$232","v":0},{"$f":"-BM$190*(1+'S&S'!$F108)+BM$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BM$218+BM$232","v":0},{"$f":"-BN$190*(1+'S&S'!$F108)+BN$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BN$218+BN$232","v":0},{"$f":"-BO$190*(1+'S&S'!$F108)+BO$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BO$218+BO$232","v":0},{"$f":"-BP$190*(1+'S&S'!$F108)+BP$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BP$218+BP$232","v":0},{"$f":"-BQ$190*(1+'S&S'!$F108)+BQ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BQ$218+BQ$232","v":0},{"$f":"-BR$190*(1+'S&S'!$F108)+BR$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BR$218+BR$232","v":0},{"$f":"-BS$190*(1+'S&S'!$F108)+BS$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BS$218+BS$232","v":0},{"$f":"-BT$190*(1+'S&S'!$F108)+BT$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BT$218+BT$232","v":0},{"$f":"-BU$190*(1+'S&S'!$F108)+BU$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BU$218+BU$232","v":0},{"$f":"-BV$190*(1+'S&S'!$F108)+BV$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BV$218+BV$232","v":0},{"$f":"-BW$190*(1+'S&S'!$F108)+BW$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BW$218+BW$232","v":0},{"$f":"-BX$190*(1+'S&S'!$F108)+BX$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BX$218+BX$232","v":0},{"$f":"-BY$190*(1+'S&S'!$F108)+BY$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BY$218+BY$232","v":0},{"$f":"-BZ$190*(1+'S&S'!$F108)+BZ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BZ$218+BZ$232","v":0},{"$f":"-CA$190*(1+'S&S'!$F108)+CA$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CA$218+CA$232","v":0},{"$f":"-CB$190*(1+'S&S'!$F108)+CB$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CB$218+CB$232","v":0},{"$f":"-CC$190*(1+'S&S'!$F108)+CC$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CC$218+CC$232","v":0},{"$f":"-CD$190*(1+'S&S'!$F108)+CD$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CD$218+CD$232","v":0},{"$f":"-CE$190*(1+'S&S'!$F108)+CE$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CE$218+CE$232","v":0},{"$f":"-CF$190*(1+'S&S'!$F108)+CF$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CF$218+CF$232","v":0},{"$f":"-CG$190*(1+'S&S'!$F108)+CG$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CG$218+CG$232","v":0},{"$f":"-CH$190*(1+'S&S'!$F108)+CH$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CH$218+CH$232","v":0},{"$f":"-CI$190*(1+'S&S'!$F108)+CI$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CI$218+CI$232","v":0},{"$f":"-CJ$190*(1+'S&S'!$F108)+CJ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CJ$218+CJ$232","v":0},{"$f":"-CK$190*(1+'S&S'!$F108)+CK$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CK$218+CK$232","v":0},{"$f":"-CL$190*(1+'S&S'!$F108)+CL$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CL$218+CL$232","v":0},{"$f":"-CM$190*(1+'S&S'!$F108)+CM$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CM$218+CM$232","v":0},{"$f":"-CN$190*(1+'S&S'!$F108)+CN$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CN$218+CN$232","v":0},{"$f":"-CO$190*(1+'S&S'!$F108)+CO$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CO$218+CO$232","v":0},{"$f":"-CP$190*(1+'S&S'!$F108)+CP$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CP$218+CP$232","v":0},{"$f":"-CQ$190*(1+'S&S'!$F108)+CQ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CQ$218+CQ$232","v":0},{"$f":"-CR$190*(1+'S&S'!$F108)+CR$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CR$218+CR$232","v":0},{"$f":"-CS$190*(1+'S&S'!$F108)+CS$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CS$218+CS$232","v":0}]
[null,null,{"$f":"O.5!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"A. Total investment costs with 1% decrease"},null,{"$f":"G311+NPV(G.Asm!$F$40,H311:INDEX(H311:CS311,RP))","v":0},0,{"$f":"-G$190*(1+'S&S'!$F109)+G$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-G$218+G$232","v":0},{"$f":"-H$190*(1+'S&S'!$F109)+H$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-H$218+H$232","v":0},{"$f":"-I$190*(1+'S&S'!$F109)+I$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-I$218+I$232","v":0},{"$f":"-J$190*(1+'S&S'!$F109)+J$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-J$218+J$232","v":0},{"$f":"-K$190*(1+'S&S'!$F109)+K$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-K$218+K$232","v":0},{"$f":"-L$190*(1+'S&S'!$F109)+L$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-L$218+L$232","v":0},{"$f":"-M$190*(1+'S&S'!$F109)+M$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-M$218+M$232","v":0},{"$f":"-N$190*(1+'S&S'!$F109)+N$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-N$218+N$232","v":0},{"$f":"-O$190*(1+'S&S'!$F109)+O$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-O$218+O$232","v":0},{"$f":"-P$190*(1+'S&S'!$F109)+P$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-P$218+P$232","v":0},{"$f":"-Q$190*(1+'S&S'!$F109)+Q$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-Q$218+Q$232","v":0},{"$f":"-R$190*(1+'S&S'!$F109)+R$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-R$218+R$232","v":0},{"$f":"-S$190*(1+'S&S'!$F109)+S$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-S$218+S$232","v":0},{"$f":"-T$190*(1+'S&S'!$F109)+T$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-T$218+T$232","v":0},{"$f":"-U$190*(1+'S&S'!$F109)+U$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-U$218+U$232","v":0},{"$f":"-V$190*(1+'S&S'!$F109)+V$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-V$218+V$232","v":0},{"$f":"-W$190*(1+'S&S'!$F109)+W$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-W$218+W$232","v":0},{"$f":"-X$190*(1+'S&S'!$F109)+X$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-X$218+X$232","v":0},{"$f":"-Y$190*(1+'S&S'!$F109)+Y$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-Y$218+Y$232","v":0},{"$f":"-Z$190*(1+'S&S'!$F109)+Z$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-Z$218+Z$232","v":0},{"$f":"-AA$190*(1+'S&S'!$F109)+AA$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AA$218+AA$232","v":0},{"$f":"-AB$190*(1+'S&S'!$F109)+AB$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AB$218+AB$232","v":0},{"$f":"-AC$190*(1+'S&S'!$F109)+AC$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AC$218+AC$232","v":0},{"$f":"-AD$190*(1+'S&S'!$F109)+AD$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AD$218+AD$232","v":0},{"$f":"-AE$190*(1+'S&S'!$F109)+AE$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AE$218+AE$232","v":0},{"$f":"-AF$190*(1+'S&S'!$F109)+AF$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AF$218+AF$232","v":0},{"$f":"-AG$190*(1+'S&S'!$F109)+AG$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AG$218+AG$232","v":0},{"$f":"-AH$190*(1+'S&S'!$F109)+AH$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AH$218+AH$232","v":0},{"$f":"-AI$190*(1+'S&S'!$F109)+AI$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AI$218+AI$232","v":0},{"$f":"-AJ$190*(1+'S&S'!$F109)+AJ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AJ$218+AJ$232","v":0},{"$f":"-AK$190*(1+'S&S'!$F109)+AK$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AK$218+AK$232","v":0},{"$f":"-AL$190*(1+'S&S'!$F109)+AL$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AL$218+AL$232","v":0},{"$f":"-AM$190*(1+'S&S'!$F109)+AM$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AM$218+AM$232","v":0},{"$f":"-AN$190*(1+'S&S'!$F109)+AN$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AN$218+AN$232","v":0},{"$f":"-AO$190*(1+'S&S'!$F109)+AO$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AO$218+AO$232","v":0},{"$f":"-AP$190*(1+'S&S'!$F109)+AP$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AP$218+AP$232","v":0},{"$f":"-AQ$190*(1+'S&S'!$F109)+AQ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AQ$218+AQ$232","v":0},{"$f":"-AR$190*(1+'S&S'!$F109)+AR$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AR$218+AR$232","v":0},{"$f":"-AS$190*(1+'S&S'!$F109)+AS$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AS$218+AS$232","v":0},{"$f":"-AT$190*(1+'S&S'!$F109)+AT$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AT$218+AT$232","v":0},{"$f":"-AU$190*(1+'S&S'!$F109)+AU$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AU$218+AU$232","v":0},{"$f":"-AV$190*(1+'S&S'!$F109)+AV$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AV$218+AV$232","v":0},{"$f":"-AW$190*(1+'S&S'!$F109)+AW$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AW$218+AW$232","v":0},{"$f":"-AX$190*(1+'S&S'!$F109)+AX$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AX$218+AX$232","v":0},{"$f":"-AY$190*(1+'S&S'!$F109)+AY$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AY$218+AY$232","v":0},{"$f":"-AZ$190*(1+'S&S'!$F109)+AZ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AZ$218+AZ$232","v":0},{"$f":"-BA$190*(1+'S&S'!$F109)+BA$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BA$218+BA$232","v":0},{"$f":"-BB$190*(1+'S&S'!$F109)+BB$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BB$218+BB$232","v":0},{"$f":"-BC$190*(1+'S&S'!$F109)+BC$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BC$218+BC$232","v":0},{"$f":"-BD$190*(1+'S&S'!$F109)+BD$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BD$218+BD$232","v":0},{"$f":"-BE$190*(1+'S&S'!$F109)+BE$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BE$218+BE$232","v":0},{"$f":"-BF$190*(1+'S&S'!$F109)+BF$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BF$218+BF$232","v":0},{"$f":"-BG$190*(1+'S&S'!$F109)+BG$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BG$218+BG$232","v":0},{"$f":"-BH$190*(1+'S&S'!$F109)+BH$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BH$218+BH$232","v":0},{"$f":"-BI$190*(1+'S&S'!$F109)+BI$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BI$218+BI$232","v":0},{"$f":"-BJ$190*(1+'S&S'!$F109)+BJ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BJ$218+BJ$232","v":0},{"$f":"-BK$190*(1+'S&S'!$F109)+BK$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BK$218+BK$232","v":0},{"$f":"-BL$190*(1+'S&S'!$F109)+BL$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BL$218+BL$232","v":0},{"$f":"-BM$190*(1+'S&S'!$F109)+BM$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BM$218+BM$232","v":0},{"$f":"-BN$190*(1+'S&S'!$F109)+BN$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BN$218+BN$232","v":0},{"$f":"-BO$190*(1+'S&S'!$F109)+BO$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BO$218+BO$232","v":0},{"$f":"-BP$190*(1+'S&S'!$F109)+BP$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BP$218+BP$232","v":0},{"$f":"-BQ$190*(1+'S&S'!$F109)+BQ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BQ$218+BQ$232","v":0},{"$f":"-BR$190*(1+'S&S'!$F109)+BR$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BR$218+BR$232","v":0},{"$f":"-BS$190*(1+'S&S'!$F109)+BS$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BS$218+BS$232","v":0},{"$f":"-BT$190*(1+'S&S'!$F109)+BT$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BT$218+BT$232","v":0},{"$f":"-BU$190*(1+'S&S'!$F109)+BU$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BU$218+BU$232","v":0},{"$f":"-BV$190*(1+'S&S'!$F109)+BV$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BV$218+BV$232","v":0},{"$f":"-BW$190*(1+'S&S'!$F109)+BW$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BW$218+BW$232","v":0},{"$f":"-BX$190*(1+'S&S'!$F109)+BX$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BX$218+BX$232","v":0},{"$f":"-BY$190*(1+'S&S'!$F109)+BY$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BY$218+BY$232","v":0},{"$f":"-BZ$190*(1+'S&S'!$F109)+BZ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BZ$218+BZ$232","v":0},{"$f":"-CA$190*(1+'S&S'!$F109)+CA$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CA$218+CA$232","v":0},{"$f":"-CB$190*(1+'S&S'!$F109)+CB$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CB$218+CB$232","v":0},{"$f":"-CC$190*(1+'S&S'!$F109)+CC$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CC$218+CC$232","v":0},{"$f":"-CD$190*(1+'S&S'!$F109)+CD$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CD$218+CD$232","v":0},{"$f":"-CE$190*(1+'S&S'!$F109)+CE$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CE$218+CE$232","v":0},{"$f":"-CF$190*(1+'S&S'!$F109)+CF$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CF$218+CF$232","v":0},{"$f":"-CG$190*(1+'S&S'!$F109)+CG$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CG$218+CG$232","v":0},{"$f":"-CH$190*(1+'S&S'!$F109)+CH$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CH$218+CH$232","v":0},{"$f":"-CI$190*(1+'S&S'!$F109)+CI$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CI$218+CI$232","v":0},{"$f":"-CJ$190*(1+'S&S'!$F109)+CJ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CJ$218+CJ$232","v":0},{"$f":"-CK$190*(1+'S&S'!$F109)+CK$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CK$218+CK$232","v":0},{"$f":"-CL$190*(1+'S&S'!$F109)+CL$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CL$218+CL$232","v":0},{"$f":"-CM$190*(1+'S&S'!$F109)+CM$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CM$218+CM$232","v":0},{"$f":"-CN$190*(1+'S&S'!$F109)+CN$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CN$218+CN$232","v":0},{"$f":"-CO$190*(1+'S&S'!$F109)+CO$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CO$218+CO$232","v":0},{"$f":"-CP$190*(1+'S&S'!$F109)+CP$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CP$218+CP$232","v":0},{"$f":"-CQ$190*(1+'S&S'!$F109)+CQ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CQ$218+CQ$232","v":0},{"$f":"-CR$190*(1+'S&S'!$F109)+CR$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CR$218+CR$232","v":0},{"$f":"-CS$190*(1+'S&S'!$F109)+CS$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CS$218+CS$232","v":0}]
[null,null,{"$f":"O.5!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"C. Total operating and maintenance costs with 1% increase"},null,{"$f":"G312+NPV(G.Asm!$F$40,H312:INDEX(H312:CS312,RP))","v":0},0,{"$f":"-G$190+G$216-G$218*(1+'S&S'!$F110)+G$232","v":0},{"$f":"-H$190+H$216-H$218*(1+'S&S'!$F110)+H$232","v":0},{"$f":"-I$190+I$216-I$218*(1+'S&S'!$F110)+I$232","v":0},{"$f":"-J$190+J$216-J$218*(1+'S&S'!$F110)+J$232","v":0},{"$f":"-K$190+K$216-K$218*(1+'S&S'!$F110)+K$232","v":0},{"$f":"-L$190+L$216-L$218*(1+'S&S'!$F110)+L$232","v":0},{"$f":"-M$190+M$216-M$218*(1+'S&S'!$F110)+M$232","v":0},{"$f":"-N$190+N$216-N$218*(1+'S&S'!$F110)+N$232","v":0},{"$f":"-O$190+O$216-O$218*(1+'S&S'!$F110)+O$232","v":0},{"$f":"-P$190+P$216-P$218*(1+'S&S'!$F110)+P$232","v":0},{"$f":"-Q$190+Q$216-Q$218*(1+'S&S'!$F110)+Q$232","v":0},{"$f":"-R$190+R$216-R$218*(1+'S&S'!$F110)+R$232","v":0},{"$f":"-S$190+S$216-S$218*(1+'S&S'!$F110)+S$232","v":0},{"$f":"-T$190+T$216-T$218*(1+'S&S'!$F110)+T$232","v":0},{"$f":"-U$190+U$216-U$218*(1+'S&S'!$F110)+U$232","v":0},{"$f":"-V$190+V$216-V$218*(1+'S&S'!$F110)+V$232","v":0},{"$f":"-W$190+W$216-W$218*(1+'S&S'!$F110)+W$232","v":0},{"$f":"-X$190+X$216-X$218*(1+'S&S'!$F110)+X$232","v":0},{"$f":"-Y$190+Y$216-Y$218*(1+'S&S'!$F110)+Y$232","v":0},{"$f":"-Z$190+Z$216-Z$218*(1+'S&S'!$F110)+Z$232","v":0},{"$f":"-AA$190+AA$216-AA$218*(1+'S&S'!$F110)+AA$232","v":0},{"$f":"-AB$190+AB$216-AB$218*(1+'S&S'!$F110)+AB$232","v":0},{"$f":"-AC$190+AC$216-AC$218*(1+'S&S'!$F110)+AC$232","v":0},{"$f":"-AD$190+AD$216-AD$218*(1+'S&S'!$F110)+AD$232","v":0},{"$f":"-AE$190+AE$216-AE$218*(1+'S&S'!$F110)+AE$232","v":0},{"$f":"-AF$190+AF$216-AF$218*(1+'S&S'!$F110)+AF$232","v":0},{"$f":"-AG$190+AG$216-AG$218*(1+'S&S'!$F110)+AG$232","v":0},{"$f":"-AH$190+AH$216-AH$218*(1+'S&S'!$F110)+AH$232","v":0},{"$f":"-AI$190+AI$216-AI$218*(1+'S&S'!$F110)+AI$232","v":0},{"$f":"-AJ$190+AJ$216-AJ$218*(1+'S&S'!$F110)+AJ$232","v":0},{"$f":"-AK$190+AK$216-AK$218*(1+'S&S'!$F110)+AK$232","v":0},{"$f":"-AL$190+AL$216-AL$218*(1+'S&S'!$F110)+AL$232","v":0},{"$f":"-AM$190+AM$216-AM$218*(1+'S&S'!$F110)+AM$232","v":0},{"$f":"-AN$190+AN$216-AN$218*(1+'S&S'!$F110)+AN$232","v":0},{"$f":"-AO$190+AO$216-AO$218*(1+'S&S'!$F110)+AO$232","v":0},{"$f":"-AP$190+AP$216-AP$218*(1+'S&S'!$F110)+AP$232","v":0},{"$f":"-AQ$190+AQ$216-AQ$218*(1+'S&S'!$F110)+AQ$232","v":0},{"$f":"-AR$190+AR$216-AR$218*(1+'S&S'!$F110)+AR$232","v":0},{"$f":"-AS$190+AS$216-AS$218*(1+'S&S'!$F110)+AS$232","v":0},{"$f":"-AT$190+AT$216-AT$218*(1+'S&S'!$F110)+AT$232","v":0},{"$f":"-AU$190+AU$216-AU$218*(1+'S&S'!$F110)+AU$232","v":0},{"$f":"-AV$190+AV$216-AV$218*(1+'S&S'!$F110)+AV$232","v":0},{"$f":"-AW$190+AW$216-AW$218*(1+'S&S'!$F110)+AW$232","v":0},{"$f":"-AX$190+AX$216-AX$218*(1+'S&S'!$F110)+AX$232","v":0},{"$f":"-AY$190+AY$216-AY$218*(1+'S&S'!$F110)+AY$232","v":0},{"$f":"-AZ$190+AZ$216-AZ$218*(1+'S&S'!$F110)+AZ$232","v":0},{"$f":"-BA$190+BA$216-BA$218*(1+'S&S'!$F110)+BA$232","v":0},{"$f":"-BB$190+BB$216-BB$218*(1+'S&S'!$F110)+BB$232","v":0},{"$f":"-BC$190+BC$216-BC$218*(1+'S&S'!$F110)+BC$232","v":0},{"$f":"-BD$190+BD$216-BD$218*(1+'S&S'!$F110)+BD$232","v":0},{"$f":"-BE$190+BE$216-BE$218*(1+'S&S'!$F110)+BE$232","v":0},{"$f":"-BF$190+BF$216-BF$218*(1+'S&S'!$F110)+BF$232","v":0},{"$f":"-BG$190+BG$216-BG$218*(1+'S&S'!$F110)+BG$232","v":0},{"$f":"-BH$190+BH$216-BH$218*(1+'S&S'!$F110)+BH$232","v":0},{"$f":"-BI$190+BI$216-BI$218*(1+'S&S'!$F110)+BI$232","v":0},{"$f":"-BJ$190+BJ$216-BJ$218*(1+'S&S'!$F110)+BJ$232","v":0},{"$f":"-BK$190+BK$216-BK$218*(1+'S&S'!$F110)+BK$232","v":0},{"$f":"-BL$190+BL$216-BL$218*(1+'S&S'!$F110)+BL$232","v":0},{"$f":"-BM$190+BM$216-BM$218*(1+'S&S'!$F110)+BM$232","v":0},{"$f":"-BN$190+BN$216-BN$218*(1+'S&S'!$F110)+BN$232","v":0},{"$f":"-BO$190+BO$216-BO$218*(1+'S&S'!$F110)+BO$232","v":0},{"$f":"-BP$190+BP$216-BP$218*(1+'S&S'!$F110)+BP$232","v":0},{"$f":"-BQ$190+BQ$216-BQ$218*(1+'S&S'!$F110)+BQ$232","v":0},{"$f":"-BR$190+BR$216-BR$218*(1+'S&S'!$F110)+BR$232","v":0},{"$f":"-BS$190+BS$216-BS$218*(1+'S&S'!$F110)+BS$232","v":0},{"$f":"-BT$190+BT$216-BT$218*(1+'S&S'!$F110)+BT$232","v":0},{"$f":"-BU$190+BU$216-BU$218*(1+'S&S'!$F110)+BU$232","v":0},{"$f":"-BV$190+BV$216-BV$218*(1+'S&S'!$F110)+BV$232","v":0},{"$f":"-BW$190+BW$216-BW$218*(1+'S&S'!$F110)+BW$232","v":0},{"$f":"-BX$190+BX$216-BX$218*(1+'S&S'!$F110)+BX$232","v":0},{"$f":"-BY$190+BY$216-BY$218*(1+'S&S'!$F110)+BY$232","v":0},{"$f":"-BZ$190+BZ$216-BZ$218*(1+'S&S'!$F110)+BZ$232","v":0},{"$f":"-CA$190+CA$216-CA$218*(1+'S&S'!$F110)+CA$232","v":0},{"$f":"-CB$190+CB$216-CB$218*(1+'S&S'!$F110)+CB$232","v":0},{"$f":"-CC$190+CC$216-CC$218*(1+'S&S'!$F110)+CC$232","v":0},{"$f":"-CD$190+CD$216-CD$218*(1+'S&S'!$F110)+CD$232","v":0},{"$f":"-CE$190+CE$216-CE$218*(1+'S&S'!$F110)+CE$232","v":0},{"$f":"-CF$190+CF$216-CF$218*(1+'S&S'!$F110)+CF$232","v":0},{"$f":"-CG$190+CG$216-CG$218*(1+'S&S'!$F110)+CG$232","v":0},{"$f":"-CH$190+CH$216-CH$218*(1+'S&S'!$F110)+CH$232","v":0},{"$f":"-CI$190+CI$216-CI$218*(1+'S&S'!$F110)+CI$232","v":0},{"$f":"-CJ$190+CJ$216-CJ$218*(1+'S&S'!$F110)+CJ$232","v":0},{"$f":"-CK$190+CK$216-CK$218*(1+'S&S'!$F110)+CK$232","v":0},{"$f":"-CL$190+CL$216-CL$218*(1+'S&S'!$F110)+CL$232","v":0},{"$f":"-CM$190+CM$216-CM$218*(1+'S&S'!$F110)+CM$232","v":0},{"$f":"-CN$190+CN$216-CN$218*(1+'S&S'!$F110)+CN$232","v":0},{"$f":"-CO$190+CO$216-CO$218*(1+'S&S'!$F110)+CO$232","v":0},{"$f":"-CP$190+CP$216-CP$218*(1+'S&S'!$F110)+CP$232","v":0},{"$f":"-CQ$190+CQ$216-CQ$218*(1+'S&S'!$F110)+CQ$232","v":0},{"$f":"-CR$190+CR$216-CR$218*(1+'S&S'!$F110)+CR$232","v":0},{"$f":"-CS$190+CS$216-CS$218*(1+'S&S'!$F110)+CS$232","v":0}]
[null,null,{"$f":"O.5!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"C. Total operating and maintenance costs with 1% decrease"},null,{"$f":"G313+NPV(G.Asm!$F$40,H313:INDEX(H313:CS313,RP))","v":0},0,{"$f":"-G$190+G$216-G$218*(1+'S&S'!$F111)+G$232","v":0},{"$f":"-H$190+H$216-H$218*(1+'S&S'!$F111)+H$232","v":0},{"$f":"-I$190+I$216-I$218*(1+'S&S'!$F111)+I$232","v":0},{"$f":"-J$190+J$216-J$218*(1+'S&S'!$F111)+J$232","v":0},{"$f":"-K$190+K$216-K$218*(1+'S&S'!$F111)+K$232","v":0},{"$f":"-L$190+L$216-L$218*(1+'S&S'!$F111)+L$232","v":0},{"$f":"-M$190+M$216-M$218*(1+'S&S'!$F111)+M$232","v":0},{"$f":"-N$190+N$216-N$218*(1+'S&S'!$F111)+N$232","v":0},{"$f":"-O$190+O$216-O$218*(1+'S&S'!$F111)+O$232","v":0},{"$f":"-P$190+P$216-P$218*(1+'S&S'!$F111)+P$232","v":0},{"$f":"-Q$190+Q$216-Q$218*(1+'S&S'!$F111)+Q$232","v":0},{"$f":"-R$190+R$216-R$218*(1+'S&S'!$F111)+R$232","v":0},{"$f":"-S$190+S$216-S$218*(1+'S&S'!$F111)+S$232","v":0},{"$f":"-T$190+T$216-T$218*(1+'S&S'!$F111)+T$232","v":0},{"$f":"-U$190+U$216-U$218*(1+'S&S'!$F111)+U$232","v":0},{"$f":"-V$190+V$216-V$218*(1+'S&S'!$F111)+V$232","v":0},{"$f":"-W$190+W$216-W$218*(1+'S&S'!$F111)+W$232","v":0},{"$f":"-X$190+X$216-X$218*(1+'S&S'!$F111)+X$232","v":0},{"$f":"-Y$190+Y$216-Y$218*(1+'S&S'!$F111)+Y$232","v":0},{"$f":"-Z$190+Z$216-Z$218*(1+'S&S'!$F111)+Z$232","v":0},{"$f":"-AA$190+AA$216-AA$218*(1+'S&S'!$F111)+AA$232","v":0},{"$f":"-AB$190+AB$216-AB$218*(1+'S&S'!$F111)+AB$232","v":0},{"$f":"-AC$190+AC$216-AC$218*(1+'S&S'!$F111)+AC$232","v":0},{"$f":"-AD$190+AD$216-AD$218*(1+'S&S'!$F111)+AD$232","v":0},{"$f":"-AE$190+AE$216-AE$218*(1+'S&S'!$F111)+AE$232","v":0},{"$f":"-AF$190+AF$216-AF$218*(1+'S&S'!$F111)+AF$232","v":0},{"$f":"-AG$190+AG$216-AG$218*(1+'S&S'!$F111)+AG$232","v":0},{"$f":"-AH$190+AH$216-AH$218*(1+'S&S'!$F111)+AH$232","v":0},{"$f":"-AI$190+AI$216-AI$218*(1+'S&S'!$F111)+AI$232","v":0},{"$f":"-AJ$190+AJ$216-AJ$218*(1+'S&S'!$F111)+AJ$232","v":0},{"$f":"-AK$190+AK$216-AK$218*(1+'S&S'!$F111)+AK$232","v":0},{"$f":"-AL$190+AL$216-AL$218*(1+'S&S'!$F111)+AL$232","v":0},{"$f":"-AM$190+AM$216-AM$218*(1+'S&S'!$F111)+AM$232","v":0},{"$f":"-AN$190+AN$216-AN$218*(1+'S&S'!$F111)+AN$232","v":0},{"$f":"-AO$190+AO$216-AO$218*(1+'S&S'!$F111)+AO$232","v":0},{"$f":"-AP$190+AP$216-AP$218*(1+'S&S'!$F111)+AP$232","v":0},{"$f":"-AQ$190+AQ$216-AQ$218*(1+'S&S'!$F111)+AQ$232","v":0},{"$f":"-AR$190+AR$216-AR$218*(1+'S&S'!$F111)+AR$232","v":0},{"$f":"-AS$190+AS$216-AS$218*(1+'S&S'!$F111)+AS$232","v":0},{"$f":"-AT$190+AT$216-AT$218*(1+'S&S'!$F111)+AT$232","v":0},{"$f":"-AU$190+AU$216-AU$218*(1+'S&S'!$F111)+AU$232","v":0},{"$f":"-AV$190+AV$216-AV$218*(1+'S&S'!$F111)+AV$232","v":0},{"$f":"-AW$190+AW$216-AW$218*(1+'S&S'!$F111)+AW$232","v":0},{"$f":"-AX$190+AX$216-AX$218*(1+'S&S'!$F111)+AX$232","v":0},{"$f":"-AY$190+AY$216-AY$218*(1+'S&S'!$F111)+AY$232","v":0},{"$f":"-AZ$190+AZ$216-AZ$218*(1+'S&S'!$F111)+AZ$232","v":0},{"$f":"-BA$190+BA$216-BA$218*(1+'S&S'!$F111)+BA$232","v":0},{"$f":"-BB$190+BB$216-BB$218*(1+'S&S'!$F111)+BB$232","v":0},{"$f":"-BC$190+BC$216-BC$218*(1+'S&S'!$F111)+BC$232","v":0},{"$f":"-BD$190+BD$216-BD$218*(1+'S&S'!$F111)+BD$232","v":0},{"$f":"-BE$190+BE$216-BE$218*(1+'S&S'!$F111)+BE$232","v":0},{"$f":"-BF$190+BF$216-BF$218*(1+'S&S'!$F111)+BF$232","v":0},{"$f":"-BG$190+BG$216-BG$218*(1+'S&S'!$F111)+BG$232","v":0},{"$f":"-BH$190+BH$216-BH$218*(1+'S&S'!$F111)+BH$232","v":0},{"$f":"-BI$190+BI$216-BI$218*(1+'S&S'!$F111)+BI$232","v":0},{"$f":"-BJ$190+BJ$216-BJ$218*(1+'S&S'!$F111)+BJ$232","v":0},{"$f":"-BK$190+BK$216-BK$218*(1+'S&S'!$F111)+BK$232","v":0},{"$f":"-BL$190+BL$216-BL$218*(1+'S&S'!$F111)+BL$232","v":0},{"$f":"-BM$190+BM$216-BM$218*(1+'S&S'!$F111)+BM$232","v":0},{"$f":"-BN$190+BN$216-BN$218*(1+'S&S'!$F111)+BN$232","v":0},{"$f":"-BO$190+BO$216-BO$218*(1+'S&S'!$F111)+BO$232","v":0},{"$f":"-BP$190+BP$216-BP$218*(1+'S&S'!$F111)+BP$232","v":0},{"$f":"-BQ$190+BQ$216-BQ$218*(1+'S&S'!$F111)+BQ$232","v":0},{"$f":"-BR$190+BR$216-BR$218*(1+'S&S'!$F111)+BR$232","v":0},{"$f":"-BS$190+BS$216-BS$218*(1+'S&S'!$F111)+BS$232","v":0},{"$f":"-BT$190+BT$216-BT$218*(1+'S&S'!$F111)+BT$232","v":0},{"$f":"-BU$190+BU$216-BU$218*(1+'S&S'!$F111)+BU$232","v":0},{"$f":"-BV$190+BV$216-BV$218*(1+'S&S'!$F111)+BV$232","v":0},{"$f":"-BW$190+BW$216-BW$218*(1+'S&S'!$F111)+BW$232","v":0},{"$f":"-BX$190+BX$216-BX$218*(1+'S&S'!$F111)+BX$232","v":0},{"$f":"-BY$190+BY$216-BY$218*(1+'S&S'!$F111)+BY$232","v":0},{"$f":"-BZ$190+BZ$216-BZ$218*(1+'S&S'!$F111)+BZ$232","v":0},{"$f":"-CA$190+CA$216-CA$218*(1+'S&S'!$F111)+CA$232","v":0},{"$f":"-CB$190+CB$216-CB$218*(1+'S&S'!$F111)+CB$232","v":0},{"$f":"-CC$190+CC$216-CC$218*(1+'S&S'!$F111)+CC$232","v":0},{"$f":"-CD$190+CD$216-CD$218*(1+'S&S'!$F111)+CD$232","v":0},{"$f":"-CE$190+CE$216-CE$218*(1+'S&S'!$F111)+CE$232","v":0},{"$f":"-CF$190+CF$216-CF$218*(1+'S&S'!$F111)+CF$232","v":0},{"$f":"-CG$190+CG$216-CG$218*(1+'S&S'!$F111)+CG$232","v":0},{"$f":"-CH$190+CH$216-CH$218*(1+'S&S'!$F111)+CH$232","v":0},{"$f":"-CI$190+CI$216-CI$218*(1+'S&S'!$F111)+CI$232","v":0},{"$f":"-CJ$190+CJ$216-CJ$218*(1+'S&S'!$F111)+CJ$232","v":0},{"$f":"-CK$190+CK$216-CK$218*(1+'S&S'!$F111)+CK$232","v":0},{"$f":"-CL$190+CL$216-CL$218*(1+'S&S'!$F111)+CL$232","v":0},{"$f":"-CM$190+CM$216-CM$218*(1+'S&S'!$F111)+CM$232","v":0},{"$f":"-CN$190+CN$216-CN$218*(1+'S&S'!$F111)+CN$232","v":0},{"$f":"-CO$190+CO$216-CO$218*(1+'S&S'!$F111)+CO$232","v":0},{"$f":"-CP$190+CP$216-CP$218*(1+'S&S'!$F111)+CP$232","v":0},{"$f":"-CQ$190+CQ$216-CQ$218*(1+'S&S'!$F111)+CQ$232","v":0},{"$f":"-CR$190+CR$216-CR$218*(1+'S&S'!$F111)+CR$232","v":0},{"$f":"-CS$190+CS$216-CS$218*(1+'S&S'!$F111)+CS$232","v":0}]
[null,null,{"$f":"O.5!C125&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G314+NPV(G.Asm!$F$40,H314:INDEX(H314:CS314,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125*(1+'S&S'!$F112),G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125*(1+'S&S'!$F112),H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125*(1+'S&S'!$F112),I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125*(1+'S&S'!$F112),J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125*(1+'S&S'!$F112),K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125*(1+'S&S'!$F112),L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125*(1+'S&S'!$F112),M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125*(1+'S&S'!$F112),N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125*(1+'S&S'!$F112),O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125*(1+'S&S'!$F112),P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125*(1+'S&S'!$F112),Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125*(1+'S&S'!$F112),R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125*(1+'S&S'!$F112),S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125*(1+'S&S'!$F112),T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125*(1+'S&S'!$F112),U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125*(1+'S&S'!$F112),V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125*(1+'S&S'!$F112),W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125*(1+'S&S'!$F112),X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125*(1+'S&S'!$F112),Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125*(1+'S&S'!$F112),Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125*(1+'S&S'!$F112),AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125*(1+'S&S'!$F112),AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125*(1+'S&S'!$F112),AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125*(1+'S&S'!$F112),AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125*(1+'S&S'!$F112),AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125*(1+'S&S'!$F112),AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125*(1+'S&S'!$F112),AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125*(1+'S&S'!$F112),AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125*(1+'S&S'!$F112),AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125*(1+'S&S'!$F112),AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125*(1+'S&S'!$F112),AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125*(1+'S&S'!$F112),AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125*(1+'S&S'!$F112),AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125*(1+'S&S'!$F112),AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125*(1+'S&S'!$F112),AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125*(1+'S&S'!$F112),AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125*(1+'S&S'!$F112),AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125*(1+'S&S'!$F112),AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125*(1+'S&S'!$F112),AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125*(1+'S&S'!$F112),AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125*(1+'S&S'!$F112),AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125*(1+'S&S'!$F112),AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125*(1+'S&S'!$F112),AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125*(1+'S&S'!$F112),AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125*(1+'S&S'!$F112),AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125*(1+'S&S'!$F112),AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125*(1+'S&S'!$F112),BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125*(1+'S&S'!$F112),BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125*(1+'S&S'!$F112),BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125*(1+'S&S'!$F112),BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125*(1+'S&S'!$F112),BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125*(1+'S&S'!$F112),BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125*(1+'S&S'!$F112),BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125*(1+'S&S'!$F112),BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125*(1+'S&S'!$F112),BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125*(1+'S&S'!$F112),BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125*(1+'S&S'!$F112),BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125*(1+'S&S'!$F112),BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125*(1+'S&S'!$F112),BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125*(1+'S&S'!$F112),BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125*(1+'S&S'!$F112),BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125*(1+'S&S'!$F112),BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125*(1+'S&S'!$F112),BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125*(1+'S&S'!$F112),BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125*(1+'S&S'!$F112),BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125*(1+'S&S'!$F112),BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125*(1+'S&S'!$F112),BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125*(1+'S&S'!$F112),BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125*(1+'S&S'!$F112),BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125*(1+'S&S'!$F112),BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125*(1+'S&S'!$F112),BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125*(1+'S&S'!$F112),BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125*(1+'S&S'!$F112),CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125*(1+'S&S'!$F112),CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125*(1+'S&S'!$F112),CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125*(1+'S&S'!$F112),CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125*(1+'S&S'!$F112),CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125*(1+'S&S'!$F112),CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125*(1+'S&S'!$F112),CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125*(1+'S&S'!$F112),CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125*(1+'S&S'!$F112),CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125*(1+'S&S'!$F112),CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125*(1+'S&S'!$F112),CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125*(1+'S&S'!$F112),CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125*(1+'S&S'!$F112),CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125*(1+'S&S'!$F112),CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125*(1+'S&S'!$F112),CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125*(1+'S&S'!$F112),CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125*(1+'S&S'!$F112),CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125*(1+'S&S'!$F112),CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125*(1+'S&S'!$F112),CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C125&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G315+NPV(G.Asm!$F$40,H315:INDEX(H315:CS315,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125*(1+'S&S'!$F113),G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125*(1+'S&S'!$F113),H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125*(1+'S&S'!$F113),I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125*(1+'S&S'!$F113),J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125*(1+'S&S'!$F113),K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125*(1+'S&S'!$F113),L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125*(1+'S&S'!$F113),M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125*(1+'S&S'!$F113),N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125*(1+'S&S'!$F113),O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125*(1+'S&S'!$F113),P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125*(1+'S&S'!$F113),Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125*(1+'S&S'!$F113),R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125*(1+'S&S'!$F113),S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125*(1+'S&S'!$F113),T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125*(1+'S&S'!$F113),U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125*(1+'S&S'!$F113),V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125*(1+'S&S'!$F113),W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125*(1+'S&S'!$F113),X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125*(1+'S&S'!$F113),Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125*(1+'S&S'!$F113),Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125*(1+'S&S'!$F113),AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125*(1+'S&S'!$F113),AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125*(1+'S&S'!$F113),AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125*(1+'S&S'!$F113),AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125*(1+'S&S'!$F113),AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125*(1+'S&S'!$F113),AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125*(1+'S&S'!$F113),AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125*(1+'S&S'!$F113),AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125*(1+'S&S'!$F113),AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125*(1+'S&S'!$F113),AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125*(1+'S&S'!$F113),AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125*(1+'S&S'!$F113),AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125*(1+'S&S'!$F113),AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125*(1+'S&S'!$F113),AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125*(1+'S&S'!$F113),AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125*(1+'S&S'!$F113),AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125*(1+'S&S'!$F113),AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125*(1+'S&S'!$F113),AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125*(1+'S&S'!$F113),AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125*(1+'S&S'!$F113),AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125*(1+'S&S'!$F113),AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125*(1+'S&S'!$F113),AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125*(1+'S&S'!$F113),AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125*(1+'S&S'!$F113),AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125*(1+'S&S'!$F113),AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125*(1+'S&S'!$F113),AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125*(1+'S&S'!$F113),BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125*(1+'S&S'!$F113),BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125*(1+'S&S'!$F113),BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125*(1+'S&S'!$F113),BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125*(1+'S&S'!$F113),BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125*(1+'S&S'!$F113),BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125*(1+'S&S'!$F113),BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125*(1+'S&S'!$F113),BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125*(1+'S&S'!$F113),BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125*(1+'S&S'!$F113),BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125*(1+'S&S'!$F113),BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125*(1+'S&S'!$F113),BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125*(1+'S&S'!$F113),BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125*(1+'S&S'!$F113),BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125*(1+'S&S'!$F113),BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125*(1+'S&S'!$F113),BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125*(1+'S&S'!$F113),BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125*(1+'S&S'!$F113),BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125*(1+'S&S'!$F113),BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125*(1+'S&S'!$F113),BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125*(1+'S&S'!$F113),BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125*(1+'S&S'!$F113),BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125*(1+'S&S'!$F113),BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125*(1+'S&S'!$F113),BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125*(1+'S&S'!$F113),BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125*(1+'S&S'!$F113),BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125*(1+'S&S'!$F113),CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125*(1+'S&S'!$F113),CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125*(1+'S&S'!$F113),CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125*(1+'S&S'!$F113),CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125*(1+'S&S'!$F113),CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125*(1+'S&S'!$F113),CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125*(1+'S&S'!$F113),CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125*(1+'S&S'!$F113),CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125*(1+'S&S'!$F113),CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125*(1+'S&S'!$F113),CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125*(1+'S&S'!$F113),CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125*(1+'S&S'!$F113),CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125*(1+'S&S'!$F113),CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125*(1+'S&S'!$F113),CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125*(1+'S&S'!$F113),CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125*(1+'S&S'!$F113),CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125*(1+'S&S'!$F113),CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125*(1+'S&S'!$F113),CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125*(1+'S&S'!$F113),CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C126&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G316+NPV(G.Asm!$F$40,H316:INDEX(H316:CS316,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126*(1+'S&S'!$F114),G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126*(1+'S&S'!$F114),H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126*(1+'S&S'!$F114),I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126*(1+'S&S'!$F114),J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126*(1+'S&S'!$F114),K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126*(1+'S&S'!$F114),L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126*(1+'S&S'!$F114),M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126*(1+'S&S'!$F114),N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126*(1+'S&S'!$F114),O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126*(1+'S&S'!$F114),P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126*(1+'S&S'!$F114),Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126*(1+'S&S'!$F114),R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126*(1+'S&S'!$F114),S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126*(1+'S&S'!$F114),T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126*(1+'S&S'!$F114),U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126*(1+'S&S'!$F114),V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126*(1+'S&S'!$F114),W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126*(1+'S&S'!$F114),X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126*(1+'S&S'!$F114),Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126*(1+'S&S'!$F114),Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126*(1+'S&S'!$F114),AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126*(1+'S&S'!$F114),AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126*(1+'S&S'!$F114),AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126*(1+'S&S'!$F114),AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126*(1+'S&S'!$F114),AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126*(1+'S&S'!$F114),AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126*(1+'S&S'!$F114),AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126*(1+'S&S'!$F114),AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126*(1+'S&S'!$F114),AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126*(1+'S&S'!$F114),AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126*(1+'S&S'!$F114),AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126*(1+'S&S'!$F114),AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126*(1+'S&S'!$F114),AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126*(1+'S&S'!$F114),AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126*(1+'S&S'!$F114),AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126*(1+'S&S'!$F114),AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126*(1+'S&S'!$F114),AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126*(1+'S&S'!$F114),AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126*(1+'S&S'!$F114),AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126*(1+'S&S'!$F114),AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126*(1+'S&S'!$F114),AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126*(1+'S&S'!$F114),AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126*(1+'S&S'!$F114),AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126*(1+'S&S'!$F114),AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126*(1+'S&S'!$F114),AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126*(1+'S&S'!$F114),AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126*(1+'S&S'!$F114),BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126*(1+'S&S'!$F114),BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126*(1+'S&S'!$F114),BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126*(1+'S&S'!$F114),BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126*(1+'S&S'!$F114),BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126*(1+'S&S'!$F114),BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126*(1+'S&S'!$F114),BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126*(1+'S&S'!$F114),BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126*(1+'S&S'!$F114),BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126*(1+'S&S'!$F114),BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126*(1+'S&S'!$F114),BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126*(1+'S&S'!$F114),BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126*(1+'S&S'!$F114),BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126*(1+'S&S'!$F114),BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126*(1+'S&S'!$F114),BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126*(1+'S&S'!$F114),BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126*(1+'S&S'!$F114),BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126*(1+'S&S'!$F114),BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126*(1+'S&S'!$F114),BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126*(1+'S&S'!$F114),BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126*(1+'S&S'!$F114),BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126*(1+'S&S'!$F114),BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126*(1+'S&S'!$F114),BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126*(1+'S&S'!$F114),BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126*(1+'S&S'!$F114),BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126*(1+'S&S'!$F114),BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126*(1+'S&S'!$F114),CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126*(1+'S&S'!$F114),CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126*(1+'S&S'!$F114),CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126*(1+'S&S'!$F114),CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126*(1+'S&S'!$F114),CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126*(1+'S&S'!$F114),CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126*(1+'S&S'!$F114),CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126*(1+'S&S'!$F114),CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126*(1+'S&S'!$F114),CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126*(1+'S&S'!$F114),CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126*(1+'S&S'!$F114),CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126*(1+'S&S'!$F114),CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126*(1+'S&S'!$F114),CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126*(1+'S&S'!$F114),CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126*(1+'S&S'!$F114),CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126*(1+'S&S'!$F114),CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126*(1+'S&S'!$F114),CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126*(1+'S&S'!$F114),CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126*(1+'S&S'!$F114),CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C126&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G317+NPV(G.Asm!$F$40,H317:INDEX(H317:CS317,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126*(1+'S&S'!$F115),G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126*(1+'S&S'!$F115),H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126*(1+'S&S'!$F115),I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126*(1+'S&S'!$F115),J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126*(1+'S&S'!$F115),K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126*(1+'S&S'!$F115),L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126*(1+'S&S'!$F115),M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126*(1+'S&S'!$F115),N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126*(1+'S&S'!$F115),O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126*(1+'S&S'!$F115),P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126*(1+'S&S'!$F115),Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126*(1+'S&S'!$F115),R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126*(1+'S&S'!$F115),S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126*(1+'S&S'!$F115),T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126*(1+'S&S'!$F115),U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126*(1+'S&S'!$F115),V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126*(1+'S&S'!$F115),W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126*(1+'S&S'!$F115),X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126*(1+'S&S'!$F115),Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126*(1+'S&S'!$F115),Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126*(1+'S&S'!$F115),AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126*(1+'S&S'!$F115),AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126*(1+'S&S'!$F115),AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126*(1+'S&S'!$F115),AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126*(1+'S&S'!$F115),AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126*(1+'S&S'!$F115),AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126*(1+'S&S'!$F115),AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126*(1+'S&S'!$F115),AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126*(1+'S&S'!$F115),AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126*(1+'S&S'!$F115),AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126*(1+'S&S'!$F115),AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126*(1+'S&S'!$F115),AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126*(1+'S&S'!$F115),AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126*(1+'S&S'!$F115),AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126*(1+'S&S'!$F115),AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126*(1+'S&S'!$F115),AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126*(1+'S&S'!$F115),AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126*(1+'S&S'!$F115),AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126*(1+'S&S'!$F115),AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126*(1+'S&S'!$F115),AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126*(1+'S&S'!$F115),AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126*(1+'S&S'!$F115),AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126*(1+'S&S'!$F115),AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126*(1+'S&S'!$F115),AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126*(1+'S&S'!$F115),AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126*(1+'S&S'!$F115),AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126*(1+'S&S'!$F115),BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126*(1+'S&S'!$F115),BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126*(1+'S&S'!$F115),BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126*(1+'S&S'!$F115),BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126*(1+'S&S'!$F115),BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126*(1+'S&S'!$F115),BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126*(1+'S&S'!$F115),BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126*(1+'S&S'!$F115),BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126*(1+'S&S'!$F115),BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126*(1+'S&S'!$F115),BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126*(1+'S&S'!$F115),BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126*(1+'S&S'!$F115),BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126*(1+'S&S'!$F115),BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126*(1+'S&S'!$F115),BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126*(1+'S&S'!$F115),BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126*(1+'S&S'!$F115),BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126*(1+'S&S'!$F115),BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126*(1+'S&S'!$F115),BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126*(1+'S&S'!$F115),BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126*(1+'S&S'!$F115),BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126*(1+'S&S'!$F115),BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126*(1+'S&S'!$F115),BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126*(1+'S&S'!$F115),BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126*(1+'S&S'!$F115),BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126*(1+'S&S'!$F115),BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126*(1+'S&S'!$F115),BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126*(1+'S&S'!$F115),CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126*(1+'S&S'!$F115),CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126*(1+'S&S'!$F115),CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126*(1+'S&S'!$F115),CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126*(1+'S&S'!$F115),CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126*(1+'S&S'!$F115),CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126*(1+'S&S'!$F115),CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126*(1+'S&S'!$F115),CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126*(1+'S&S'!$F115),CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126*(1+'S&S'!$F115),CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126*(1+'S&S'!$F115),CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126*(1+'S&S'!$F115),CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126*(1+'S&S'!$F115),CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126*(1+'S&S'!$F115),CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126*(1+'S&S'!$F115),CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126*(1+'S&S'!$F115),CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126*(1+'S&S'!$F115),CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126*(1+'S&S'!$F115),CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126*(1+'S&S'!$F115),CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C127&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G318+NPV(G.Asm!$F$40,H318:INDEX(H318:CS318,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127*(1+'S&S'!$F116),G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127*(1+'S&S'!$F116),H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127*(1+'S&S'!$F116),I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127*(1+'S&S'!$F116),J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127*(1+'S&S'!$F116),K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127*(1+'S&S'!$F116),L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127*(1+'S&S'!$F116),M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127*(1+'S&S'!$F116),N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127*(1+'S&S'!$F116),O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127*(1+'S&S'!$F116),P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127*(1+'S&S'!$F116),Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127*(1+'S&S'!$F116),R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127*(1+'S&S'!$F116),S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127*(1+'S&S'!$F116),T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127*(1+'S&S'!$F116),U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127*(1+'S&S'!$F116),V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127*(1+'S&S'!$F116),W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127*(1+'S&S'!$F116),X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127*(1+'S&S'!$F116),Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127*(1+'S&S'!$F116),Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127*(1+'S&S'!$F116),AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127*(1+'S&S'!$F116),AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127*(1+'S&S'!$F116),AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127*(1+'S&S'!$F116),AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127*(1+'S&S'!$F116),AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127*(1+'S&S'!$F116),AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127*(1+'S&S'!$F116),AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127*(1+'S&S'!$F116),AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127*(1+'S&S'!$F116),AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127*(1+'S&S'!$F116),AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127*(1+'S&S'!$F116),AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127*(1+'S&S'!$F116),AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127*(1+'S&S'!$F116),AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127*(1+'S&S'!$F116),AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127*(1+'S&S'!$F116),AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127*(1+'S&S'!$F116),AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127*(1+'S&S'!$F116),AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127*(1+'S&S'!$F116),AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127*(1+'S&S'!$F116),AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127*(1+'S&S'!$F116),AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127*(1+'S&S'!$F116),AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127*(1+'S&S'!$F116),AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127*(1+'S&S'!$F116),AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127*(1+'S&S'!$F116),AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127*(1+'S&S'!$F116),AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127*(1+'S&S'!$F116),AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127*(1+'S&S'!$F116),BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127*(1+'S&S'!$F116),BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127*(1+'S&S'!$F116),BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127*(1+'S&S'!$F116),BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127*(1+'S&S'!$F116),BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127*(1+'S&S'!$F116),BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127*(1+'S&S'!$F116),BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127*(1+'S&S'!$F116),BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127*(1+'S&S'!$F116),BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127*(1+'S&S'!$F116),BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127*(1+'S&S'!$F116),BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127*(1+'S&S'!$F116),BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127*(1+'S&S'!$F116),BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127*(1+'S&S'!$F116),BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127*(1+'S&S'!$F116),BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127*(1+'S&S'!$F116),BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127*(1+'S&S'!$F116),BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127*(1+'S&S'!$F116),BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127*(1+'S&S'!$F116),BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127*(1+'S&S'!$F116),BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127*(1+'S&S'!$F116),BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127*(1+'S&S'!$F116),BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127*(1+'S&S'!$F116),BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127*(1+'S&S'!$F116),BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127*(1+'S&S'!$F116),BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127*(1+'S&S'!$F116),BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127*(1+'S&S'!$F116),CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127*(1+'S&S'!$F116),CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127*(1+'S&S'!$F116),CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127*(1+'S&S'!$F116),CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127*(1+'S&S'!$F116),CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127*(1+'S&S'!$F116),CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127*(1+'S&S'!$F116),CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127*(1+'S&S'!$F116),CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127*(1+'S&S'!$F116),CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127*(1+'S&S'!$F116),CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127*(1+'S&S'!$F116),CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127*(1+'S&S'!$F116),CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127*(1+'S&S'!$F116),CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127*(1+'S&S'!$F116),CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127*(1+'S&S'!$F116),CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127*(1+'S&S'!$F116),CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127*(1+'S&S'!$F116),CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127*(1+'S&S'!$F116),CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127*(1+'S&S'!$F116),CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C127&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G319+NPV(G.Asm!$F$40,H319:INDEX(H319:CS319,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127*(1+'S&S'!$F117),G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127*(1+'S&S'!$F117),H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127*(1+'S&S'!$F117),I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127*(1+'S&S'!$F117),J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127*(1+'S&S'!$F117),K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127*(1+'S&S'!$F117),L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127*(1+'S&S'!$F117),M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127*(1+'S&S'!$F117),N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127*(1+'S&S'!$F117),O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127*(1+'S&S'!$F117),P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127*(1+'S&S'!$F117),Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127*(1+'S&S'!$F117),R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127*(1+'S&S'!$F117),S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127*(1+'S&S'!$F117),T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127*(1+'S&S'!$F117),U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127*(1+'S&S'!$F117),V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127*(1+'S&S'!$F117),W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127*(1+'S&S'!$F117),X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127*(1+'S&S'!$F117),Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127*(1+'S&S'!$F117),Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127*(1+'S&S'!$F117),AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127*(1+'S&S'!$F117),AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127*(1+'S&S'!$F117),AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127*(1+'S&S'!$F117),AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127*(1+'S&S'!$F117),AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127*(1+'S&S'!$F117),AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127*(1+'S&S'!$F117),AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127*(1+'S&S'!$F117),AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127*(1+'S&S'!$F117),AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127*(1+'S&S'!$F117),AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127*(1+'S&S'!$F117),AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127*(1+'S&S'!$F117),AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127*(1+'S&S'!$F117),AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127*(1+'S&S'!$F117),AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127*(1+'S&S'!$F117),AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127*(1+'S&S'!$F117),AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127*(1+'S&S'!$F117),AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127*(1+'S&S'!$F117),AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127*(1+'S&S'!$F117),AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127*(1+'S&S'!$F117),AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127*(1+'S&S'!$F117),AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127*(1+'S&S'!$F117),AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127*(1+'S&S'!$F117),AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127*(1+'S&S'!$F117),AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127*(1+'S&S'!$F117),AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127*(1+'S&S'!$F117),AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127*(1+'S&S'!$F117),BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127*(1+'S&S'!$F117),BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127*(1+'S&S'!$F117),BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127*(1+'S&S'!$F117),BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127*(1+'S&S'!$F117),BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127*(1+'S&S'!$F117),BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127*(1+'S&S'!$F117),BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127*(1+'S&S'!$F117),BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127*(1+'S&S'!$F117),BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127*(1+'S&S'!$F117),BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127*(1+'S&S'!$F117),BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127*(1+'S&S'!$F117),BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127*(1+'S&S'!$F117),BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127*(1+'S&S'!$F117),BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127*(1+'S&S'!$F117),BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127*(1+'S&S'!$F117),BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127*(1+'S&S'!$F117),BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127*(1+'S&S'!$F117),BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127*(1+'S&S'!$F117),BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127*(1+'S&S'!$F117),BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127*(1+'S&S'!$F117),BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127*(1+'S&S'!$F117),BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127*(1+'S&S'!$F117),BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127*(1+'S&S'!$F117),BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127*(1+'S&S'!$F117),BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127*(1+'S&S'!$F117),BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127*(1+'S&S'!$F117),CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127*(1+'S&S'!$F117),CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127*(1+'S&S'!$F117),CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127*(1+'S&S'!$F117),CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127*(1+'S&S'!$F117),CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127*(1+'S&S'!$F117),CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127*(1+'S&S'!$F117),CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127*(1+'S&S'!$F117),CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127*(1+'S&S'!$F117),CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127*(1+'S&S'!$F117),CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127*(1+'S&S'!$F117),CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127*(1+'S&S'!$F117),CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127*(1+'S&S'!$F117),CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127*(1+'S&S'!$F117),CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127*(1+'S&S'!$F117),CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127*(1+'S&S'!$F117),CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127*(1+'S&S'!$F117),CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127*(1+'S&S'!$F117),CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127*(1+'S&S'!$F117),CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C128&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G320+NPV(G.Asm!$F$40,H320:INDEX(H320:CS320,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128*(1+'S&S'!$F118),G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128*(1+'S&S'!$F118),H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128*(1+'S&S'!$F118),I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128*(1+'S&S'!$F118),J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128*(1+'S&S'!$F118),K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128*(1+'S&S'!$F118),L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128*(1+'S&S'!$F118),M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128*(1+'S&S'!$F118),N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128*(1+'S&S'!$F118),O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128*(1+'S&S'!$F118),P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128*(1+'S&S'!$F118),Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128*(1+'S&S'!$F118),R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128*(1+'S&S'!$F118),S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128*(1+'S&S'!$F118),T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128*(1+'S&S'!$F118),U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128*(1+'S&S'!$F118),V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128*(1+'S&S'!$F118),W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128*(1+'S&S'!$F118),X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128*(1+'S&S'!$F118),Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128*(1+'S&S'!$F118),Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128*(1+'S&S'!$F118),AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128*(1+'S&S'!$F118),AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128*(1+'S&S'!$F118),AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128*(1+'S&S'!$F118),AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128*(1+'S&S'!$F118),AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128*(1+'S&S'!$F118),AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128*(1+'S&S'!$F118),AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128*(1+'S&S'!$F118),AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128*(1+'S&S'!$F118),AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128*(1+'S&S'!$F118),AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128*(1+'S&S'!$F118),AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128*(1+'S&S'!$F118),AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128*(1+'S&S'!$F118),AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128*(1+'S&S'!$F118),AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128*(1+'S&S'!$F118),AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128*(1+'S&S'!$F118),AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128*(1+'S&S'!$F118),AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128*(1+'S&S'!$F118),AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128*(1+'S&S'!$F118),AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128*(1+'S&S'!$F118),AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128*(1+'S&S'!$F118),AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128*(1+'S&S'!$F118),AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128*(1+'S&S'!$F118),AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128*(1+'S&S'!$F118),AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128*(1+'S&S'!$F118),AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128*(1+'S&S'!$F118),AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128*(1+'S&S'!$F118),BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128*(1+'S&S'!$F118),BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128*(1+'S&S'!$F118),BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128*(1+'S&S'!$F118),BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128*(1+'S&S'!$F118),BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128*(1+'S&S'!$F118),BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128*(1+'S&S'!$F118),BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128*(1+'S&S'!$F118),BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128*(1+'S&S'!$F118),BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128*(1+'S&S'!$F118),BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128*(1+'S&S'!$F118),BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128*(1+'S&S'!$F118),BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128*(1+'S&S'!$F118),BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128*(1+'S&S'!$F118),BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128*(1+'S&S'!$F118),BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128*(1+'S&S'!$F118),BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128*(1+'S&S'!$F118),BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128*(1+'S&S'!$F118),BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128*(1+'S&S'!$F118),BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128*(1+'S&S'!$F118),BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128*(1+'S&S'!$F118),BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128*(1+'S&S'!$F118),BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128*(1+'S&S'!$F118),BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128*(1+'S&S'!$F118),BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128*(1+'S&S'!$F118),BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128*(1+'S&S'!$F118),BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128*(1+'S&S'!$F118),CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128*(1+'S&S'!$F118),CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128*(1+'S&S'!$F118),CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128*(1+'S&S'!$F118),CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128*(1+'S&S'!$F118),CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128*(1+'S&S'!$F118),CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128*(1+'S&S'!$F118),CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128*(1+'S&S'!$F118),CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128*(1+'S&S'!$F118),CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128*(1+'S&S'!$F118),CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128*(1+'S&S'!$F118),CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128*(1+'S&S'!$F118),CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128*(1+'S&S'!$F118),CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128*(1+'S&S'!$F118),CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128*(1+'S&S'!$F118),CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128*(1+'S&S'!$F118),CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128*(1+'S&S'!$F118),CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128*(1+'S&S'!$F118),CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128*(1+'S&S'!$F118),CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C128&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G321+NPV(G.Asm!$F$40,H321:INDEX(H321:CS321,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128*(1+'S&S'!$F119),G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128*(1+'S&S'!$F119),H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128*(1+'S&S'!$F119),I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128*(1+'S&S'!$F119),J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128*(1+'S&S'!$F119),K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128*(1+'S&S'!$F119),L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128*(1+'S&S'!$F119),M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128*(1+'S&S'!$F119),N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128*(1+'S&S'!$F119),O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128*(1+'S&S'!$F119),P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128*(1+'S&S'!$F119),Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128*(1+'S&S'!$F119),R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128*(1+'S&S'!$F119),S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128*(1+'S&S'!$F119),T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128*(1+'S&S'!$F119),U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128*(1+'S&S'!$F119),V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128*(1+'S&S'!$F119),W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128*(1+'S&S'!$F119),X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128*(1+'S&S'!$F119),Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128*(1+'S&S'!$F119),Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128*(1+'S&S'!$F119),AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128*(1+'S&S'!$F119),AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128*(1+'S&S'!$F119),AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128*(1+'S&S'!$F119),AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128*(1+'S&S'!$F119),AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128*(1+'S&S'!$F119),AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128*(1+'S&S'!$F119),AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128*(1+'S&S'!$F119),AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128*(1+'S&S'!$F119),AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128*(1+'S&S'!$F119),AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128*(1+'S&S'!$F119),AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128*(1+'S&S'!$F119),AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128*(1+'S&S'!$F119),AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128*(1+'S&S'!$F119),AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128*(1+'S&S'!$F119),AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128*(1+'S&S'!$F119),AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128*(1+'S&S'!$F119),AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128*(1+'S&S'!$F119),AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128*(1+'S&S'!$F119),AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128*(1+'S&S'!$F119),AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128*(1+'S&S'!$F119),AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128*(1+'S&S'!$F119),AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128*(1+'S&S'!$F119),AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128*(1+'S&S'!$F119),AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128*(1+'S&S'!$F119),AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128*(1+'S&S'!$F119),AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128*(1+'S&S'!$F119),BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128*(1+'S&S'!$F119),BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128*(1+'S&S'!$F119),BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128*(1+'S&S'!$F119),BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128*(1+'S&S'!$F119),BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128*(1+'S&S'!$F119),BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128*(1+'S&S'!$F119),BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128*(1+'S&S'!$F119),BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128*(1+'S&S'!$F119),BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128*(1+'S&S'!$F119),BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128*(1+'S&S'!$F119),BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128*(1+'S&S'!$F119),BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128*(1+'S&S'!$F119),BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128*(1+'S&S'!$F119),BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128*(1+'S&S'!$F119),BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128*(1+'S&S'!$F119),BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128*(1+'S&S'!$F119),BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128*(1+'S&S'!$F119),BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128*(1+'S&S'!$F119),BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128*(1+'S&S'!$F119),BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128*(1+'S&S'!$F119),BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128*(1+'S&S'!$F119),BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128*(1+'S&S'!$F119),BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128*(1+'S&S'!$F119),BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128*(1+'S&S'!$F119),BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128*(1+'S&S'!$F119),BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128*(1+'S&S'!$F119),CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128*(1+'S&S'!$F119),CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128*(1+'S&S'!$F119),CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128*(1+'S&S'!$F119),CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128*(1+'S&S'!$F119),CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128*(1+'S&S'!$F119),CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128*(1+'S&S'!$F119),CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128*(1+'S&S'!$F119),CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128*(1+'S&S'!$F119),CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128*(1+'S&S'!$F119),CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128*(1+'S&S'!$F119),CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128*(1+'S&S'!$F119),CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128*(1+'S&S'!$F119),CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128*(1+'S&S'!$F119),CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128*(1+'S&S'!$F119),CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128*(1+'S&S'!$F119),CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128*(1+'S&S'!$F119),CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128*(1+'S&S'!$F119),CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128*(1+'S&S'!$F119),CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C129&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G322+NPV(G.Asm!$F$40,H322:INDEX(H322:CS322,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129*(1+'S&S'!$F120),G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129*(1+'S&S'!$F120),H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129*(1+'S&S'!$F120),I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129*(1+'S&S'!$F120),J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129*(1+'S&S'!$F120),K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129*(1+'S&S'!$F120),L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129*(1+'S&S'!$F120),M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129*(1+'S&S'!$F120),N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129*(1+'S&S'!$F120),O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129*(1+'S&S'!$F120),P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129*(1+'S&S'!$F120),Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129*(1+'S&S'!$F120),R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129*(1+'S&S'!$F120),S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129*(1+'S&S'!$F120),T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129*(1+'S&S'!$F120),U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129*(1+'S&S'!$F120),V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129*(1+'S&S'!$F120),W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129*(1+'S&S'!$F120),X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129*(1+'S&S'!$F120),Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129*(1+'S&S'!$F120),Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129*(1+'S&S'!$F120),AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129*(1+'S&S'!$F120),AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129*(1+'S&S'!$F120),AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129*(1+'S&S'!$F120),AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129*(1+'S&S'!$F120),AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129*(1+'S&S'!$F120),AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129*(1+'S&S'!$F120),AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129*(1+'S&S'!$F120),AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129*(1+'S&S'!$F120),AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129*(1+'S&S'!$F120),AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129*(1+'S&S'!$F120),AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129*(1+'S&S'!$F120),AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129*(1+'S&S'!$F120),AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129*(1+'S&S'!$F120),AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129*(1+'S&S'!$F120),AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129*(1+'S&S'!$F120),AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129*(1+'S&S'!$F120),AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129*(1+'S&S'!$F120),AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129*(1+'S&S'!$F120),AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129*(1+'S&S'!$F120),AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129*(1+'S&S'!$F120),AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129*(1+'S&S'!$F120),AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129*(1+'S&S'!$F120),AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129*(1+'S&S'!$F120),AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129*(1+'S&S'!$F120),AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129*(1+'S&S'!$F120),AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129*(1+'S&S'!$F120),BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129*(1+'S&S'!$F120),BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129*(1+'S&S'!$F120),BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129*(1+'S&S'!$F120),BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129*(1+'S&S'!$F120),BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129*(1+'S&S'!$F120),BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129*(1+'S&S'!$F120),BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129*(1+'S&S'!$F120),BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129*(1+'S&S'!$F120),BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129*(1+'S&S'!$F120),BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129*(1+'S&S'!$F120),BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129*(1+'S&S'!$F120),BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129*(1+'S&S'!$F120),BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129*(1+'S&S'!$F120),BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129*(1+'S&S'!$F120),BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129*(1+'S&S'!$F120),BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129*(1+'S&S'!$F120),BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129*(1+'S&S'!$F120),BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129*(1+'S&S'!$F120),BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129*(1+'S&S'!$F120),BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129*(1+'S&S'!$F120),BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129*(1+'S&S'!$F120),BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129*(1+'S&S'!$F120),BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129*(1+'S&S'!$F120),BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129*(1+'S&S'!$F120),BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129*(1+'S&S'!$F120),BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129*(1+'S&S'!$F120),CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129*(1+'S&S'!$F120),CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129*(1+'S&S'!$F120),CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129*(1+'S&S'!$F120),CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129*(1+'S&S'!$F120),CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129*(1+'S&S'!$F120),CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129*(1+'S&S'!$F120),CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129*(1+'S&S'!$F120),CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129*(1+'S&S'!$F120),CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129*(1+'S&S'!$F120),CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129*(1+'S&S'!$F120),CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129*(1+'S&S'!$F120),CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129*(1+'S&S'!$F120),CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129*(1+'S&S'!$F120),CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129*(1+'S&S'!$F120),CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129*(1+'S&S'!$F120),CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129*(1+'S&S'!$F120),CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129*(1+'S&S'!$F120),CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129*(1+'S&S'!$F120),CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C129&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G323+NPV(G.Asm!$F$40,H323:INDEX(H323:CS323,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129*(1+'S&S'!$F121),G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129*(1+'S&S'!$F121),H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129*(1+'S&S'!$F121),I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129*(1+'S&S'!$F121),J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129*(1+'S&S'!$F121),K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129*(1+'S&S'!$F121),L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129*(1+'S&S'!$F121),M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129*(1+'S&S'!$F121),N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129*(1+'S&S'!$F121),O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129*(1+'S&S'!$F121),P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129*(1+'S&S'!$F121),Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129*(1+'S&S'!$F121),R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129*(1+'S&S'!$F121),S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129*(1+'S&S'!$F121),T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129*(1+'S&S'!$F121),U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129*(1+'S&S'!$F121),V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129*(1+'S&S'!$F121),W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129*(1+'S&S'!$F121),X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129*(1+'S&S'!$F121),Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129*(1+'S&S'!$F121),Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129*(1+'S&S'!$F121),AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129*(1+'S&S'!$F121),AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129*(1+'S&S'!$F121),AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129*(1+'S&S'!$F121),AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129*(1+'S&S'!$F121),AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129*(1+'S&S'!$F121),AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129*(1+'S&S'!$F121),AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129*(1+'S&S'!$F121),AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129*(1+'S&S'!$F121),AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129*(1+'S&S'!$F121),AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129*(1+'S&S'!$F121),AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129*(1+'S&S'!$F121),AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129*(1+'S&S'!$F121),AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129*(1+'S&S'!$F121),AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129*(1+'S&S'!$F121),AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129*(1+'S&S'!$F121),AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129*(1+'S&S'!$F121),AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129*(1+'S&S'!$F121),AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129*(1+'S&S'!$F121),AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129*(1+'S&S'!$F121),AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129*(1+'S&S'!$F121),AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129*(1+'S&S'!$F121),AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129*(1+'S&S'!$F121),AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129*(1+'S&S'!$F121),AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129*(1+'S&S'!$F121),AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129*(1+'S&S'!$F121),AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129*(1+'S&S'!$F121),BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129*(1+'S&S'!$F121),BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129*(1+'S&S'!$F121),BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129*(1+'S&S'!$F121),BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129*(1+'S&S'!$F121),BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129*(1+'S&S'!$F121),BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129*(1+'S&S'!$F121),BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129*(1+'S&S'!$F121),BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129*(1+'S&S'!$F121),BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129*(1+'S&S'!$F121),BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129*(1+'S&S'!$F121),BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129*(1+'S&S'!$F121),BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129*(1+'S&S'!$F121),BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129*(1+'S&S'!$F121),BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129*(1+'S&S'!$F121),BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129*(1+'S&S'!$F121),BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129*(1+'S&S'!$F121),BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129*(1+'S&S'!$F121),BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129*(1+'S&S'!$F121),BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129*(1+'S&S'!$F121),BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129*(1+'S&S'!$F121),BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129*(1+'S&S'!$F121),BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129*(1+'S&S'!$F121),BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129*(1+'S&S'!$F121),BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129*(1+'S&S'!$F121),BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129*(1+'S&S'!$F121),BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129*(1+'S&S'!$F121),CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129*(1+'S&S'!$F121),CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129*(1+'S&S'!$F121),CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129*(1+'S&S'!$F121),CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129*(1+'S&S'!$F121),CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129*(1+'S&S'!$F121),CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129*(1+'S&S'!$F121),CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129*(1+'S&S'!$F121),CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129*(1+'S&S'!$F121),CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129*(1+'S&S'!$F121),CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129*(1+'S&S'!$F121),CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129*(1+'S&S'!$F121),CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129*(1+'S&S'!$F121),CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129*(1+'S&S'!$F121),CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129*(1+'S&S'!$F121),CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129*(1+'S&S'!$F121),CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129*(1+'S&S'!$F121),CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129*(1+'S&S'!$F121),CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129*(1+'S&S'!$F121),CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C130&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G324+NPV(G.Asm!$F$40,H324:INDEX(H324:CS324,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130*(1+'S&S'!$F122),G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130*(1+'S&S'!$F122),H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130*(1+'S&S'!$F122),I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130*(1+'S&S'!$F122),J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130*(1+'S&S'!$F122),K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130*(1+'S&S'!$F122),L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130*(1+'S&S'!$F122),M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130*(1+'S&S'!$F122),N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130*(1+'S&S'!$F122),O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130*(1+'S&S'!$F122),P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130*(1+'S&S'!$F122),Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130*(1+'S&S'!$F122),R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130*(1+'S&S'!$F122),S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130*(1+'S&S'!$F122),T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130*(1+'S&S'!$F122),U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130*(1+'S&S'!$F122),V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130*(1+'S&S'!$F122),W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130*(1+'S&S'!$F122),X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130*(1+'S&S'!$F122),Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130*(1+'S&S'!$F122),Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130*(1+'S&S'!$F122),AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130*(1+'S&S'!$F122),AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130*(1+'S&S'!$F122),AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130*(1+'S&S'!$F122),AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130*(1+'S&S'!$F122),AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130*(1+'S&S'!$F122),AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130*(1+'S&S'!$F122),AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130*(1+'S&S'!$F122),AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130*(1+'S&S'!$F122),AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130*(1+'S&S'!$F122),AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130*(1+'S&S'!$F122),AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130*(1+'S&S'!$F122),AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130*(1+'S&S'!$F122),AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130*(1+'S&S'!$F122),AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130*(1+'S&S'!$F122),AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130*(1+'S&S'!$F122),AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130*(1+'S&S'!$F122),AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130*(1+'S&S'!$F122),AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130*(1+'S&S'!$F122),AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130*(1+'S&S'!$F122),AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130*(1+'S&S'!$F122),AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130*(1+'S&S'!$F122),AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130*(1+'S&S'!$F122),AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130*(1+'S&S'!$F122),AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130*(1+'S&S'!$F122),AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130*(1+'S&S'!$F122),AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130*(1+'S&S'!$F122),BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130*(1+'S&S'!$F122),BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130*(1+'S&S'!$F122),BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130*(1+'S&S'!$F122),BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130*(1+'S&S'!$F122),BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130*(1+'S&S'!$F122),BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130*(1+'S&S'!$F122),BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130*(1+'S&S'!$F122),BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130*(1+'S&S'!$F122),BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130*(1+'S&S'!$F122),BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130*(1+'S&S'!$F122),BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130*(1+'S&S'!$F122),BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130*(1+'S&S'!$F122),BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130*(1+'S&S'!$F122),BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130*(1+'S&S'!$F122),BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130*(1+'S&S'!$F122),BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130*(1+'S&S'!$F122),BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130*(1+'S&S'!$F122),BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130*(1+'S&S'!$F122),BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130*(1+'S&S'!$F122),BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130*(1+'S&S'!$F122),BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130*(1+'S&S'!$F122),BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130*(1+'S&S'!$F122),BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130*(1+'S&S'!$F122),BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130*(1+'S&S'!$F122),BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130*(1+'S&S'!$F122),BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130*(1+'S&S'!$F122),CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130*(1+'S&S'!$F122),CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130*(1+'S&S'!$F122),CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130*(1+'S&S'!$F122),CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130*(1+'S&S'!$F122),CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130*(1+'S&S'!$F122),CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130*(1+'S&S'!$F122),CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130*(1+'S&S'!$F122),CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130*(1+'S&S'!$F122),CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130*(1+'S&S'!$F122),CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130*(1+'S&S'!$F122),CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130*(1+'S&S'!$F122),CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130*(1+'S&S'!$F122),CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130*(1+'S&S'!$F122),CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130*(1+'S&S'!$F122),CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130*(1+'S&S'!$F122),CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130*(1+'S&S'!$F122),CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130*(1+'S&S'!$F122),CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130*(1+'S&S'!$F122),CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C130&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G325+NPV(G.Asm!$F$40,H325:INDEX(H325:CS325,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130*(1+'S&S'!$F123),G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130*(1+'S&S'!$F123),H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130*(1+'S&S'!$F123),I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130*(1+'S&S'!$F123),J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130*(1+'S&S'!$F123),K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130*(1+'S&S'!$F123),L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130*(1+'S&S'!$F123),M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130*(1+'S&S'!$F123),N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130*(1+'S&S'!$F123),O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130*(1+'S&S'!$F123),P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130*(1+'S&S'!$F123),Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130*(1+'S&S'!$F123),R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130*(1+'S&S'!$F123),S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130*(1+'S&S'!$F123),T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130*(1+'S&S'!$F123),U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130*(1+'S&S'!$F123),V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130*(1+'S&S'!$F123),W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130*(1+'S&S'!$F123),X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130*(1+'S&S'!$F123),Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130*(1+'S&S'!$F123),Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130*(1+'S&S'!$F123),AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130*(1+'S&S'!$F123),AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130*(1+'S&S'!$F123),AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130*(1+'S&S'!$F123),AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130*(1+'S&S'!$F123),AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130*(1+'S&S'!$F123),AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130*(1+'S&S'!$F123),AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130*(1+'S&S'!$F123),AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130*(1+'S&S'!$F123),AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130*(1+'S&S'!$F123),AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130*(1+'S&S'!$F123),AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130*(1+'S&S'!$F123),AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130*(1+'S&S'!$F123),AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130*(1+'S&S'!$F123),AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130*(1+'S&S'!$F123),AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130*(1+'S&S'!$F123),AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130*(1+'S&S'!$F123),AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130*(1+'S&S'!$F123),AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130*(1+'S&S'!$F123),AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130*(1+'S&S'!$F123),AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130*(1+'S&S'!$F123),AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130*(1+'S&S'!$F123),AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130*(1+'S&S'!$F123),AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130*(1+'S&S'!$F123),AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130*(1+'S&S'!$F123),AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130*(1+'S&S'!$F123),AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130*(1+'S&S'!$F123),BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130*(1+'S&S'!$F123),BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130*(1+'S&S'!$F123),BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130*(1+'S&S'!$F123),BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130*(1+'S&S'!$F123),BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130*(1+'S&S'!$F123),BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130*(1+'S&S'!$F123),BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130*(1+'S&S'!$F123),BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130*(1+'S&S'!$F123),BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130*(1+'S&S'!$F123),BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130*(1+'S&S'!$F123),BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130*(1+'S&S'!$F123),BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130*(1+'S&S'!$F123),BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130*(1+'S&S'!$F123),BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130*(1+'S&S'!$F123),BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130*(1+'S&S'!$F123),BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130*(1+'S&S'!$F123),BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130*(1+'S&S'!$F123),BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130*(1+'S&S'!$F123),BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130*(1+'S&S'!$F123),BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130*(1+'S&S'!$F123),BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130*(1+'S&S'!$F123),BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130*(1+'S&S'!$F123),BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130*(1+'S&S'!$F123),BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130*(1+'S&S'!$F123),BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130*(1+'S&S'!$F123),BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130*(1+'S&S'!$F123),CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130*(1+'S&S'!$F123),CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130*(1+'S&S'!$F123),CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130*(1+'S&S'!$F123),CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130*(1+'S&S'!$F123),CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130*(1+'S&S'!$F123),CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130*(1+'S&S'!$F123),CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130*(1+'S&S'!$F123),CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130*(1+'S&S'!$F123),CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130*(1+'S&S'!$F123),CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130*(1+'S&S'!$F123),CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130*(1+'S&S'!$F123),CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130*(1+'S&S'!$F123),CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130*(1+'S&S'!$F123),CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130*(1+'S&S'!$F123),CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130*(1+'S&S'!$F123),CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130*(1+'S&S'!$F123),CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130*(1+'S&S'!$F123),CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130*(1+'S&S'!$F123),CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C131&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G326+NPV(G.Asm!$F$40,H326:INDEX(H326:CS326,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131*(1+'S&S'!$F124),G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131*(1+'S&S'!$F124),H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131*(1+'S&S'!$F124),I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131*(1+'S&S'!$F124),J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131*(1+'S&S'!$F124),K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131*(1+'S&S'!$F124),L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131*(1+'S&S'!$F124),M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131*(1+'S&S'!$F124),N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131*(1+'S&S'!$F124),O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131*(1+'S&S'!$F124),P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131*(1+'S&S'!$F124),Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131*(1+'S&S'!$F124),R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131*(1+'S&S'!$F124),S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131*(1+'S&S'!$F124),T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131*(1+'S&S'!$F124),U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131*(1+'S&S'!$F124),V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131*(1+'S&S'!$F124),W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131*(1+'S&S'!$F124),X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131*(1+'S&S'!$F124),Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131*(1+'S&S'!$F124),Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131*(1+'S&S'!$F124),AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131*(1+'S&S'!$F124),AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131*(1+'S&S'!$F124),AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131*(1+'S&S'!$F124),AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131*(1+'S&S'!$F124),AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131*(1+'S&S'!$F124),AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131*(1+'S&S'!$F124),AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131*(1+'S&S'!$F124),AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131*(1+'S&S'!$F124),AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131*(1+'S&S'!$F124),AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131*(1+'S&S'!$F124),AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131*(1+'S&S'!$F124),AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131*(1+'S&S'!$F124),AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131*(1+'S&S'!$F124),AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131*(1+'S&S'!$F124),AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131*(1+'S&S'!$F124),AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131*(1+'S&S'!$F124),AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131*(1+'S&S'!$F124),AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131*(1+'S&S'!$F124),AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131*(1+'S&S'!$F124),AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131*(1+'S&S'!$F124),AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131*(1+'S&S'!$F124),AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131*(1+'S&S'!$F124),AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131*(1+'S&S'!$F124),AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131*(1+'S&S'!$F124),AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131*(1+'S&S'!$F124),AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131*(1+'S&S'!$F124),BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131*(1+'S&S'!$F124),BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131*(1+'S&S'!$F124),BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131*(1+'S&S'!$F124),BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131*(1+'S&S'!$F124),BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131*(1+'S&S'!$F124),BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131*(1+'S&S'!$F124),BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131*(1+'S&S'!$F124),BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131*(1+'S&S'!$F124),BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131*(1+'S&S'!$F124),BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131*(1+'S&S'!$F124),BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131*(1+'S&S'!$F124),BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131*(1+'S&S'!$F124),BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131*(1+'S&S'!$F124),BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131*(1+'S&S'!$F124),BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131*(1+'S&S'!$F124),BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131*(1+'S&S'!$F124),BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131*(1+'S&S'!$F124),BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131*(1+'S&S'!$F124),BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131*(1+'S&S'!$F124),BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131*(1+'S&S'!$F124),BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131*(1+'S&S'!$F124),BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131*(1+'S&S'!$F124),BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131*(1+'S&S'!$F124),BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131*(1+'S&S'!$F124),BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131*(1+'S&S'!$F124),BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131*(1+'S&S'!$F124),CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131*(1+'S&S'!$F124),CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131*(1+'S&S'!$F124),CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131*(1+'S&S'!$F124),CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131*(1+'S&S'!$F124),CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131*(1+'S&S'!$F124),CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131*(1+'S&S'!$F124),CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131*(1+'S&S'!$F124),CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131*(1+'S&S'!$F124),CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131*(1+'S&S'!$F124),CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131*(1+'S&S'!$F124),CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131*(1+'S&S'!$F124),CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131*(1+'S&S'!$F124),CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131*(1+'S&S'!$F124),CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131*(1+'S&S'!$F124),CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131*(1+'S&S'!$F124),CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131*(1+'S&S'!$F124),CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131*(1+'S&S'!$F124),CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131*(1+'S&S'!$F124),CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C131&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G327+NPV(G.Asm!$F$40,H327:INDEX(H327:CS327,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131*(1+'S&S'!$F125),G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131*(1+'S&S'!$F125),H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131*(1+'S&S'!$F125),I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131*(1+'S&S'!$F125),J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131*(1+'S&S'!$F125),K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131*(1+'S&S'!$F125),L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131*(1+'S&S'!$F125),M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131*(1+'S&S'!$F125),N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131*(1+'S&S'!$F125),O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131*(1+'S&S'!$F125),P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131*(1+'S&S'!$F125),Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131*(1+'S&S'!$F125),R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131*(1+'S&S'!$F125),S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131*(1+'S&S'!$F125),T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131*(1+'S&S'!$F125),U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131*(1+'S&S'!$F125),V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131*(1+'S&S'!$F125),W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131*(1+'S&S'!$F125),X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131*(1+'S&S'!$F125),Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131*(1+'S&S'!$F125),Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131*(1+'S&S'!$F125),AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131*(1+'S&S'!$F125),AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131*(1+'S&S'!$F125),AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131*(1+'S&S'!$F125),AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131*(1+'S&S'!$F125),AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131*(1+'S&S'!$F125),AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131*(1+'S&S'!$F125),AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131*(1+'S&S'!$F125),AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131*(1+'S&S'!$F125),AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131*(1+'S&S'!$F125),AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131*(1+'S&S'!$F125),AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131*(1+'S&S'!$F125),AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131*(1+'S&S'!$F125),AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131*(1+'S&S'!$F125),AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131*(1+'S&S'!$F125),AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131*(1+'S&S'!$F125),AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131*(1+'S&S'!$F125),AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131*(1+'S&S'!$F125),AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131*(1+'S&S'!$F125),AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131*(1+'S&S'!$F125),AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131*(1+'S&S'!$F125),AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131*(1+'S&S'!$F125),AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131*(1+'S&S'!$F125),AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131*(1+'S&S'!$F125),AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131*(1+'S&S'!$F125),AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131*(1+'S&S'!$F125),AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131*(1+'S&S'!$F125),BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131*(1+'S&S'!$F125),BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131*(1+'S&S'!$F125),BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131*(1+'S&S'!$F125),BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131*(1+'S&S'!$F125),BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131*(1+'S&S'!$F125),BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131*(1+'S&S'!$F125),BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131*(1+'S&S'!$F125),BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131*(1+'S&S'!$F125),BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131*(1+'S&S'!$F125),BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131*(1+'S&S'!$F125),BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131*(1+'S&S'!$F125),BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131*(1+'S&S'!$F125),BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131*(1+'S&S'!$F125),BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131*(1+'S&S'!$F125),BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131*(1+'S&S'!$F125),BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131*(1+'S&S'!$F125),BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131*(1+'S&S'!$F125),BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131*(1+'S&S'!$F125),BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131*(1+'S&S'!$F125),BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131*(1+'S&S'!$F125),BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131*(1+'S&S'!$F125),BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131*(1+'S&S'!$F125),BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131*(1+'S&S'!$F125),BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131*(1+'S&S'!$F125),BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131*(1+'S&S'!$F125),BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131*(1+'S&S'!$F125),CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131*(1+'S&S'!$F125),CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131*(1+'S&S'!$F125),CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131*(1+'S&S'!$F125),CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131*(1+'S&S'!$F125),CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131*(1+'S&S'!$F125),CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131*(1+'S&S'!$F125),CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131*(1+'S&S'!$F125),CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131*(1+'S&S'!$F125),CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131*(1+'S&S'!$F125),CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131*(1+'S&S'!$F125),CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131*(1+'S&S'!$F125),CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131*(1+'S&S'!$F125),CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131*(1+'S&S'!$F125),CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131*(1+'S&S'!$F125),CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131*(1+'S&S'!$F125),CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131*(1+'S&S'!$F125),CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131*(1+'S&S'!$F125),CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131*(1+'S&S'!$F125),CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C132&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G328+NPV(G.Asm!$F$40,H328:INDEX(H328:CS328,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132*(1+'S&S'!$F126),G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132*(1+'S&S'!$F126),H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132*(1+'S&S'!$F126),I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132*(1+'S&S'!$F126),J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132*(1+'S&S'!$F126),K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132*(1+'S&S'!$F126),L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132*(1+'S&S'!$F126),M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132*(1+'S&S'!$F126),N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132*(1+'S&S'!$F126),O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132*(1+'S&S'!$F126),P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132*(1+'S&S'!$F126),Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132*(1+'S&S'!$F126),R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132*(1+'S&S'!$F126),S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132*(1+'S&S'!$F126),T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132*(1+'S&S'!$F126),U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132*(1+'S&S'!$F126),V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132*(1+'S&S'!$F126),W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132*(1+'S&S'!$F126),X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132*(1+'S&S'!$F126),Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132*(1+'S&S'!$F126),Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132*(1+'S&S'!$F126),AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132*(1+'S&S'!$F126),AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132*(1+'S&S'!$F126),AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132*(1+'S&S'!$F126),AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132*(1+'S&S'!$F126),AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132*(1+'S&S'!$F126),AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132*(1+'S&S'!$F126),AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132*(1+'S&S'!$F126),AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132*(1+'S&S'!$F126),AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132*(1+'S&S'!$F126),AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132*(1+'S&S'!$F126),AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132*(1+'S&S'!$F126),AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132*(1+'S&S'!$F126),AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132*(1+'S&S'!$F126),AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132*(1+'S&S'!$F126),AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132*(1+'S&S'!$F126),AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132*(1+'S&S'!$F126),AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132*(1+'S&S'!$F126),AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132*(1+'S&S'!$F126),AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132*(1+'S&S'!$F126),AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132*(1+'S&S'!$F126),AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132*(1+'S&S'!$F126),AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132*(1+'S&S'!$F126),AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132*(1+'S&S'!$F126),AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132*(1+'S&S'!$F126),AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132*(1+'S&S'!$F126),AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132*(1+'S&S'!$F126),BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132*(1+'S&S'!$F126),BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132*(1+'S&S'!$F126),BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132*(1+'S&S'!$F126),BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132*(1+'S&S'!$F126),BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132*(1+'S&S'!$F126),BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132*(1+'S&S'!$F126),BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132*(1+'S&S'!$F126),BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132*(1+'S&S'!$F126),BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132*(1+'S&S'!$F126),BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132*(1+'S&S'!$F126),BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132*(1+'S&S'!$F126),BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132*(1+'S&S'!$F126),BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132*(1+'S&S'!$F126),BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132*(1+'S&S'!$F126),BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132*(1+'S&S'!$F126),BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132*(1+'S&S'!$F126),BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132*(1+'S&S'!$F126),BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132*(1+'S&S'!$F126),BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132*(1+'S&S'!$F126),BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132*(1+'S&S'!$F126),BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132*(1+'S&S'!$F126),BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132*(1+'S&S'!$F126),BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132*(1+'S&S'!$F126),BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132*(1+'S&S'!$F126),BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132*(1+'S&S'!$F126),BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132*(1+'S&S'!$F126),CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132*(1+'S&S'!$F126),CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132*(1+'S&S'!$F126),CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132*(1+'S&S'!$F126),CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132*(1+'S&S'!$F126),CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132*(1+'S&S'!$F126),CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132*(1+'S&S'!$F126),CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132*(1+'S&S'!$F126),CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132*(1+'S&S'!$F126),CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132*(1+'S&S'!$F126),CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132*(1+'S&S'!$F126),CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132*(1+'S&S'!$F126),CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132*(1+'S&S'!$F126),CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132*(1+'S&S'!$F126),CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132*(1+'S&S'!$F126),CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132*(1+'S&S'!$F126),CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132*(1+'S&S'!$F126),CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132*(1+'S&S'!$F126),CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132*(1+'S&S'!$F126),CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C132&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G329+NPV(G.Asm!$F$40,H329:INDEX(H329:CS329,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132*(1+'S&S'!$F127),G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132*(1+'S&S'!$F127),H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132*(1+'S&S'!$F127),I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132*(1+'S&S'!$F127),J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132*(1+'S&S'!$F127),K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132*(1+'S&S'!$F127),L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132*(1+'S&S'!$F127),M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132*(1+'S&S'!$F127),N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132*(1+'S&S'!$F127),O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132*(1+'S&S'!$F127),P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132*(1+'S&S'!$F127),Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132*(1+'S&S'!$F127),R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132*(1+'S&S'!$F127),S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132*(1+'S&S'!$F127),T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132*(1+'S&S'!$F127),U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132*(1+'S&S'!$F127),V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132*(1+'S&S'!$F127),W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132*(1+'S&S'!$F127),X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132*(1+'S&S'!$F127),Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132*(1+'S&S'!$F127),Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132*(1+'S&S'!$F127),AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132*(1+'S&S'!$F127),AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132*(1+'S&S'!$F127),AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132*(1+'S&S'!$F127),AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132*(1+'S&S'!$F127),AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132*(1+'S&S'!$F127),AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132*(1+'S&S'!$F127),AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132*(1+'S&S'!$F127),AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132*(1+'S&S'!$F127),AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132*(1+'S&S'!$F127),AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132*(1+'S&S'!$F127),AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132*(1+'S&S'!$F127),AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132*(1+'S&S'!$F127),AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132*(1+'S&S'!$F127),AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132*(1+'S&S'!$F127),AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132*(1+'S&S'!$F127),AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132*(1+'S&S'!$F127),AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132*(1+'S&S'!$F127),AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132*(1+'S&S'!$F127),AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132*(1+'S&S'!$F127),AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132*(1+'S&S'!$F127),AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132*(1+'S&S'!$F127),AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132*(1+'S&S'!$F127),AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132*(1+'S&S'!$F127),AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132*(1+'S&S'!$F127),AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132*(1+'S&S'!$F127),AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132*(1+'S&S'!$F127),BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132*(1+'S&S'!$F127),BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132*(1+'S&S'!$F127),BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132*(1+'S&S'!$F127),BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132*(1+'S&S'!$F127),BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132*(1+'S&S'!$F127),BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132*(1+'S&S'!$F127),BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132*(1+'S&S'!$F127),BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132*(1+'S&S'!$F127),BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132*(1+'S&S'!$F127),BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132*(1+'S&S'!$F127),BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132*(1+'S&S'!$F127),BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132*(1+'S&S'!$F127),BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132*(1+'S&S'!$F127),BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132*(1+'S&S'!$F127),BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132*(1+'S&S'!$F127),BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132*(1+'S&S'!$F127),BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132*(1+'S&S'!$F127),BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132*(1+'S&S'!$F127),BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132*(1+'S&S'!$F127),BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132*(1+'S&S'!$F127),BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132*(1+'S&S'!$F127),BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132*(1+'S&S'!$F127),BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132*(1+'S&S'!$F127),BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132*(1+'S&S'!$F127),BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132*(1+'S&S'!$F127),BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132*(1+'S&S'!$F127),CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132*(1+'S&S'!$F127),CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132*(1+'S&S'!$F127),CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132*(1+'S&S'!$F127),CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132*(1+'S&S'!$F127),CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132*(1+'S&S'!$F127),CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132*(1+'S&S'!$F127),CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132*(1+'S&S'!$F127),CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132*(1+'S&S'!$F127),CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132*(1+'S&S'!$F127),CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132*(1+'S&S'!$F127),CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132*(1+'S&S'!$F127),CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132*(1+'S&S'!$F127),CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132*(1+'S&S'!$F127),CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132*(1+'S&S'!$F127),CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132*(1+'S&S'!$F127),CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132*(1+'S&S'!$F127),CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132*(1+'S&S'!$F127),CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132*(1+'S&S'!$F127),CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C133&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G330+NPV(G.Asm!$F$40,H330:INDEX(H330:CS330,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133*(1+'S&S'!$F128),G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133*(1+'S&S'!$F128),H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133*(1+'S&S'!$F128),I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133*(1+'S&S'!$F128),J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133*(1+'S&S'!$F128),K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133*(1+'S&S'!$F128),L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133*(1+'S&S'!$F128),M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133*(1+'S&S'!$F128),N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133*(1+'S&S'!$F128),O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133*(1+'S&S'!$F128),P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133*(1+'S&S'!$F128),Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133*(1+'S&S'!$F128),R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133*(1+'S&S'!$F128),S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133*(1+'S&S'!$F128),T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133*(1+'S&S'!$F128),U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133*(1+'S&S'!$F128),V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133*(1+'S&S'!$F128),W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133*(1+'S&S'!$F128),X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133*(1+'S&S'!$F128),Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133*(1+'S&S'!$F128),Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133*(1+'S&S'!$F128),AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133*(1+'S&S'!$F128),AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133*(1+'S&S'!$F128),AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133*(1+'S&S'!$F128),AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133*(1+'S&S'!$F128),AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133*(1+'S&S'!$F128),AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133*(1+'S&S'!$F128),AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133*(1+'S&S'!$F128),AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133*(1+'S&S'!$F128),AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133*(1+'S&S'!$F128),AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133*(1+'S&S'!$F128),AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133*(1+'S&S'!$F128),AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133*(1+'S&S'!$F128),AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133*(1+'S&S'!$F128),AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133*(1+'S&S'!$F128),AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133*(1+'S&S'!$F128),AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133*(1+'S&S'!$F128),AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133*(1+'S&S'!$F128),AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133*(1+'S&S'!$F128),AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133*(1+'S&S'!$F128),AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133*(1+'S&S'!$F128),AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133*(1+'S&S'!$F128),AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133*(1+'S&S'!$F128),AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133*(1+'S&S'!$F128),AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133*(1+'S&S'!$F128),AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133*(1+'S&S'!$F128),AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133*(1+'S&S'!$F128),BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133*(1+'S&S'!$F128),BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133*(1+'S&S'!$F128),BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133*(1+'S&S'!$F128),BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133*(1+'S&S'!$F128),BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133*(1+'S&S'!$F128),BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133*(1+'S&S'!$F128),BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133*(1+'S&S'!$F128),BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133*(1+'S&S'!$F128),BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133*(1+'S&S'!$F128),BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133*(1+'S&S'!$F128),BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133*(1+'S&S'!$F128),BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133*(1+'S&S'!$F128),BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133*(1+'S&S'!$F128),BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133*(1+'S&S'!$F128),BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133*(1+'S&S'!$F128),BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133*(1+'S&S'!$F128),BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133*(1+'S&S'!$F128),BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133*(1+'S&S'!$F128),BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133*(1+'S&S'!$F128),BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133*(1+'S&S'!$F128),BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133*(1+'S&S'!$F128),BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133*(1+'S&S'!$F128),BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133*(1+'S&S'!$F128),BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133*(1+'S&S'!$F128),BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133*(1+'S&S'!$F128),BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133*(1+'S&S'!$F128),CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133*(1+'S&S'!$F128),CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133*(1+'S&S'!$F128),CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133*(1+'S&S'!$F128),CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133*(1+'S&S'!$F128),CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133*(1+'S&S'!$F128),CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133*(1+'S&S'!$F128),CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133*(1+'S&S'!$F128),CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133*(1+'S&S'!$F128),CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133*(1+'S&S'!$F128),CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133*(1+'S&S'!$F128),CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133*(1+'S&S'!$F128),CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133*(1+'S&S'!$F128),CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133*(1+'S&S'!$F128),CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133*(1+'S&S'!$F128),CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133*(1+'S&S'!$F128),CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133*(1+'S&S'!$F128),CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133*(1+'S&S'!$F128),CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133*(1+'S&S'!$F128),CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C133&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G331+NPV(G.Asm!$F$40,H331:INDEX(H331:CS331,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133*(1+'S&S'!$F129),G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133*(1+'S&S'!$F129),H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133*(1+'S&S'!$F129),I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133*(1+'S&S'!$F129),J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133*(1+'S&S'!$F129),K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133*(1+'S&S'!$F129),L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133*(1+'S&S'!$F129),M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133*(1+'S&S'!$F129),N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133*(1+'S&S'!$F129),O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133*(1+'S&S'!$F129),P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133*(1+'S&S'!$F129),Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133*(1+'S&S'!$F129),R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133*(1+'S&S'!$F129),S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133*(1+'S&S'!$F129),T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133*(1+'S&S'!$F129),U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133*(1+'S&S'!$F129),V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133*(1+'S&S'!$F129),W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133*(1+'S&S'!$F129),X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133*(1+'S&S'!$F129),Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133*(1+'S&S'!$F129),Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133*(1+'S&S'!$F129),AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133*(1+'S&S'!$F129),AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133*(1+'S&S'!$F129),AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133*(1+'S&S'!$F129),AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133*(1+'S&S'!$F129),AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133*(1+'S&S'!$F129),AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133*(1+'S&S'!$F129),AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133*(1+'S&S'!$F129),AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133*(1+'S&S'!$F129),AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133*(1+'S&S'!$F129),AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133*(1+'S&S'!$F129),AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133*(1+'S&S'!$F129),AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133*(1+'S&S'!$F129),AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133*(1+'S&S'!$F129),AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133*(1+'S&S'!$F129),AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133*(1+'S&S'!$F129),AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133*(1+'S&S'!$F129),AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133*(1+'S&S'!$F129),AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133*(1+'S&S'!$F129),AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133*(1+'S&S'!$F129),AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133*(1+'S&S'!$F129),AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133*(1+'S&S'!$F129),AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133*(1+'S&S'!$F129),AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133*(1+'S&S'!$F129),AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133*(1+'S&S'!$F129),AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133*(1+'S&S'!$F129),AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133*(1+'S&S'!$F129),BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133*(1+'S&S'!$F129),BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133*(1+'S&S'!$F129),BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133*(1+'S&S'!$F129),BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133*(1+'S&S'!$F129),BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133*(1+'S&S'!$F129),BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133*(1+'S&S'!$F129),BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133*(1+'S&S'!$F129),BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133*(1+'S&S'!$F129),BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133*(1+'S&S'!$F129),BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133*(1+'S&S'!$F129),BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133*(1+'S&S'!$F129),BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133*(1+'S&S'!$F129),BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133*(1+'S&S'!$F129),BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133*(1+'S&S'!$F129),BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133*(1+'S&S'!$F129),BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133*(1+'S&S'!$F129),BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133*(1+'S&S'!$F129),BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133*(1+'S&S'!$F129),BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133*(1+'S&S'!$F129),BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133*(1+'S&S'!$F129),BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133*(1+'S&S'!$F129),BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133*(1+'S&S'!$F129),BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133*(1+'S&S'!$F129),BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133*(1+'S&S'!$F129),BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133*(1+'S&S'!$F129),BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133*(1+'S&S'!$F129),CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133*(1+'S&S'!$F129),CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133*(1+'S&S'!$F129),CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133*(1+'S&S'!$F129),CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133*(1+'S&S'!$F129),CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133*(1+'S&S'!$F129),CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133*(1+'S&S'!$F129),CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133*(1+'S&S'!$F129),CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133*(1+'S&S'!$F129),CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133*(1+'S&S'!$F129),CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133*(1+'S&S'!$F129),CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133*(1+'S&S'!$F129),CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133*(1+'S&S'!$F129),CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133*(1+'S&S'!$F129),CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133*(1+'S&S'!$F129),CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133*(1+'S&S'!$F129),CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133*(1+'S&S'!$F129),CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133*(1+'S&S'!$F129),CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133*(1+'S&S'!$F129),CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C134&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G332+NPV(G.Asm!$F$40,H332:INDEX(H332:CS332,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134*(1+'S&S'!$F130),G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134*(1+'S&S'!$F130),H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134*(1+'S&S'!$F130),I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134*(1+'S&S'!$F130),J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134*(1+'S&S'!$F130),K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134*(1+'S&S'!$F130),L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134*(1+'S&S'!$F130),M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134*(1+'S&S'!$F130),N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134*(1+'S&S'!$F130),O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134*(1+'S&S'!$F130),P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134*(1+'S&S'!$F130),Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134*(1+'S&S'!$F130),R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134*(1+'S&S'!$F130),S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134*(1+'S&S'!$F130),T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134*(1+'S&S'!$F130),U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134*(1+'S&S'!$F130),V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134*(1+'S&S'!$F130),W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134*(1+'S&S'!$F130),X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134*(1+'S&S'!$F130),Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134*(1+'S&S'!$F130),Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134*(1+'S&S'!$F130),AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134*(1+'S&S'!$F130),AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134*(1+'S&S'!$F130),AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134*(1+'S&S'!$F130),AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134*(1+'S&S'!$F130),AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134*(1+'S&S'!$F130),AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134*(1+'S&S'!$F130),AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134*(1+'S&S'!$F130),AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134*(1+'S&S'!$F130),AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134*(1+'S&S'!$F130),AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134*(1+'S&S'!$F130),AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134*(1+'S&S'!$F130),AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134*(1+'S&S'!$F130),AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134*(1+'S&S'!$F130),AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134*(1+'S&S'!$F130),AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134*(1+'S&S'!$F130),AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134*(1+'S&S'!$F130),AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134*(1+'S&S'!$F130),AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134*(1+'S&S'!$F130),AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134*(1+'S&S'!$F130),AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134*(1+'S&S'!$F130),AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134*(1+'S&S'!$F130),AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134*(1+'S&S'!$F130),AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134*(1+'S&S'!$F130),AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134*(1+'S&S'!$F130),AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134*(1+'S&S'!$F130),AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134*(1+'S&S'!$F130),BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134*(1+'S&S'!$F130),BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134*(1+'S&S'!$F130),BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134*(1+'S&S'!$F130),BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134*(1+'S&S'!$F130),BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134*(1+'S&S'!$F130),BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134*(1+'S&S'!$F130),BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134*(1+'S&S'!$F130),BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134*(1+'S&S'!$F130),BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134*(1+'S&S'!$F130),BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134*(1+'S&S'!$F130),BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134*(1+'S&S'!$F130),BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134*(1+'S&S'!$F130),BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134*(1+'S&S'!$F130),BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134*(1+'S&S'!$F130),BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134*(1+'S&S'!$F130),BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134*(1+'S&S'!$F130),BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134*(1+'S&S'!$F130),BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134*(1+'S&S'!$F130),BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134*(1+'S&S'!$F130),BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134*(1+'S&S'!$F130),BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134*(1+'S&S'!$F130),BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134*(1+'S&S'!$F130),BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134*(1+'S&S'!$F130),BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134*(1+'S&S'!$F130),BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134*(1+'S&S'!$F130),BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134*(1+'S&S'!$F130),CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134*(1+'S&S'!$F130),CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134*(1+'S&S'!$F130),CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134*(1+'S&S'!$F130),CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134*(1+'S&S'!$F130),CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134*(1+'S&S'!$F130),CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134*(1+'S&S'!$F130),CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134*(1+'S&S'!$F130),CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134*(1+'S&S'!$F130),CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134*(1+'S&S'!$F130),CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134*(1+'S&S'!$F130),CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134*(1+'S&S'!$F130),CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134*(1+'S&S'!$F130),CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134*(1+'S&S'!$F130),CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134*(1+'S&S'!$F130),CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134*(1+'S&S'!$F130),CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134*(1+'S&S'!$F130),CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134*(1+'S&S'!$F130),CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134*(1+'S&S'!$F130),CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C134&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G333+NPV(G.Asm!$F$40,H333:INDEX(H333:CS333,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134*(1+'S&S'!$F131),G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134*(1+'S&S'!$F131),H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134*(1+'S&S'!$F131),I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134*(1+'S&S'!$F131),J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134*(1+'S&S'!$F131),K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134*(1+'S&S'!$F131),L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134*(1+'S&S'!$F131),M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134*(1+'S&S'!$F131),N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134*(1+'S&S'!$F131),O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134*(1+'S&S'!$F131),P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134*(1+'S&S'!$F131),Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134*(1+'S&S'!$F131),R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134*(1+'S&S'!$F131),S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134*(1+'S&S'!$F131),T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134*(1+'S&S'!$F131),U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134*(1+'S&S'!$F131),V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134*(1+'S&S'!$F131),W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134*(1+'S&S'!$F131),X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134*(1+'S&S'!$F131),Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134*(1+'S&S'!$F131),Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134*(1+'S&S'!$F131),AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134*(1+'S&S'!$F131),AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134*(1+'S&S'!$F131),AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134*(1+'S&S'!$F131),AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134*(1+'S&S'!$F131),AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134*(1+'S&S'!$F131),AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134*(1+'S&S'!$F131),AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134*(1+'S&S'!$F131),AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134*(1+'S&S'!$F131),AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134*(1+'S&S'!$F131),AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134*(1+'S&S'!$F131),AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134*(1+'S&S'!$F131),AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134*(1+'S&S'!$F131),AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134*(1+'S&S'!$F131),AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134*(1+'S&S'!$F131),AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134*(1+'S&S'!$F131),AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134*(1+'S&S'!$F131),AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134*(1+'S&S'!$F131),AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134*(1+'S&S'!$F131),AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134*(1+'S&S'!$F131),AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134*(1+'S&S'!$F131),AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134*(1+'S&S'!$F131),AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134*(1+'S&S'!$F131),AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134*(1+'S&S'!$F131),AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134*(1+'S&S'!$F131),AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134*(1+'S&S'!$F131),AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134*(1+'S&S'!$F131),BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134*(1+'S&S'!$F131),BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134*(1+'S&S'!$F131),BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134*(1+'S&S'!$F131),BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134*(1+'S&S'!$F131),BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134*(1+'S&S'!$F131),BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134*(1+'S&S'!$F131),BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134*(1+'S&S'!$F131),BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134*(1+'S&S'!$F131),BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134*(1+'S&S'!$F131),BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134*(1+'S&S'!$F131),BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134*(1+'S&S'!$F131),BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134*(1+'S&S'!$F131),BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134*(1+'S&S'!$F131),BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134*(1+'S&S'!$F131),BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134*(1+'S&S'!$F131),BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134*(1+'S&S'!$F131),BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134*(1+'S&S'!$F131),BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134*(1+'S&S'!$F131),BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134*(1+'S&S'!$F131),BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134*(1+'S&S'!$F131),BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134*(1+'S&S'!$F131),BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134*(1+'S&S'!$F131),BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134*(1+'S&S'!$F131),BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134*(1+'S&S'!$F131),BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134*(1+'S&S'!$F131),BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134*(1+'S&S'!$F131),CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134*(1+'S&S'!$F131),CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134*(1+'S&S'!$F131),CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134*(1+'S&S'!$F131),CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134*(1+'S&S'!$F131),CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134*(1+'S&S'!$F131),CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134*(1+'S&S'!$F131),CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134*(1+'S&S'!$F131),CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134*(1+'S&S'!$F131),CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134*(1+'S&S'!$F131),CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134*(1+'S&S'!$F131),CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134*(1+'S&S'!$F131),CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134*(1+'S&S'!$F131),CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134*(1+'S&S'!$F131),CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134*(1+'S&S'!$F131),CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134*(1+'S&S'!$F131),CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134*(1+'S&S'!$F131),CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134*(1+'S&S'!$F131),CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134*(1+'S&S'!$F131),CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C135&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G334+NPV(G.Asm!$F$40,H334:INDEX(H334:CS334,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135*(1+'S&S'!$F132),G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135*(1+'S&S'!$F132),H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135*(1+'S&S'!$F132),I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135*(1+'S&S'!$F132),J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135*(1+'S&S'!$F132),K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135*(1+'S&S'!$F132),L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135*(1+'S&S'!$F132),M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135*(1+'S&S'!$F132),N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135*(1+'S&S'!$F132),O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135*(1+'S&S'!$F132),P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135*(1+'S&S'!$F132),Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135*(1+'S&S'!$F132),R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135*(1+'S&S'!$F132),S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135*(1+'S&S'!$F132),T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135*(1+'S&S'!$F132),U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135*(1+'S&S'!$F132),V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135*(1+'S&S'!$F132),W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135*(1+'S&S'!$F132),X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135*(1+'S&S'!$F132),Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135*(1+'S&S'!$F132),Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135*(1+'S&S'!$F132),AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135*(1+'S&S'!$F132),AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135*(1+'S&S'!$F132),AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135*(1+'S&S'!$F132),AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135*(1+'S&S'!$F132),AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135*(1+'S&S'!$F132),AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135*(1+'S&S'!$F132),AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135*(1+'S&S'!$F132),AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135*(1+'S&S'!$F132),AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135*(1+'S&S'!$F132),AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135*(1+'S&S'!$F132),AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135*(1+'S&S'!$F132),AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135*(1+'S&S'!$F132),AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135*(1+'S&S'!$F132),AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135*(1+'S&S'!$F132),AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135*(1+'S&S'!$F132),AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135*(1+'S&S'!$F132),AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135*(1+'S&S'!$F132),AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135*(1+'S&S'!$F132),AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135*(1+'S&S'!$F132),AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135*(1+'S&S'!$F132),AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135*(1+'S&S'!$F132),AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135*(1+'S&S'!$F132),AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135*(1+'S&S'!$F132),AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135*(1+'S&S'!$F132),AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135*(1+'S&S'!$F132),AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135*(1+'S&S'!$F132),BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135*(1+'S&S'!$F132),BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135*(1+'S&S'!$F132),BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135*(1+'S&S'!$F132),BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135*(1+'S&S'!$F132),BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135*(1+'S&S'!$F132),BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135*(1+'S&S'!$F132),BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135*(1+'S&S'!$F132),BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135*(1+'S&S'!$F132),BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135*(1+'S&S'!$F132),BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135*(1+'S&S'!$F132),BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135*(1+'S&S'!$F132),BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135*(1+'S&S'!$F132),BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135*(1+'S&S'!$F132),BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135*(1+'S&S'!$F132),BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135*(1+'S&S'!$F132),BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135*(1+'S&S'!$F132),BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135*(1+'S&S'!$F132),BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135*(1+'S&S'!$F132),BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135*(1+'S&S'!$F132),BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135*(1+'S&S'!$F132),BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135*(1+'S&S'!$F132),BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135*(1+'S&S'!$F132),BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135*(1+'S&S'!$F132),BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135*(1+'S&S'!$F132),BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135*(1+'S&S'!$F132),BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135*(1+'S&S'!$F132),CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135*(1+'S&S'!$F132),CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135*(1+'S&S'!$F132),CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135*(1+'S&S'!$F132),CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135*(1+'S&S'!$F132),CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135*(1+'S&S'!$F132),CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135*(1+'S&S'!$F132),CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135*(1+'S&S'!$F132),CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135*(1+'S&S'!$F132),CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135*(1+'S&S'!$F132),CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135*(1+'S&S'!$F132),CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135*(1+'S&S'!$F132),CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135*(1+'S&S'!$F132),CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135*(1+'S&S'!$F132),CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135*(1+'S&S'!$F132),CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135*(1+'S&S'!$F132),CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135*(1+'S&S'!$F132),CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135*(1+'S&S'!$F132),CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135*(1+'S&S'!$F132),CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C135&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G335+NPV(G.Asm!$F$40,H335:INDEX(H335:CS335,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135*(1+'S&S'!$F133),G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135*(1+'S&S'!$F133),H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135*(1+'S&S'!$F133),I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135*(1+'S&S'!$F133),J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135*(1+'S&S'!$F133),K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135*(1+'S&S'!$F133),L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135*(1+'S&S'!$F133),M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135*(1+'S&S'!$F133),N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135*(1+'S&S'!$F133),O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135*(1+'S&S'!$F133),P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135*(1+'S&S'!$F133),Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135*(1+'S&S'!$F133),R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135*(1+'S&S'!$F133),S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135*(1+'S&S'!$F133),T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135*(1+'S&S'!$F133),U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135*(1+'S&S'!$F133),V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135*(1+'S&S'!$F133),W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135*(1+'S&S'!$F133),X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135*(1+'S&S'!$F133),Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135*(1+'S&S'!$F133),Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135*(1+'S&S'!$F133),AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135*(1+'S&S'!$F133),AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135*(1+'S&S'!$F133),AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135*(1+'S&S'!$F133),AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135*(1+'S&S'!$F133),AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135*(1+'S&S'!$F133),AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135*(1+'S&S'!$F133),AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135*(1+'S&S'!$F133),AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135*(1+'S&S'!$F133),AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135*(1+'S&S'!$F133),AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135*(1+'S&S'!$F133),AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135*(1+'S&S'!$F133),AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135*(1+'S&S'!$F133),AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135*(1+'S&S'!$F133),AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135*(1+'S&S'!$F133),AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135*(1+'S&S'!$F133),AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135*(1+'S&S'!$F133),AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135*(1+'S&S'!$F133),AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135*(1+'S&S'!$F133),AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135*(1+'S&S'!$F133),AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135*(1+'S&S'!$F133),AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135*(1+'S&S'!$F133),AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135*(1+'S&S'!$F133),AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135*(1+'S&S'!$F133),AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135*(1+'S&S'!$F133),AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135*(1+'S&S'!$F133),AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135*(1+'S&S'!$F133),BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135*(1+'S&S'!$F133),BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135*(1+'S&S'!$F133),BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135*(1+'S&S'!$F133),BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135*(1+'S&S'!$F133),BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135*(1+'S&S'!$F133),BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135*(1+'S&S'!$F133),BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135*(1+'S&S'!$F133),BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135*(1+'S&S'!$F133),BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135*(1+'S&S'!$F133),BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135*(1+'S&S'!$F133),BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135*(1+'S&S'!$F133),BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135*(1+'S&S'!$F133),BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135*(1+'S&S'!$F133),BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135*(1+'S&S'!$F133),BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135*(1+'S&S'!$F133),BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135*(1+'S&S'!$F133),BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135*(1+'S&S'!$F133),BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135*(1+'S&S'!$F133),BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135*(1+'S&S'!$F133),BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135*(1+'S&S'!$F133),BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135*(1+'S&S'!$F133),BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135*(1+'S&S'!$F133),BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135*(1+'S&S'!$F133),BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135*(1+'S&S'!$F133),BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135*(1+'S&S'!$F133),BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135*(1+'S&S'!$F133),CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135*(1+'S&S'!$F133),CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135*(1+'S&S'!$F133),CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135*(1+'S&S'!$F133),CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135*(1+'S&S'!$F133),CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135*(1+'S&S'!$F133),CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135*(1+'S&S'!$F133),CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135*(1+'S&S'!$F133),CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135*(1+'S&S'!$F133),CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135*(1+'S&S'!$F133),CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135*(1+'S&S'!$F133),CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135*(1+'S&S'!$F133),CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135*(1+'S&S'!$F133),CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135*(1+'S&S'!$F133),CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135*(1+'S&S'!$F133),CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135*(1+'S&S'!$F133),CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135*(1+'S&S'!$F133),CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135*(1+'S&S'!$F133),CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135*(1+'S&S'!$F133),CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C136&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G336+NPV(G.Asm!$F$40,H336:INDEX(H336:CS336,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136*(1+'S&S'!$F134),G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136*(1+'S&S'!$F134),H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136*(1+'S&S'!$F134),I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136*(1+'S&S'!$F134),J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136*(1+'S&S'!$F134),K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136*(1+'S&S'!$F134),L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136*(1+'S&S'!$F134),M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136*(1+'S&S'!$F134),N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136*(1+'S&S'!$F134),O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136*(1+'S&S'!$F134),P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136*(1+'S&S'!$F134),Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136*(1+'S&S'!$F134),R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136*(1+'S&S'!$F134),S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136*(1+'S&S'!$F134),T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136*(1+'S&S'!$F134),U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136*(1+'S&S'!$F134),V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136*(1+'S&S'!$F134),W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136*(1+'S&S'!$F134),X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136*(1+'S&S'!$F134),Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136*(1+'S&S'!$F134),Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136*(1+'S&S'!$F134),AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136*(1+'S&S'!$F134),AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136*(1+'S&S'!$F134),AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136*(1+'S&S'!$F134),AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136*(1+'S&S'!$F134),AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136*(1+'S&S'!$F134),AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136*(1+'S&S'!$F134),AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136*(1+'S&S'!$F134),AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136*(1+'S&S'!$F134),AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136*(1+'S&S'!$F134),AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136*(1+'S&S'!$F134),AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136*(1+'S&S'!$F134),AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136*(1+'S&S'!$F134),AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136*(1+'S&S'!$F134),AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136*(1+'S&S'!$F134),AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136*(1+'S&S'!$F134),AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136*(1+'S&S'!$F134),AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136*(1+'S&S'!$F134),AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136*(1+'S&S'!$F134),AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136*(1+'S&S'!$F134),AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136*(1+'S&S'!$F134),AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136*(1+'S&S'!$F134),AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136*(1+'S&S'!$F134),AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136*(1+'S&S'!$F134),AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136*(1+'S&S'!$F134),AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136*(1+'S&S'!$F134),AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136*(1+'S&S'!$F134),BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136*(1+'S&S'!$F134),BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136*(1+'S&S'!$F134),BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136*(1+'S&S'!$F134),BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136*(1+'S&S'!$F134),BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136*(1+'S&S'!$F134),BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136*(1+'S&S'!$F134),BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136*(1+'S&S'!$F134),BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136*(1+'S&S'!$F134),BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136*(1+'S&S'!$F134),BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136*(1+'S&S'!$F134),BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136*(1+'S&S'!$F134),BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136*(1+'S&S'!$F134),BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136*(1+'S&S'!$F134),BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136*(1+'S&S'!$F134),BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136*(1+'S&S'!$F134),BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136*(1+'S&S'!$F134),BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136*(1+'S&S'!$F134),BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136*(1+'S&S'!$F134),BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136*(1+'S&S'!$F134),BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136*(1+'S&S'!$F134),BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136*(1+'S&S'!$F134),BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136*(1+'S&S'!$F134),BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136*(1+'S&S'!$F134),BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136*(1+'S&S'!$F134),BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136*(1+'S&S'!$F134),BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136*(1+'S&S'!$F134),CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136*(1+'S&S'!$F134),CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136*(1+'S&S'!$F134),CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136*(1+'S&S'!$F134),CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136*(1+'S&S'!$F134),CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136*(1+'S&S'!$F134),CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136*(1+'S&S'!$F134),CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136*(1+'S&S'!$F134),CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136*(1+'S&S'!$F134),CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136*(1+'S&S'!$F134),CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136*(1+'S&S'!$F134),CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136*(1+'S&S'!$F134),CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136*(1+'S&S'!$F134),CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136*(1+'S&S'!$F134),CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136*(1+'S&S'!$F134),CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136*(1+'S&S'!$F134),CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136*(1+'S&S'!$F134),CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136*(1+'S&S'!$F134),CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136*(1+'S&S'!$F134),CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C136&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G337+NPV(G.Asm!$F$40,H337:INDEX(H337:CS337,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136*(1+'S&S'!$F135),G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136*(1+'S&S'!$F135),H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136*(1+'S&S'!$F135),I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136*(1+'S&S'!$F135),J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136*(1+'S&S'!$F135),K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136*(1+'S&S'!$F135),L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136*(1+'S&S'!$F135),M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136*(1+'S&S'!$F135),N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136*(1+'S&S'!$F135),O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136*(1+'S&S'!$F135),P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136*(1+'S&S'!$F135),Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136*(1+'S&S'!$F135),R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136*(1+'S&S'!$F135),S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136*(1+'S&S'!$F135),T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136*(1+'S&S'!$F135),U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136*(1+'S&S'!$F135),V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136*(1+'S&S'!$F135),W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136*(1+'S&S'!$F135),X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136*(1+'S&S'!$F135),Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136*(1+'S&S'!$F135),Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136*(1+'S&S'!$F135),AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136*(1+'S&S'!$F135),AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136*(1+'S&S'!$F135),AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136*(1+'S&S'!$F135),AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136*(1+'S&S'!$F135),AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136*(1+'S&S'!$F135),AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136*(1+'S&S'!$F135),AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136*(1+'S&S'!$F135),AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136*(1+'S&S'!$F135),AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136*(1+'S&S'!$F135),AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136*(1+'S&S'!$F135),AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136*(1+'S&S'!$F135),AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136*(1+'S&S'!$F135),AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136*(1+'S&S'!$F135),AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136*(1+'S&S'!$F135),AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136*(1+'S&S'!$F135),AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136*(1+'S&S'!$F135),AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136*(1+'S&S'!$F135),AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136*(1+'S&S'!$F135),AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136*(1+'S&S'!$F135),AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136*(1+'S&S'!$F135),AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136*(1+'S&S'!$F135),AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136*(1+'S&S'!$F135),AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136*(1+'S&S'!$F135),AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136*(1+'S&S'!$F135),AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136*(1+'S&S'!$F135),AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136*(1+'S&S'!$F135),BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136*(1+'S&S'!$F135),BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136*(1+'S&S'!$F135),BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136*(1+'S&S'!$F135),BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136*(1+'S&S'!$F135),BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136*(1+'S&S'!$F135),BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136*(1+'S&S'!$F135),BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136*(1+'S&S'!$F135),BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136*(1+'S&S'!$F135),BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136*(1+'S&S'!$F135),BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136*(1+'S&S'!$F135),BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136*(1+'S&S'!$F135),BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136*(1+'S&S'!$F135),BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136*(1+'S&S'!$F135),BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136*(1+'S&S'!$F135),BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136*(1+'S&S'!$F135),BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136*(1+'S&S'!$F135),BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136*(1+'S&S'!$F135),BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136*(1+'S&S'!$F135),BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136*(1+'S&S'!$F135),BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136*(1+'S&S'!$F135),BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136*(1+'S&S'!$F135),BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136*(1+'S&S'!$F135),BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136*(1+'S&S'!$F135),BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136*(1+'S&S'!$F135),BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136*(1+'S&S'!$F135),BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136*(1+'S&S'!$F135),CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136*(1+'S&S'!$F135),CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136*(1+'S&S'!$F135),CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136*(1+'S&S'!$F135),CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136*(1+'S&S'!$F135),CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136*(1+'S&S'!$F135),CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136*(1+'S&S'!$F135),CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136*(1+'S&S'!$F135),CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136*(1+'S&S'!$F135),CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136*(1+'S&S'!$F135),CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136*(1+'S&S'!$F135),CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136*(1+'S&S'!$F135),CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136*(1+'S&S'!$F135),CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136*(1+'S&S'!$F135),CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136*(1+'S&S'!$F135),CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136*(1+'S&S'!$F135),CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136*(1+'S&S'!$F135),CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136*(1+'S&S'!$F135),CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136*(1+'S&S'!$F135),CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C137&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G338+NPV(G.Asm!$F$40,H338:INDEX(H338:CS338,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137*(1+'S&S'!$F136),G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137*(1+'S&S'!$F136),H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137*(1+'S&S'!$F136),I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137*(1+'S&S'!$F136),J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137*(1+'S&S'!$F136),K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137*(1+'S&S'!$F136),L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137*(1+'S&S'!$F136),M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137*(1+'S&S'!$F136),N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137*(1+'S&S'!$F136),O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137*(1+'S&S'!$F136),P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137*(1+'S&S'!$F136),Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137*(1+'S&S'!$F136),R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137*(1+'S&S'!$F136),S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137*(1+'S&S'!$F136),T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137*(1+'S&S'!$F136),U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137*(1+'S&S'!$F136),V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137*(1+'S&S'!$F136),W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137*(1+'S&S'!$F136),X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137*(1+'S&S'!$F136),Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137*(1+'S&S'!$F136),Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137*(1+'S&S'!$F136),AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137*(1+'S&S'!$F136),AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137*(1+'S&S'!$F136),AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137*(1+'S&S'!$F136),AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137*(1+'S&S'!$F136),AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137*(1+'S&S'!$F136),AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137*(1+'S&S'!$F136),AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137*(1+'S&S'!$F136),AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137*(1+'S&S'!$F136),AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137*(1+'S&S'!$F136),AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137*(1+'S&S'!$F136),AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137*(1+'S&S'!$F136),AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137*(1+'S&S'!$F136),AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137*(1+'S&S'!$F136),AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137*(1+'S&S'!$F136),AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137*(1+'S&S'!$F136),AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137*(1+'S&S'!$F136),AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137*(1+'S&S'!$F136),AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137*(1+'S&S'!$F136),AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137*(1+'S&S'!$F136),AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137*(1+'S&S'!$F136),AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137*(1+'S&S'!$F136),AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137*(1+'S&S'!$F136),AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137*(1+'S&S'!$F136),AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137*(1+'S&S'!$F136),AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137*(1+'S&S'!$F136),AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137*(1+'S&S'!$F136),BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137*(1+'S&S'!$F136),BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137*(1+'S&S'!$F136),BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137*(1+'S&S'!$F136),BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137*(1+'S&S'!$F136),BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137*(1+'S&S'!$F136),BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137*(1+'S&S'!$F136),BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137*(1+'S&S'!$F136),BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137*(1+'S&S'!$F136),BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137*(1+'S&S'!$F136),BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137*(1+'S&S'!$F136),BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137*(1+'S&S'!$F136),BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137*(1+'S&S'!$F136),BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137*(1+'S&S'!$F136),BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137*(1+'S&S'!$F136),BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137*(1+'S&S'!$F136),BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137*(1+'S&S'!$F136),BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137*(1+'S&S'!$F136),BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137*(1+'S&S'!$F136),BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137*(1+'S&S'!$F136),BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137*(1+'S&S'!$F136),BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137*(1+'S&S'!$F136),BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137*(1+'S&S'!$F136),BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137*(1+'S&S'!$F136),BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137*(1+'S&S'!$F136),BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137*(1+'S&S'!$F136),BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137*(1+'S&S'!$F136),CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137*(1+'S&S'!$F136),CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137*(1+'S&S'!$F136),CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137*(1+'S&S'!$F136),CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137*(1+'S&S'!$F136),CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137*(1+'S&S'!$F136),CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137*(1+'S&S'!$F136),CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137*(1+'S&S'!$F136),CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137*(1+'S&S'!$F136),CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137*(1+'S&S'!$F136),CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137*(1+'S&S'!$F136),CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137*(1+'S&S'!$F136),CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137*(1+'S&S'!$F136),CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137*(1+'S&S'!$F136),CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137*(1+'S&S'!$F136),CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137*(1+'S&S'!$F136),CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137*(1+'S&S'!$F136),CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137*(1+'S&S'!$F136),CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137*(1+'S&S'!$F136),CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C137&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G339+NPV(G.Asm!$F$40,H339:INDEX(H339:CS339,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137*(1+'S&S'!$F137),G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137*(1+'S&S'!$F137),H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137*(1+'S&S'!$F137),I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137*(1+'S&S'!$F137),J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137*(1+'S&S'!$F137),K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137*(1+'S&S'!$F137),L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137*(1+'S&S'!$F137),M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137*(1+'S&S'!$F137),N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137*(1+'S&S'!$F137),O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137*(1+'S&S'!$F137),P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137*(1+'S&S'!$F137),Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137*(1+'S&S'!$F137),R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137*(1+'S&S'!$F137),S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137*(1+'S&S'!$F137),T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137*(1+'S&S'!$F137),U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137*(1+'S&S'!$F137),V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137*(1+'S&S'!$F137),W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137*(1+'S&S'!$F137),X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137*(1+'S&S'!$F137),Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137*(1+'S&S'!$F137),Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137*(1+'S&S'!$F137),AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137*(1+'S&S'!$F137),AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137*(1+'S&S'!$F137),AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137*(1+'S&S'!$F137),AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137*(1+'S&S'!$F137),AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137*(1+'S&S'!$F137),AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137*(1+'S&S'!$F137),AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137*(1+'S&S'!$F137),AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137*(1+'S&S'!$F137),AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137*(1+'S&S'!$F137),AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137*(1+'S&S'!$F137),AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137*(1+'S&S'!$F137),AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137*(1+'S&S'!$F137),AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137*(1+'S&S'!$F137),AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137*(1+'S&S'!$F137),AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137*(1+'S&S'!$F137),AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137*(1+'S&S'!$F137),AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137*(1+'S&S'!$F137),AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137*(1+'S&S'!$F137),AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137*(1+'S&S'!$F137),AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137*(1+'S&S'!$F137),AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137*(1+'S&S'!$F137),AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137*(1+'S&S'!$F137),AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137*(1+'S&S'!$F137),AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137*(1+'S&S'!$F137),AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137*(1+'S&S'!$F137),AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137*(1+'S&S'!$F137),BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137*(1+'S&S'!$F137),BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137*(1+'S&S'!$F137),BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137*(1+'S&S'!$F137),BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137*(1+'S&S'!$F137),BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137*(1+'S&S'!$F137),BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137*(1+'S&S'!$F137),BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137*(1+'S&S'!$F137),BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137*(1+'S&S'!$F137),BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137*(1+'S&S'!$F137),BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137*(1+'S&S'!$F137),BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137*(1+'S&S'!$F137),BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137*(1+'S&S'!$F137),BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137*(1+'S&S'!$F137),BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137*(1+'S&S'!$F137),BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137*(1+'S&S'!$F137),BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137*(1+'S&S'!$F137),BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137*(1+'S&S'!$F137),BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137*(1+'S&S'!$F137),BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137*(1+'S&S'!$F137),BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137*(1+'S&S'!$F137),BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137*(1+'S&S'!$F137),BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137*(1+'S&S'!$F137),BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137*(1+'S&S'!$F137),BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137*(1+'S&S'!$F137),BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137*(1+'S&S'!$F137),BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137*(1+'S&S'!$F137),CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137*(1+'S&S'!$F137),CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137*(1+'S&S'!$F137),CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137*(1+'S&S'!$F137),CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137*(1+'S&S'!$F137),CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137*(1+'S&S'!$F137),CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137*(1+'S&S'!$F137),CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137*(1+'S&S'!$F137),CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137*(1+'S&S'!$F137),CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137*(1+'S&S'!$F137),CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137*(1+'S&S'!$F137),CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137*(1+'S&S'!$F137),CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137*(1+'S&S'!$F137),CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137*(1+'S&S'!$F137),CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137*(1+'S&S'!$F137),CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137*(1+'S&S'!$F137),CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137*(1+'S&S'!$F137),CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137*(1+'S&S'!$F137),CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137*(1+'S&S'!$F137),CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C138&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G340+NPV(G.Asm!$F$40,H340:INDEX(H340:CS340,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138*(1+'S&S'!$F138),G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138*(1+'S&S'!$F138),H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138*(1+'S&S'!$F138),I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138*(1+'S&S'!$F138),J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138*(1+'S&S'!$F138),K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138*(1+'S&S'!$F138),L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138*(1+'S&S'!$F138),M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138*(1+'S&S'!$F138),N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138*(1+'S&S'!$F138),O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138*(1+'S&S'!$F138),P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138*(1+'S&S'!$F138),Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138*(1+'S&S'!$F138),R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138*(1+'S&S'!$F138),S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138*(1+'S&S'!$F138),T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138*(1+'S&S'!$F138),U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138*(1+'S&S'!$F138),V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138*(1+'S&S'!$F138),W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138*(1+'S&S'!$F138),X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138*(1+'S&S'!$F138),Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138*(1+'S&S'!$F138),Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138*(1+'S&S'!$F138),AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138*(1+'S&S'!$F138),AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138*(1+'S&S'!$F138),AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138*(1+'S&S'!$F138),AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138*(1+'S&S'!$F138),AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138*(1+'S&S'!$F138),AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138*(1+'S&S'!$F138),AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138*(1+'S&S'!$F138),AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138*(1+'S&S'!$F138),AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138*(1+'S&S'!$F138),AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138*(1+'S&S'!$F138),AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138*(1+'S&S'!$F138),AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138*(1+'S&S'!$F138),AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138*(1+'S&S'!$F138),AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138*(1+'S&S'!$F138),AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138*(1+'S&S'!$F138),AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138*(1+'S&S'!$F138),AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138*(1+'S&S'!$F138),AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138*(1+'S&S'!$F138),AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138*(1+'S&S'!$F138),AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138*(1+'S&S'!$F138),AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138*(1+'S&S'!$F138),AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138*(1+'S&S'!$F138),AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138*(1+'S&S'!$F138),AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138*(1+'S&S'!$F138),AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138*(1+'S&S'!$F138),AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138*(1+'S&S'!$F138),BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138*(1+'S&S'!$F138),BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138*(1+'S&S'!$F138),BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138*(1+'S&S'!$F138),BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138*(1+'S&S'!$F138),BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138*(1+'S&S'!$F138),BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138*(1+'S&S'!$F138),BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138*(1+'S&S'!$F138),BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138*(1+'S&S'!$F138),BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138*(1+'S&S'!$F138),BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138*(1+'S&S'!$F138),BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138*(1+'S&S'!$F138),BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138*(1+'S&S'!$F138),BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138*(1+'S&S'!$F138),BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138*(1+'S&S'!$F138),BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138*(1+'S&S'!$F138),BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138*(1+'S&S'!$F138),BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138*(1+'S&S'!$F138),BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138*(1+'S&S'!$F138),BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138*(1+'S&S'!$F138),BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138*(1+'S&S'!$F138),BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138*(1+'S&S'!$F138),BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138*(1+'S&S'!$F138),BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138*(1+'S&S'!$F138),BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138*(1+'S&S'!$F138),BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138*(1+'S&S'!$F138),BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138*(1+'S&S'!$F138),CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138*(1+'S&S'!$F138),CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138*(1+'S&S'!$F138),CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138*(1+'S&S'!$F138),CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138*(1+'S&S'!$F138),CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138*(1+'S&S'!$F138),CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138*(1+'S&S'!$F138),CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138*(1+'S&S'!$F138),CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138*(1+'S&S'!$F138),CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138*(1+'S&S'!$F138),CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138*(1+'S&S'!$F138),CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138*(1+'S&S'!$F138),CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138*(1+'S&S'!$F138),CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138*(1+'S&S'!$F138),CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138*(1+'S&S'!$F138),CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138*(1+'S&S'!$F138),CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138*(1+'S&S'!$F138),CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138*(1+'S&S'!$F138),CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138*(1+'S&S'!$F138),CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C138&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G341+NPV(G.Asm!$F$40,H341:INDEX(H341:CS341,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138*(1+'S&S'!$F139),G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138*(1+'S&S'!$F139),H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138*(1+'S&S'!$F139),I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138*(1+'S&S'!$F139),J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138*(1+'S&S'!$F139),K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138*(1+'S&S'!$F139),L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138*(1+'S&S'!$F139),M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138*(1+'S&S'!$F139),N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138*(1+'S&S'!$F139),O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138*(1+'S&S'!$F139),P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138*(1+'S&S'!$F139),Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138*(1+'S&S'!$F139),R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138*(1+'S&S'!$F139),S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138*(1+'S&S'!$F139),T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138*(1+'S&S'!$F139),U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138*(1+'S&S'!$F139),V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138*(1+'S&S'!$F139),W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138*(1+'S&S'!$F139),X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138*(1+'S&S'!$F139),Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138*(1+'S&S'!$F139),Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138*(1+'S&S'!$F139),AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138*(1+'S&S'!$F139),AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138*(1+'S&S'!$F139),AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138*(1+'S&S'!$F139),AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138*(1+'S&S'!$F139),AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138*(1+'S&S'!$F139),AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138*(1+'S&S'!$F139),AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138*(1+'S&S'!$F139),AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138*(1+'S&S'!$F139),AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138*(1+'S&S'!$F139),AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138*(1+'S&S'!$F139),AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138*(1+'S&S'!$F139),AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138*(1+'S&S'!$F139),AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138*(1+'S&S'!$F139),AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138*(1+'S&S'!$F139),AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138*(1+'S&S'!$F139),AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138*(1+'S&S'!$F139),AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138*(1+'S&S'!$F139),AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138*(1+'S&S'!$F139),AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138*(1+'S&S'!$F139),AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138*(1+'S&S'!$F139),AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138*(1+'S&S'!$F139),AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138*(1+'S&S'!$F139),AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138*(1+'S&S'!$F139),AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138*(1+'S&S'!$F139),AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138*(1+'S&S'!$F139),AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138*(1+'S&S'!$F139),BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138*(1+'S&S'!$F139),BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138*(1+'S&S'!$F139),BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138*(1+'S&S'!$F139),BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138*(1+'S&S'!$F139),BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138*(1+'S&S'!$F139),BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138*(1+'S&S'!$F139),BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138*(1+'S&S'!$F139),BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138*(1+'S&S'!$F139),BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138*(1+'S&S'!$F139),BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138*(1+'S&S'!$F139),BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138*(1+'S&S'!$F139),BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138*(1+'S&S'!$F139),BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138*(1+'S&S'!$F139),BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138*(1+'S&S'!$F139),BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138*(1+'S&S'!$F139),BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138*(1+'S&S'!$F139),BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138*(1+'S&S'!$F139),BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138*(1+'S&S'!$F139),BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138*(1+'S&S'!$F139),BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138*(1+'S&S'!$F139),BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138*(1+'S&S'!$F139),BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138*(1+'S&S'!$F139),BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138*(1+'S&S'!$F139),BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138*(1+'S&S'!$F139),BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138*(1+'S&S'!$F139),BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138*(1+'S&S'!$F139),CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138*(1+'S&S'!$F139),CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138*(1+'S&S'!$F139),CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138*(1+'S&S'!$F139),CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138*(1+'S&S'!$F139),CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138*(1+'S&S'!$F139),CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138*(1+'S&S'!$F139),CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138*(1+'S&S'!$F139),CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138*(1+'S&S'!$F139),CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138*(1+'S&S'!$F139),CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138*(1+'S&S'!$F139),CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138*(1+'S&S'!$F139),CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138*(1+'S&S'!$F139),CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138*(1+'S&S'!$F139),CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138*(1+'S&S'!$F139),CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138*(1+'S&S'!$F139),CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138*(1+'S&S'!$F139),CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138*(1+'S&S'!$F139),CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138*(1+'S&S'!$F139),CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C139&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G342+NPV(G.Asm!$F$40,H342:INDEX(H342:CS342,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139*(1+'S&S'!$F140),G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139*(1+'S&S'!$F140),H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139*(1+'S&S'!$F140),I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139*(1+'S&S'!$F140),J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139*(1+'S&S'!$F140),K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139*(1+'S&S'!$F140),L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139*(1+'S&S'!$F140),M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139*(1+'S&S'!$F140),N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139*(1+'S&S'!$F140),O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139*(1+'S&S'!$F140),P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139*(1+'S&S'!$F140),Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139*(1+'S&S'!$F140),R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139*(1+'S&S'!$F140),S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139*(1+'S&S'!$F140),T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139*(1+'S&S'!$F140),U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139*(1+'S&S'!$F140),V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139*(1+'S&S'!$F140),W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139*(1+'S&S'!$F140),X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139*(1+'S&S'!$F140),Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139*(1+'S&S'!$F140),Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139*(1+'S&S'!$F140),AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139*(1+'S&S'!$F140),AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139*(1+'S&S'!$F140),AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139*(1+'S&S'!$F140),AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139*(1+'S&S'!$F140),AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139*(1+'S&S'!$F140),AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139*(1+'S&S'!$F140),AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139*(1+'S&S'!$F140),AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139*(1+'S&S'!$F140),AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139*(1+'S&S'!$F140),AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139*(1+'S&S'!$F140),AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139*(1+'S&S'!$F140),AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139*(1+'S&S'!$F140),AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139*(1+'S&S'!$F140),AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139*(1+'S&S'!$F140),AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139*(1+'S&S'!$F140),AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139*(1+'S&S'!$F140),AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139*(1+'S&S'!$F140),AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139*(1+'S&S'!$F140),AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139*(1+'S&S'!$F140),AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139*(1+'S&S'!$F140),AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139*(1+'S&S'!$F140),AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139*(1+'S&S'!$F140),AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139*(1+'S&S'!$F140),AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139*(1+'S&S'!$F140),AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139*(1+'S&S'!$F140),AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139*(1+'S&S'!$F140),BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139*(1+'S&S'!$F140),BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139*(1+'S&S'!$F140),BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139*(1+'S&S'!$F140),BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139*(1+'S&S'!$F140),BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139*(1+'S&S'!$F140),BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139*(1+'S&S'!$F140),BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139*(1+'S&S'!$F140),BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139*(1+'S&S'!$F140),BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139*(1+'S&S'!$F140),BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139*(1+'S&S'!$F140),BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139*(1+'S&S'!$F140),BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139*(1+'S&S'!$F140),BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139*(1+'S&S'!$F140),BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139*(1+'S&S'!$F140),BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139*(1+'S&S'!$F140),BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139*(1+'S&S'!$F140),BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139*(1+'S&S'!$F140),BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139*(1+'S&S'!$F140),BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139*(1+'S&S'!$F140),BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139*(1+'S&S'!$F140),BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139*(1+'S&S'!$F140),BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139*(1+'S&S'!$F140),BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139*(1+'S&S'!$F140),BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139*(1+'S&S'!$F140),BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139*(1+'S&S'!$F140),BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139*(1+'S&S'!$F140),CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139*(1+'S&S'!$F140),CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139*(1+'S&S'!$F140),CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139*(1+'S&S'!$F140),CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139*(1+'S&S'!$F140),CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139*(1+'S&S'!$F140),CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139*(1+'S&S'!$F140),CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139*(1+'S&S'!$F140),CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139*(1+'S&S'!$F140),CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139*(1+'S&S'!$F140),CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139*(1+'S&S'!$F140),CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139*(1+'S&S'!$F140),CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139*(1+'S&S'!$F140),CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139*(1+'S&S'!$F140),CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139*(1+'S&S'!$F140),CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139*(1+'S&S'!$F140),CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139*(1+'S&S'!$F140),CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139*(1+'S&S'!$F140),CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139*(1+'S&S'!$F140),CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C139&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G343+NPV(G.Asm!$F$40,H343:INDEX(H343:CS343,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139*(1+'S&S'!$F141),G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139*(1+'S&S'!$F141),H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139*(1+'S&S'!$F141),I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139*(1+'S&S'!$F141),J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139*(1+'S&S'!$F141),K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139*(1+'S&S'!$F141),L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139*(1+'S&S'!$F141),M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139*(1+'S&S'!$F141),N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139*(1+'S&S'!$F141),O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139*(1+'S&S'!$F141),P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139*(1+'S&S'!$F141),Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139*(1+'S&S'!$F141),R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139*(1+'S&S'!$F141),S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139*(1+'S&S'!$F141),T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139*(1+'S&S'!$F141),U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139*(1+'S&S'!$F141),V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139*(1+'S&S'!$F141),W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139*(1+'S&S'!$F141),X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139*(1+'S&S'!$F141),Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139*(1+'S&S'!$F141),Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139*(1+'S&S'!$F141),AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139*(1+'S&S'!$F141),AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139*(1+'S&S'!$F141),AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139*(1+'S&S'!$F141),AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139*(1+'S&S'!$F141),AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139*(1+'S&S'!$F141),AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139*(1+'S&S'!$F141),AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139*(1+'S&S'!$F141),AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139*(1+'S&S'!$F141),AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139*(1+'S&S'!$F141),AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139*(1+'S&S'!$F141),AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139*(1+'S&S'!$F141),AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139*(1+'S&S'!$F141),AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139*(1+'S&S'!$F141),AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139*(1+'S&S'!$F141),AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139*(1+'S&S'!$F141),AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139*(1+'S&S'!$F141),AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139*(1+'S&S'!$F141),AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139*(1+'S&S'!$F141),AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139*(1+'S&S'!$F141),AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139*(1+'S&S'!$F141),AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139*(1+'S&S'!$F141),AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139*(1+'S&S'!$F141),AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139*(1+'S&S'!$F141),AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139*(1+'S&S'!$F141),AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139*(1+'S&S'!$F141),AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139*(1+'S&S'!$F141),BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139*(1+'S&S'!$F141),BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139*(1+'S&S'!$F141),BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139*(1+'S&S'!$F141),BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139*(1+'S&S'!$F141),BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139*(1+'S&S'!$F141),BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139*(1+'S&S'!$F141),BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139*(1+'S&S'!$F141),BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139*(1+'S&S'!$F141),BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139*(1+'S&S'!$F141),BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139*(1+'S&S'!$F141),BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139*(1+'S&S'!$F141),BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139*(1+'S&S'!$F141),BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139*(1+'S&S'!$F141),BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139*(1+'S&S'!$F141),BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139*(1+'S&S'!$F141),BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139*(1+'S&S'!$F141),BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139*(1+'S&S'!$F141),BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139*(1+'S&S'!$F141),BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139*(1+'S&S'!$F141),BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139*(1+'S&S'!$F141),BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139*(1+'S&S'!$F141),BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139*(1+'S&S'!$F141),BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139*(1+'S&S'!$F141),BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139*(1+'S&S'!$F141),BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139*(1+'S&S'!$F141),BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139*(1+'S&S'!$F141),CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139*(1+'S&S'!$F141),CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139*(1+'S&S'!$F141),CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139*(1+'S&S'!$F141),CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139*(1+'S&S'!$F141),CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139*(1+'S&S'!$F141),CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139*(1+'S&S'!$F141),CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139*(1+'S&S'!$F141),CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139*(1+'S&S'!$F141),CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139*(1+'S&S'!$F141),CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139*(1+'S&S'!$F141),CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139*(1+'S&S'!$F141),CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139*(1+'S&S'!$F141),CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139*(1+'S&S'!$F141),CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139*(1+'S&S'!$F141),CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139*(1+'S&S'!$F141),CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139*(1+'S&S'!$F141),CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139*(1+'S&S'!$F141),CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139*(1+'S&S'!$F141),CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C140&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G344+NPV(G.Asm!$F$40,H344:INDEX(H344:CS344,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140*(1+'S&S'!$F142),G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140*(1+'S&S'!$F142),H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140*(1+'S&S'!$F142),I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140*(1+'S&S'!$F142),J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140*(1+'S&S'!$F142),K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140*(1+'S&S'!$F142),L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140*(1+'S&S'!$F142),M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140*(1+'S&S'!$F142),N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140*(1+'S&S'!$F142),O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140*(1+'S&S'!$F142),P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140*(1+'S&S'!$F142),Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140*(1+'S&S'!$F142),R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140*(1+'S&S'!$F142),S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140*(1+'S&S'!$F142),T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140*(1+'S&S'!$F142),U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140*(1+'S&S'!$F142),V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140*(1+'S&S'!$F142),W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140*(1+'S&S'!$F142),X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140*(1+'S&S'!$F142),Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140*(1+'S&S'!$F142),Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140*(1+'S&S'!$F142),AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140*(1+'S&S'!$F142),AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140*(1+'S&S'!$F142),AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140*(1+'S&S'!$F142),AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140*(1+'S&S'!$F142),AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140*(1+'S&S'!$F142),AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140*(1+'S&S'!$F142),AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140*(1+'S&S'!$F142),AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140*(1+'S&S'!$F142),AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140*(1+'S&S'!$F142),AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140*(1+'S&S'!$F142),AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140*(1+'S&S'!$F142),AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140*(1+'S&S'!$F142),AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140*(1+'S&S'!$F142),AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140*(1+'S&S'!$F142),AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140*(1+'S&S'!$F142),AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140*(1+'S&S'!$F142),AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140*(1+'S&S'!$F142),AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140*(1+'S&S'!$F142),AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140*(1+'S&S'!$F142),AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140*(1+'S&S'!$F142),AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140*(1+'S&S'!$F142),AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140*(1+'S&S'!$F142),AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140*(1+'S&S'!$F142),AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140*(1+'S&S'!$F142),AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140*(1+'S&S'!$F142),AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140*(1+'S&S'!$F142),BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140*(1+'S&S'!$F142),BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140*(1+'S&S'!$F142),BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140*(1+'S&S'!$F142),BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140*(1+'S&S'!$F142),BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140*(1+'S&S'!$F142),BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140*(1+'S&S'!$F142),BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140*(1+'S&S'!$F142),BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140*(1+'S&S'!$F142),BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140*(1+'S&S'!$F142),BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140*(1+'S&S'!$F142),BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140*(1+'S&S'!$F142),BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140*(1+'S&S'!$F142),BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140*(1+'S&S'!$F142),BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140*(1+'S&S'!$F142),BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140*(1+'S&S'!$F142),BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140*(1+'S&S'!$F142),BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140*(1+'S&S'!$F142),BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140*(1+'S&S'!$F142),BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140*(1+'S&S'!$F142),BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140*(1+'S&S'!$F142),BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140*(1+'S&S'!$F142),BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140*(1+'S&S'!$F142),BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140*(1+'S&S'!$F142),BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140*(1+'S&S'!$F142),BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140*(1+'S&S'!$F142),BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140*(1+'S&S'!$F142),CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140*(1+'S&S'!$F142),CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140*(1+'S&S'!$F142),CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140*(1+'S&S'!$F142),CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140*(1+'S&S'!$F142),CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140*(1+'S&S'!$F142),CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140*(1+'S&S'!$F142),CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140*(1+'S&S'!$F142),CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140*(1+'S&S'!$F142),CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140*(1+'S&S'!$F142),CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140*(1+'S&S'!$F142),CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140*(1+'S&S'!$F142),CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140*(1+'S&S'!$F142),CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140*(1+'S&S'!$F142),CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140*(1+'S&S'!$F142),CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140*(1+'S&S'!$F142),CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140*(1+'S&S'!$F142),CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140*(1+'S&S'!$F142),CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140*(1+'S&S'!$F142),CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C140&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G345+NPV(G.Asm!$F$40,H345:INDEX(H345:CS345,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140*(1+'S&S'!$F143),G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140*(1+'S&S'!$F143),H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140*(1+'S&S'!$F143),I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140*(1+'S&S'!$F143),J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140*(1+'S&S'!$F143),K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140*(1+'S&S'!$F143),L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140*(1+'S&S'!$F143),M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140*(1+'S&S'!$F143),N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140*(1+'S&S'!$F143),O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140*(1+'S&S'!$F143),P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140*(1+'S&S'!$F143),Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140*(1+'S&S'!$F143),R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140*(1+'S&S'!$F143),S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140*(1+'S&S'!$F143),T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140*(1+'S&S'!$F143),U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140*(1+'S&S'!$F143),V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140*(1+'S&S'!$F143),W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140*(1+'S&S'!$F143),X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140*(1+'S&S'!$F143),Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140*(1+'S&S'!$F143),Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140*(1+'S&S'!$F143),AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140*(1+'S&S'!$F143),AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140*(1+'S&S'!$F143),AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140*(1+'S&S'!$F143),AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140*(1+'S&S'!$F143),AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140*(1+'S&S'!$F143),AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140*(1+'S&S'!$F143),AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140*(1+'S&S'!$F143),AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140*(1+'S&S'!$F143),AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140*(1+'S&S'!$F143),AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140*(1+'S&S'!$F143),AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140*(1+'S&S'!$F143),AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140*(1+'S&S'!$F143),AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140*(1+'S&S'!$F143),AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140*(1+'S&S'!$F143),AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140*(1+'S&S'!$F143),AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140*(1+'S&S'!$F143),AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140*(1+'S&S'!$F143),AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140*(1+'S&S'!$F143),AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140*(1+'S&S'!$F143),AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140*(1+'S&S'!$F143),AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140*(1+'S&S'!$F143),AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140*(1+'S&S'!$F143),AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140*(1+'S&S'!$F143),AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140*(1+'S&S'!$F143),AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140*(1+'S&S'!$F143),AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140*(1+'S&S'!$F143),BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140*(1+'S&S'!$F143),BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140*(1+'S&S'!$F143),BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140*(1+'S&S'!$F143),BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140*(1+'S&S'!$F143),BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140*(1+'S&S'!$F143),BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140*(1+'S&S'!$F143),BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140*(1+'S&S'!$F143),BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140*(1+'S&S'!$F143),BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140*(1+'S&S'!$F143),BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140*(1+'S&S'!$F143),BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140*(1+'S&S'!$F143),BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140*(1+'S&S'!$F143),BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140*(1+'S&S'!$F143),BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140*(1+'S&S'!$F143),BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140*(1+'S&S'!$F143),BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140*(1+'S&S'!$F143),BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140*(1+'S&S'!$F143),BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140*(1+'S&S'!$F143),BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140*(1+'S&S'!$F143),BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140*(1+'S&S'!$F143),BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140*(1+'S&S'!$F143),BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140*(1+'S&S'!$F143),BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140*(1+'S&S'!$F143),BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140*(1+'S&S'!$F143),BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140*(1+'S&S'!$F143),BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140*(1+'S&S'!$F143),CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140*(1+'S&S'!$F143),CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140*(1+'S&S'!$F143),CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140*(1+'S&S'!$F143),CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140*(1+'S&S'!$F143),CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140*(1+'S&S'!$F143),CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140*(1+'S&S'!$F143),CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140*(1+'S&S'!$F143),CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140*(1+'S&S'!$F143),CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140*(1+'S&S'!$F143),CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140*(1+'S&S'!$F143),CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140*(1+'S&S'!$F143),CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140*(1+'S&S'!$F143),CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140*(1+'S&S'!$F143),CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140*(1+'S&S'!$F143),CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140*(1+'S&S'!$F143),CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140*(1+'S&S'!$F143),CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140*(1+'S&S'!$F143),CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140*(1+'S&S'!$F143),CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C141&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G346+NPV(G.Asm!$F$40,H346:INDEX(H346:CS346,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141*(1+'S&S'!$F144),G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141*(1+'S&S'!$F144),H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141*(1+'S&S'!$F144),I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141*(1+'S&S'!$F144),J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141*(1+'S&S'!$F144),K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141*(1+'S&S'!$F144),L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141*(1+'S&S'!$F144),M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141*(1+'S&S'!$F144),N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141*(1+'S&S'!$F144),O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141*(1+'S&S'!$F144),P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141*(1+'S&S'!$F144),Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141*(1+'S&S'!$F144),R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141*(1+'S&S'!$F144),S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141*(1+'S&S'!$F144),T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141*(1+'S&S'!$F144),U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141*(1+'S&S'!$F144),V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141*(1+'S&S'!$F144),W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141*(1+'S&S'!$F144),X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141*(1+'S&S'!$F144),Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141*(1+'S&S'!$F144),Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141*(1+'S&S'!$F144),AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141*(1+'S&S'!$F144),AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141*(1+'S&S'!$F144),AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141*(1+'S&S'!$F144),AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141*(1+'S&S'!$F144),AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141*(1+'S&S'!$F144),AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141*(1+'S&S'!$F144),AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141*(1+'S&S'!$F144),AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141*(1+'S&S'!$F144),AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141*(1+'S&S'!$F144),AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141*(1+'S&S'!$F144),AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141*(1+'S&S'!$F144),AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141*(1+'S&S'!$F144),AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141*(1+'S&S'!$F144),AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141*(1+'S&S'!$F144),AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141*(1+'S&S'!$F144),AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141*(1+'S&S'!$F144),AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141*(1+'S&S'!$F144),AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141*(1+'S&S'!$F144),AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141*(1+'S&S'!$F144),AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141*(1+'S&S'!$F144),AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141*(1+'S&S'!$F144),AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141*(1+'S&S'!$F144),AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141*(1+'S&S'!$F144),AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141*(1+'S&S'!$F144),AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141*(1+'S&S'!$F144),AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141*(1+'S&S'!$F144),BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141*(1+'S&S'!$F144),BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141*(1+'S&S'!$F144),BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141*(1+'S&S'!$F144),BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141*(1+'S&S'!$F144),BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141*(1+'S&S'!$F144),BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141*(1+'S&S'!$F144),BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141*(1+'S&S'!$F144),BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141*(1+'S&S'!$F144),BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141*(1+'S&S'!$F144),BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141*(1+'S&S'!$F144),BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141*(1+'S&S'!$F144),BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141*(1+'S&S'!$F144),BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141*(1+'S&S'!$F144),BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141*(1+'S&S'!$F144),BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141*(1+'S&S'!$F144),BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141*(1+'S&S'!$F144),BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141*(1+'S&S'!$F144),BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141*(1+'S&S'!$F144),BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141*(1+'S&S'!$F144),BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141*(1+'S&S'!$F144),BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141*(1+'S&S'!$F144),BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141*(1+'S&S'!$F144),BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141*(1+'S&S'!$F144),BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141*(1+'S&S'!$F144),BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141*(1+'S&S'!$F144),BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141*(1+'S&S'!$F144),CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141*(1+'S&S'!$F144),CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141*(1+'S&S'!$F144),CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141*(1+'S&S'!$F144),CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141*(1+'S&S'!$F144),CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141*(1+'S&S'!$F144),CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141*(1+'S&S'!$F144),CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141*(1+'S&S'!$F144),CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141*(1+'S&S'!$F144),CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141*(1+'S&S'!$F144),CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141*(1+'S&S'!$F144),CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141*(1+'S&S'!$F144),CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141*(1+'S&S'!$F144),CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141*(1+'S&S'!$F144),CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141*(1+'S&S'!$F144),CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141*(1+'S&S'!$F144),CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141*(1+'S&S'!$F144),CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141*(1+'S&S'!$F144),CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141*(1+'S&S'!$F144),CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C141&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G347+NPV(G.Asm!$F$40,H347:INDEX(H347:CS347,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141*(1+'S&S'!$F145),G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141*(1+'S&S'!$F145),H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141*(1+'S&S'!$F145),I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141*(1+'S&S'!$F145),J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141*(1+'S&S'!$F145),K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141*(1+'S&S'!$F145),L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141*(1+'S&S'!$F145),M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141*(1+'S&S'!$F145),N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141*(1+'S&S'!$F145),O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141*(1+'S&S'!$F145),P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141*(1+'S&S'!$F145),Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141*(1+'S&S'!$F145),R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141*(1+'S&S'!$F145),S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141*(1+'S&S'!$F145),T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141*(1+'S&S'!$F145),U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141*(1+'S&S'!$F145),V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141*(1+'S&S'!$F145),W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141*(1+'S&S'!$F145),X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141*(1+'S&S'!$F145),Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141*(1+'S&S'!$F145),Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141*(1+'S&S'!$F145),AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141*(1+'S&S'!$F145),AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141*(1+'S&S'!$F145),AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141*(1+'S&S'!$F145),AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141*(1+'S&S'!$F145),AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141*(1+'S&S'!$F145),AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141*(1+'S&S'!$F145),AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141*(1+'S&S'!$F145),AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141*(1+'S&S'!$F145),AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141*(1+'S&S'!$F145),AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141*(1+'S&S'!$F145),AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141*(1+'S&S'!$F145),AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141*(1+'S&S'!$F145),AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141*(1+'S&S'!$F145),AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141*(1+'S&S'!$F145),AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141*(1+'S&S'!$F145),AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141*(1+'S&S'!$F145),AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141*(1+'S&S'!$F145),AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141*(1+'S&S'!$F145),AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141*(1+'S&S'!$F145),AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141*(1+'S&S'!$F145),AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141*(1+'S&S'!$F145),AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141*(1+'S&S'!$F145),AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141*(1+'S&S'!$F145),AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141*(1+'S&S'!$F145),AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141*(1+'S&S'!$F145),AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141*(1+'S&S'!$F145),BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141*(1+'S&S'!$F145),BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141*(1+'S&S'!$F145),BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141*(1+'S&S'!$F145),BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141*(1+'S&S'!$F145),BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141*(1+'S&S'!$F145),BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141*(1+'S&S'!$F145),BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141*(1+'S&S'!$F145),BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141*(1+'S&S'!$F145),BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141*(1+'S&S'!$F145),BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141*(1+'S&S'!$F145),BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141*(1+'S&S'!$F145),BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141*(1+'S&S'!$F145),BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141*(1+'S&S'!$F145),BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141*(1+'S&S'!$F145),BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141*(1+'S&S'!$F145),BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141*(1+'S&S'!$F145),BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141*(1+'S&S'!$F145),BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141*(1+'S&S'!$F145),BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141*(1+'S&S'!$F145),BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141*(1+'S&S'!$F145),BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141*(1+'S&S'!$F145),BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141*(1+'S&S'!$F145),BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141*(1+'S&S'!$F145),BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141*(1+'S&S'!$F145),BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141*(1+'S&S'!$F145),BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141*(1+'S&S'!$F145),CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141*(1+'S&S'!$F145),CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141*(1+'S&S'!$F145),CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141*(1+'S&S'!$F145),CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141*(1+'S&S'!$F145),CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141*(1+'S&S'!$F145),CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141*(1+'S&S'!$F145),CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141*(1+'S&S'!$F145),CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141*(1+'S&S'!$F145),CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141*(1+'S&S'!$F145),CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141*(1+'S&S'!$F145),CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141*(1+'S&S'!$F145),CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141*(1+'S&S'!$F145),CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141*(1+'S&S'!$F145),CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141*(1+'S&S'!$F145),CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141*(1+'S&S'!$F145),CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141*(1+'S&S'!$F145),CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141*(1+'S&S'!$F145),CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141*(1+'S&S'!$F145),CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C142&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G348+NPV(G.Asm!$F$40,H348:INDEX(H348:CS348,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142*(1+'S&S'!$F146),G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142*(1+'S&S'!$F146),H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142*(1+'S&S'!$F146),I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142*(1+'S&S'!$F146),J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142*(1+'S&S'!$F146),K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142*(1+'S&S'!$F146),L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142*(1+'S&S'!$F146),M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142*(1+'S&S'!$F146),N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142*(1+'S&S'!$F146),O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142*(1+'S&S'!$F146),P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142*(1+'S&S'!$F146),Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142*(1+'S&S'!$F146),R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142*(1+'S&S'!$F146),S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142*(1+'S&S'!$F146),T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142*(1+'S&S'!$F146),U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142*(1+'S&S'!$F146),V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142*(1+'S&S'!$F146),W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142*(1+'S&S'!$F146),X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142*(1+'S&S'!$F146),Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142*(1+'S&S'!$F146),Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142*(1+'S&S'!$F146),AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142*(1+'S&S'!$F146),AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142*(1+'S&S'!$F146),AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142*(1+'S&S'!$F146),AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142*(1+'S&S'!$F146),AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142*(1+'S&S'!$F146),AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142*(1+'S&S'!$F146),AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142*(1+'S&S'!$F146),AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142*(1+'S&S'!$F146),AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142*(1+'S&S'!$F146),AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142*(1+'S&S'!$F146),AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142*(1+'S&S'!$F146),AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142*(1+'S&S'!$F146),AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142*(1+'S&S'!$F146),AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142*(1+'S&S'!$F146),AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142*(1+'S&S'!$F146),AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142*(1+'S&S'!$F146),AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142*(1+'S&S'!$F146),AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142*(1+'S&S'!$F146),AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142*(1+'S&S'!$F146),AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142*(1+'S&S'!$F146),AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142*(1+'S&S'!$F146),AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142*(1+'S&S'!$F146),AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142*(1+'S&S'!$F146),AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142*(1+'S&S'!$F146),AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142*(1+'S&S'!$F146),AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142*(1+'S&S'!$F146),BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142*(1+'S&S'!$F146),BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142*(1+'S&S'!$F146),BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142*(1+'S&S'!$F146),BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142*(1+'S&S'!$F146),BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142*(1+'S&S'!$F146),BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142*(1+'S&S'!$F146),BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142*(1+'S&S'!$F146),BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142*(1+'S&S'!$F146),BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142*(1+'S&S'!$F146),BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142*(1+'S&S'!$F146),BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142*(1+'S&S'!$F146),BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142*(1+'S&S'!$F146),BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142*(1+'S&S'!$F146),BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142*(1+'S&S'!$F146),BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142*(1+'S&S'!$F146),BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142*(1+'S&S'!$F146),BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142*(1+'S&S'!$F146),BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142*(1+'S&S'!$F146),BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142*(1+'S&S'!$F146),BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142*(1+'S&S'!$F146),BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142*(1+'S&S'!$F146),BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142*(1+'S&S'!$F146),BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142*(1+'S&S'!$F146),BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142*(1+'S&S'!$F146),BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142*(1+'S&S'!$F146),BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142*(1+'S&S'!$F146),CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142*(1+'S&S'!$F146),CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142*(1+'S&S'!$F146),CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142*(1+'S&S'!$F146),CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142*(1+'S&S'!$F146),CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142*(1+'S&S'!$F146),CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142*(1+'S&S'!$F146),CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142*(1+'S&S'!$F146),CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142*(1+'S&S'!$F146),CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142*(1+'S&S'!$F146),CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142*(1+'S&S'!$F146),CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142*(1+'S&S'!$F146),CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142*(1+'S&S'!$F146),CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142*(1+'S&S'!$F146),CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142*(1+'S&S'!$F146),CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142*(1+'S&S'!$F146),CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142*(1+'S&S'!$F146),CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142*(1+'S&S'!$F146),CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142*(1+'S&S'!$F146),CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C142&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G349+NPV(G.Asm!$F$40,H349:INDEX(H349:CS349,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142*(1+'S&S'!$F147),G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142*(1+'S&S'!$F147),H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142*(1+'S&S'!$F147),I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142*(1+'S&S'!$F147),J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142*(1+'S&S'!$F147),K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142*(1+'S&S'!$F147),L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142*(1+'S&S'!$F147),M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142*(1+'S&S'!$F147),N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142*(1+'S&S'!$F147),O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142*(1+'S&S'!$F147),P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142*(1+'S&S'!$F147),Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142*(1+'S&S'!$F147),R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142*(1+'S&S'!$F147),S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142*(1+'S&S'!$F147),T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142*(1+'S&S'!$F147),U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142*(1+'S&S'!$F147),V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142*(1+'S&S'!$F147),W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142*(1+'S&S'!$F147),X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142*(1+'S&S'!$F147),Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142*(1+'S&S'!$F147),Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142*(1+'S&S'!$F147),AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142*(1+'S&S'!$F147),AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142*(1+'S&S'!$F147),AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142*(1+'S&S'!$F147),AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142*(1+'S&S'!$F147),AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142*(1+'S&S'!$F147),AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142*(1+'S&S'!$F147),AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142*(1+'S&S'!$F147),AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142*(1+'S&S'!$F147),AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142*(1+'S&S'!$F147),AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142*(1+'S&S'!$F147),AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142*(1+'S&S'!$F147),AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142*(1+'S&S'!$F147),AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142*(1+'S&S'!$F147),AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142*(1+'S&S'!$F147),AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142*(1+'S&S'!$F147),AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142*(1+'S&S'!$F147),AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142*(1+'S&S'!$F147),AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142*(1+'S&S'!$F147),AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142*(1+'S&S'!$F147),AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142*(1+'S&S'!$F147),AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142*(1+'S&S'!$F147),AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142*(1+'S&S'!$F147),AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142*(1+'S&S'!$F147),AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142*(1+'S&S'!$F147),AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142*(1+'S&S'!$F147),AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142*(1+'S&S'!$F147),BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142*(1+'S&S'!$F147),BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142*(1+'S&S'!$F147),BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142*(1+'S&S'!$F147),BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142*(1+'S&S'!$F147),BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142*(1+'S&S'!$F147),BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142*(1+'S&S'!$F147),BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142*(1+'S&S'!$F147),BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142*(1+'S&S'!$F147),BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142*(1+'S&S'!$F147),BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142*(1+'S&S'!$F147),BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142*(1+'S&S'!$F147),BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142*(1+'S&S'!$F147),BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142*(1+'S&S'!$F147),BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142*(1+'S&S'!$F147),BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142*(1+'S&S'!$F147),BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142*(1+'S&S'!$F147),BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142*(1+'S&S'!$F147),BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142*(1+'S&S'!$F147),BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142*(1+'S&S'!$F147),BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142*(1+'S&S'!$F147),BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142*(1+'S&S'!$F147),BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142*(1+'S&S'!$F147),BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142*(1+'S&S'!$F147),BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142*(1+'S&S'!$F147),BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142*(1+'S&S'!$F147),BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142*(1+'S&S'!$F147),CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142*(1+'S&S'!$F147),CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142*(1+'S&S'!$F147),CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142*(1+'S&S'!$F147),CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142*(1+'S&S'!$F147),CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142*(1+'S&S'!$F147),CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142*(1+'S&S'!$F147),CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142*(1+'S&S'!$F147),CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142*(1+'S&S'!$F147),CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142*(1+'S&S'!$F147),CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142*(1+'S&S'!$F147),CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142*(1+'S&S'!$F147),CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142*(1+'S&S'!$F147),CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142*(1+'S&S'!$F147),CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142*(1+'S&S'!$F147),CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142*(1+'S&S'!$F147),CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142*(1+'S&S'!$F147),CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142*(1+'S&S'!$F147),CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142*(1+'S&S'!$F147),CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.5!C143&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G350+NPV(G.Asm!$F$40,H350:INDEX(H350:CS350,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143*(1+'S&S'!$F148),G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143*(1+'S&S'!$F148),H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143*(1+'S&S'!$F148),I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143*(1+'S&S'!$F148),J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143*(1+'S&S'!$F148),K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143*(1+'S&S'!$F148),L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143*(1+'S&S'!$F148),M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143*(1+'S&S'!$F148),N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143*(1+'S&S'!$F148),O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143*(1+'S&S'!$F148),P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143*(1+'S&S'!$F148),Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143*(1+'S&S'!$F148),R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143*(1+'S&S'!$F148),S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143*(1+'S&S'!$F148),T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143*(1+'S&S'!$F148),U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143*(1+'S&S'!$F148),V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143*(1+'S&S'!$F148),W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143*(1+'S&S'!$F148),X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143*(1+'S&S'!$F148),Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143*(1+'S&S'!$F148),Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143*(1+'S&S'!$F148),AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143*(1+'S&S'!$F148),AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143*(1+'S&S'!$F148),AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143*(1+'S&S'!$F148),AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143*(1+'S&S'!$F148),AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143*(1+'S&S'!$F148),AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143*(1+'S&S'!$F148),AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143*(1+'S&S'!$F148),AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143*(1+'S&S'!$F148),AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143*(1+'S&S'!$F148),AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143*(1+'S&S'!$F148),AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143*(1+'S&S'!$F148),AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143*(1+'S&S'!$F148),AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143*(1+'S&S'!$F148),AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143*(1+'S&S'!$F148),AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143*(1+'S&S'!$F148),AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143*(1+'S&S'!$F148),AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143*(1+'S&S'!$F148),AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143*(1+'S&S'!$F148),AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143*(1+'S&S'!$F148),AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143*(1+'S&S'!$F148),AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143*(1+'S&S'!$F148),AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143*(1+'S&S'!$F148),AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143*(1+'S&S'!$F148),AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143*(1+'S&S'!$F148),AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143*(1+'S&S'!$F148),AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143*(1+'S&S'!$F148),BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143*(1+'S&S'!$F148),BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143*(1+'S&S'!$F148),BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143*(1+'S&S'!$F148),BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143*(1+'S&S'!$F148),BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143*(1+'S&S'!$F148),BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143*(1+'S&S'!$F148),BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143*(1+'S&S'!$F148),BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143*(1+'S&S'!$F148),BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143*(1+'S&S'!$F148),BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143*(1+'S&S'!$F148),BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143*(1+'S&S'!$F148),BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143*(1+'S&S'!$F148),BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143*(1+'S&S'!$F148),BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143*(1+'S&S'!$F148),BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143*(1+'S&S'!$F148),BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143*(1+'S&S'!$F148),BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143*(1+'S&S'!$F148),BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143*(1+'S&S'!$F148),BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143*(1+'S&S'!$F148),BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143*(1+'S&S'!$F148),BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143*(1+'S&S'!$F148),BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143*(1+'S&S'!$F148),BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143*(1+'S&S'!$F148),BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143*(1+'S&S'!$F148),BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143*(1+'S&S'!$F148),BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143*(1+'S&S'!$F148),CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143*(1+'S&S'!$F148),CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143*(1+'S&S'!$F148),CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143*(1+'S&S'!$F148),CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143*(1+'S&S'!$F148),CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143*(1+'S&S'!$F148),CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143*(1+'S&S'!$F148),CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143*(1+'S&S'!$F148),CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143*(1+'S&S'!$F148),CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143*(1+'S&S'!$F148),CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143*(1+'S&S'!$F148),CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143*(1+'S&S'!$F148),CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143*(1+'S&S'!$F148),CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143*(1+'S&S'!$F148),CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143*(1+'S&S'!$F148),CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143*(1+'S&S'!$F148),CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143*(1+'S&S'!$F148),CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143*(1+'S&S'!$F148),CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143*(1+'S&S'!$F148),CS$144)","v":0}]
[null,null,{"$f":"O.5!C143&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G351+NPV(G.Asm!$F$40,H351:INDEX(H351:CS351,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143*(1+'S&S'!$F149),G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143*(1+'S&S'!$F149),H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143*(1+'S&S'!$F149),I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143*(1+'S&S'!$F149),J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143*(1+'S&S'!$F149),K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143*(1+'S&S'!$F149),L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143*(1+'S&S'!$F149),M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143*(1+'S&S'!$F149),N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143*(1+'S&S'!$F149),O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143*(1+'S&S'!$F149),P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143*(1+'S&S'!$F149),Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143*(1+'S&S'!$F149),R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143*(1+'S&S'!$F149),S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143*(1+'S&S'!$F149),T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143*(1+'S&S'!$F149),U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143*(1+'S&S'!$F149),V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143*(1+'S&S'!$F149),W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143*(1+'S&S'!$F149),X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143*(1+'S&S'!$F149),Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143*(1+'S&S'!$F149),Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143*(1+'S&S'!$F149),AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143*(1+'S&S'!$F149),AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143*(1+'S&S'!$F149),AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143*(1+'S&S'!$F149),AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143*(1+'S&S'!$F149),AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143*(1+'S&S'!$F149),AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143*(1+'S&S'!$F149),AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143*(1+'S&S'!$F149),AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143*(1+'S&S'!$F149),AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143*(1+'S&S'!$F149),AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143*(1+'S&S'!$F149),AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143*(1+'S&S'!$F149),AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143*(1+'S&S'!$F149),AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143*(1+'S&S'!$F149),AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143*(1+'S&S'!$F149),AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143*(1+'S&S'!$F149),AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143*(1+'S&S'!$F149),AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143*(1+'S&S'!$F149),AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143*(1+'S&S'!$F149),AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143*(1+'S&S'!$F149),AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143*(1+'S&S'!$F149),AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143*(1+'S&S'!$F149),AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143*(1+'S&S'!$F149),AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143*(1+'S&S'!$F149),AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143*(1+'S&S'!$F149),AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143*(1+'S&S'!$F149),AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143*(1+'S&S'!$F149),BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143*(1+'S&S'!$F149),BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143*(1+'S&S'!$F149),BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143*(1+'S&S'!$F149),BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143*(1+'S&S'!$F149),BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143*(1+'S&S'!$F149),BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143*(1+'S&S'!$F149),BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143*(1+'S&S'!$F149),BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143*(1+'S&S'!$F149),BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143*(1+'S&S'!$F149),BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143*(1+'S&S'!$F149),BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143*(1+'S&S'!$F149),BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143*(1+'S&S'!$F149),BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143*(1+'S&S'!$F149),BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143*(1+'S&S'!$F149),BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143*(1+'S&S'!$F149),BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143*(1+'S&S'!$F149),BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143*(1+'S&S'!$F149),BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143*(1+'S&S'!$F149),BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143*(1+'S&S'!$F149),BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143*(1+'S&S'!$F149),BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143*(1+'S&S'!$F149),BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143*(1+'S&S'!$F149),BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143*(1+'S&S'!$F149),BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143*(1+'S&S'!$F149),BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143*(1+'S&S'!$F149),BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143*(1+'S&S'!$F149),CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143*(1+'S&S'!$F149),CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143*(1+'S&S'!$F149),CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143*(1+'S&S'!$F149),CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143*(1+'S&S'!$F149),CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143*(1+'S&S'!$F149),CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143*(1+'S&S'!$F149),CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143*(1+'S&S'!$F149),CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143*(1+'S&S'!$F149),CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143*(1+'S&S'!$F149),CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143*(1+'S&S'!$F149),CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143*(1+'S&S'!$F149),CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143*(1+'S&S'!$F149),CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143*(1+'S&S'!$F149),CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143*(1+'S&S'!$F149),CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143*(1+'S&S'!$F149),CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143*(1+'S&S'!$F149),CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143*(1+'S&S'!$F149),CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143*(1+'S&S'!$F149),CS$144)","v":0}]
[null,null,{"$f":"O.5!C144&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G352+NPV(G.Asm!$F$40,H352:INDEX(H352:CS352,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144*(1+'S&S'!$F150))","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144*(1+'S&S'!$F150))","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144*(1+'S&S'!$F150))","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144*(1+'S&S'!$F150))","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144*(1+'S&S'!$F150))","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144*(1+'S&S'!$F150))","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144*(1+'S&S'!$F150))","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144*(1+'S&S'!$F150))","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144*(1+'S&S'!$F150))","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144*(1+'S&S'!$F150))","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144*(1+'S&S'!$F150))","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144*(1+'S&S'!$F150))","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144*(1+'S&S'!$F150))","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144*(1+'S&S'!$F150))","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144*(1+'S&S'!$F150))","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144*(1+'S&S'!$F150))","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144*(1+'S&S'!$F150))","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144*(1+'S&S'!$F150))","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144*(1+'S&S'!$F150))","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144*(1+'S&S'!$F150))","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144*(1+'S&S'!$F150))","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144*(1+'S&S'!$F150))","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144*(1+'S&S'!$F150))","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144*(1+'S&S'!$F150))","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144*(1+'S&S'!$F150))","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144*(1+'S&S'!$F150))","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144*(1+'S&S'!$F150))","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144*(1+'S&S'!$F150))","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144*(1+'S&S'!$F150))","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144*(1+'S&S'!$F150))","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144*(1+'S&S'!$F150))","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144*(1+'S&S'!$F150))","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144*(1+'S&S'!$F150))","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144*(1+'S&S'!$F150))","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144*(1+'S&S'!$F150))","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144*(1+'S&S'!$F150))","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144*(1+'S&S'!$F150))","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144*(1+'S&S'!$F150))","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144*(1+'S&S'!$F150))","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144*(1+'S&S'!$F150))","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144*(1+'S&S'!$F150))","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144*(1+'S&S'!$F150))","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144*(1+'S&S'!$F150))","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144*(1+'S&S'!$F150))","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144*(1+'S&S'!$F150))","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144*(1+'S&S'!$F150))","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144*(1+'S&S'!$F150))","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144*(1+'S&S'!$F150))","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144*(1+'S&S'!$F150))","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144*(1+'S&S'!$F150))","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144*(1+'S&S'!$F150))","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144*(1+'S&S'!$F150))","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144*(1+'S&S'!$F150))","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144*(1+'S&S'!$F150))","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144*(1+'S&S'!$F150))","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144*(1+'S&S'!$F150))","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144*(1+'S&S'!$F150))","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144*(1+'S&S'!$F150))","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144*(1+'S&S'!$F150))","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144*(1+'S&S'!$F150))","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144*(1+'S&S'!$F150))","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144*(1+'S&S'!$F150))","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144*(1+'S&S'!$F150))","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144*(1+'S&S'!$F150))","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144*(1+'S&S'!$F150))","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144*(1+'S&S'!$F150))","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144*(1+'S&S'!$F150))","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144*(1+'S&S'!$F150))","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144*(1+'S&S'!$F150))","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144*(1+'S&S'!$F150))","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144*(1+'S&S'!$F150))","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144*(1+'S&S'!$F150))","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144*(1+'S&S'!$F150))","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144*(1+'S&S'!$F150))","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144*(1+'S&S'!$F150))","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144*(1+'S&S'!$F150))","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144*(1+'S&S'!$F150))","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144*(1+'S&S'!$F150))","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144*(1+'S&S'!$F150))","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144*(1+'S&S'!$F150))","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144*(1+'S&S'!$F150))","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144*(1+'S&S'!$F150))","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144*(1+'S&S'!$F150))","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144*(1+'S&S'!$F150))","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144*(1+'S&S'!$F150))","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144*(1+'S&S'!$F150))","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144*(1+'S&S'!$F150))","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144*(1+'S&S'!$F150))","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144*(1+'S&S'!$F150))","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144*(1+'S&S'!$F150))","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144*(1+'S&S'!$F150))","v":0}]
[null,null,{"$f":"O.5!C144&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G353+NPV(G.Asm!$F$40,H353:INDEX(H353:CS353,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144*(1+'S&S'!$F151))","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144*(1+'S&S'!$F151))","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144*(1+'S&S'!$F151))","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144*(1+'S&S'!$F151))","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144*(1+'S&S'!$F151))","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144*(1+'S&S'!$F151))","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144*(1+'S&S'!$F151))","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144*(1+'S&S'!$F151))","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144*(1+'S&S'!$F151))","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144*(1+'S&S'!$F151))","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144*(1+'S&S'!$F151))","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144*(1+'S&S'!$F151))","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144*(1+'S&S'!$F151))","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144*(1+'S&S'!$F151))","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144*(1+'S&S'!$F151))","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144*(1+'S&S'!$F151))","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144*(1+'S&S'!$F151))","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144*(1+'S&S'!$F151))","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144*(1+'S&S'!$F151))","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144*(1+'S&S'!$F151))","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144*(1+'S&S'!$F151))","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144*(1+'S&S'!$F151))","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144*(1+'S&S'!$F151))","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144*(1+'S&S'!$F151))","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144*(1+'S&S'!$F151))","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144*(1+'S&S'!$F151))","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144*(1+'S&S'!$F151))","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144*(1+'S&S'!$F151))","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144*(1+'S&S'!$F151))","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144*(1+'S&S'!$F151))","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144*(1+'S&S'!$F151))","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144*(1+'S&S'!$F151))","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144*(1+'S&S'!$F151))","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144*(1+'S&S'!$F151))","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144*(1+'S&S'!$F151))","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144*(1+'S&S'!$F151))","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144*(1+'S&S'!$F151))","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144*(1+'S&S'!$F151))","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144*(1+'S&S'!$F151))","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144*(1+'S&S'!$F151))","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144*(1+'S&S'!$F151))","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144*(1+'S&S'!$F151))","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144*(1+'S&S'!$F151))","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144*(1+'S&S'!$F151))","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144*(1+'S&S'!$F151))","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144*(1+'S&S'!$F151))","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144*(1+'S&S'!$F151))","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144*(1+'S&S'!$F151))","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144*(1+'S&S'!$F151))","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144*(1+'S&S'!$F151))","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144*(1+'S&S'!$F151))","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144*(1+'S&S'!$F151))","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144*(1+'S&S'!$F151))","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144*(1+'S&S'!$F151))","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144*(1+'S&S'!$F151))","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144*(1+'S&S'!$F151))","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144*(1+'S&S'!$F151))","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144*(1+'S&S'!$F151))","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144*(1+'S&S'!$F151))","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144*(1+'S&S'!$F151))","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144*(1+'S&S'!$F151))","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144*(1+'S&S'!$F151))","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144*(1+'S&S'!$F151))","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144*(1+'S&S'!$F151))","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144*(1+'S&S'!$F151))","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144*(1+'S&S'!$F151))","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144*(1+'S&S'!$F151))","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144*(1+'S&S'!$F151))","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144*(1+'S&S'!$F151))","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144*(1+'S&S'!$F151))","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144*(1+'S&S'!$F151))","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144*(1+'S&S'!$F151))","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144*(1+'S&S'!$F151))","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144*(1+'S&S'!$F151))","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144*(1+'S&S'!$F151))","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144*(1+'S&S'!$F151))","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144*(1+'S&S'!$F151))","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144*(1+'S&S'!$F151))","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144*(1+'S&S'!$F151))","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144*(1+'S&S'!$F151))","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144*(1+'S&S'!$F151))","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144*(1+'S&S'!$F151))","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144*(1+'S&S'!$F151))","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144*(1+'S&S'!$F151))","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144*(1+'S&S'!$F151))","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144*(1+'S&S'!$F151))","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144*(1+'S&S'!$F151))","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144*(1+'S&S'!$F151))","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144*(1+'S&S'!$F151))","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144*(1+'S&S'!$F151))","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144*(1+'S&S'!$F151))","v":0}]
[null,null,{"$f":"O.5!C95&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"G. Total net value of externalities with 1% increase"},null,{"$f":"G354+NPV(G.Asm!$F$40,H354:INDEX(H354:CS354,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233*(1+'S&S'!$F152)+G$234+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233*(1+'S&S'!$F152)+H$234+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233*(1+'S&S'!$F152)+I$234+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233*(1+'S&S'!$F152)+J$234+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233*(1+'S&S'!$F152)+K$234+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233*(1+'S&S'!$F152)+L$234+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233*(1+'S&S'!$F152)+M$234+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233*(1+'S&S'!$F152)+N$234+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233*(1+'S&S'!$F152)+O$234+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233*(1+'S&S'!$F152)+P$234+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233*(1+'S&S'!$F152)+Q$234+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233*(1+'S&S'!$F152)+R$234+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233*(1+'S&S'!$F152)+S$234+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233*(1+'S&S'!$F152)+T$234+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233*(1+'S&S'!$F152)+U$234+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233*(1+'S&S'!$F152)+V$234+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233*(1+'S&S'!$F152)+W$234+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233*(1+'S&S'!$F152)+X$234+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233*(1+'S&S'!$F152)+Y$234+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233*(1+'S&S'!$F152)+Z$234+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233*(1+'S&S'!$F152)+AA$234+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233*(1+'S&S'!$F152)+AB$234+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233*(1+'S&S'!$F152)+AC$234+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233*(1+'S&S'!$F152)+AD$234+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233*(1+'S&S'!$F152)+AE$234+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233*(1+'S&S'!$F152)+AF$234+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233*(1+'S&S'!$F152)+AG$234+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233*(1+'S&S'!$F152)+AH$234+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233*(1+'S&S'!$F152)+AI$234+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233*(1+'S&S'!$F152)+AJ$234+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233*(1+'S&S'!$F152)+AK$234+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233*(1+'S&S'!$F152)+AL$234+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233*(1+'S&S'!$F152)+AM$234+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233*(1+'S&S'!$F152)+AN$234+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233*(1+'S&S'!$F152)+AO$234+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233*(1+'S&S'!$F152)+AP$234+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233*(1+'S&S'!$F152)+AQ$234+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233*(1+'S&S'!$F152)+AR$234+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233*(1+'S&S'!$F152)+AS$234+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233*(1+'S&S'!$F152)+AT$234+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233*(1+'S&S'!$F152)+AU$234+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233*(1+'S&S'!$F152)+AV$234+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233*(1+'S&S'!$F152)+AW$234+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233*(1+'S&S'!$F152)+AX$234+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233*(1+'S&S'!$F152)+AY$234+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233*(1+'S&S'!$F152)+AZ$234+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233*(1+'S&S'!$F152)+BA$234+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233*(1+'S&S'!$F152)+BB$234+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233*(1+'S&S'!$F152)+BC$234+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233*(1+'S&S'!$F152)+BD$234+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233*(1+'S&S'!$F152)+BE$234+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233*(1+'S&S'!$F152)+BF$234+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233*(1+'S&S'!$F152)+BG$234+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233*(1+'S&S'!$F152)+BH$234+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233*(1+'S&S'!$F152)+BI$234+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233*(1+'S&S'!$F152)+BJ$234+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233*(1+'S&S'!$F152)+BK$234+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233*(1+'S&S'!$F152)+BL$234+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233*(1+'S&S'!$F152)+BM$234+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233*(1+'S&S'!$F152)+BN$234+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233*(1+'S&S'!$F152)+BO$234+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233*(1+'S&S'!$F152)+BP$234+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233*(1+'S&S'!$F152)+BQ$234+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233*(1+'S&S'!$F152)+BR$234+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233*(1+'S&S'!$F152)+BS$234+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233*(1+'S&S'!$F152)+BT$234+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233*(1+'S&S'!$F152)+BU$234+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233*(1+'S&S'!$F152)+BV$234+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233*(1+'S&S'!$F152)+BW$234+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233*(1+'S&S'!$F152)+BX$234+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233*(1+'S&S'!$F152)+BY$234+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233*(1+'S&S'!$F152)+BZ$234+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233*(1+'S&S'!$F152)+CA$234+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233*(1+'S&S'!$F152)+CB$234+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233*(1+'S&S'!$F152)+CC$234+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233*(1+'S&S'!$F152)+CD$234+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233*(1+'S&S'!$F152)+CE$234+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233*(1+'S&S'!$F152)+CF$234+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233*(1+'S&S'!$F152)+CG$234+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233*(1+'S&S'!$F152)+CH$234+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233*(1+'S&S'!$F152)+CI$234+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233*(1+'S&S'!$F152)+CJ$234+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233*(1+'S&S'!$F152)+CK$234+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233*(1+'S&S'!$F152)+CL$234+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233*(1+'S&S'!$F152)+CM$234+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233*(1+'S&S'!$F152)+CN$234+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233*(1+'S&S'!$F152)+CO$234+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233*(1+'S&S'!$F152)+CP$234+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233*(1+'S&S'!$F152)+CQ$234+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233*(1+'S&S'!$F152)+CR$234+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233*(1+'S&S'!$F152)+CS$234+CS$235","v":0}]
[null,null,{"$f":"O.5!C95&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"G. Total net value of externalities with 1% decrease"},null,{"$f":"G355+NPV(G.Asm!$F$40,H355:INDEX(H355:CS355,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233*(1+'S&S'!$F153)+G$234+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233*(1+'S&S'!$F153)+H$234+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233*(1+'S&S'!$F153)+I$234+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233*(1+'S&S'!$F153)+J$234+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233*(1+'S&S'!$F153)+K$234+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233*(1+'S&S'!$F153)+L$234+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233*(1+'S&S'!$F153)+M$234+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233*(1+'S&S'!$F153)+N$234+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233*(1+'S&S'!$F153)+O$234+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233*(1+'S&S'!$F153)+P$234+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233*(1+'S&S'!$F153)+Q$234+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233*(1+'S&S'!$F153)+R$234+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233*(1+'S&S'!$F153)+S$234+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233*(1+'S&S'!$F153)+T$234+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233*(1+'S&S'!$F153)+U$234+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233*(1+'S&S'!$F153)+V$234+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233*(1+'S&S'!$F153)+W$234+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233*(1+'S&S'!$F153)+X$234+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233*(1+'S&S'!$F153)+Y$234+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233*(1+'S&S'!$F153)+Z$234+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233*(1+'S&S'!$F153)+AA$234+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233*(1+'S&S'!$F153)+AB$234+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233*(1+'S&S'!$F153)+AC$234+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233*(1+'S&S'!$F153)+AD$234+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233*(1+'S&S'!$F153)+AE$234+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233*(1+'S&S'!$F153)+AF$234+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233*(1+'S&S'!$F153)+AG$234+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233*(1+'S&S'!$F153)+AH$234+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233*(1+'S&S'!$F153)+AI$234+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233*(1+'S&S'!$F153)+AJ$234+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233*(1+'S&S'!$F153)+AK$234+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233*(1+'S&S'!$F153)+AL$234+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233*(1+'S&S'!$F153)+AM$234+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233*(1+'S&S'!$F153)+AN$234+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233*(1+'S&S'!$F153)+AO$234+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233*(1+'S&S'!$F153)+AP$234+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233*(1+'S&S'!$F153)+AQ$234+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233*(1+'S&S'!$F153)+AR$234+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233*(1+'S&S'!$F153)+AS$234+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233*(1+'S&S'!$F153)+AT$234+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233*(1+'S&S'!$F153)+AU$234+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233*(1+'S&S'!$F153)+AV$234+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233*(1+'S&S'!$F153)+AW$234+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233*(1+'S&S'!$F153)+AX$234+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233*(1+'S&S'!$F153)+AY$234+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233*(1+'S&S'!$F153)+AZ$234+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233*(1+'S&S'!$F153)+BA$234+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233*(1+'S&S'!$F153)+BB$234+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233*(1+'S&S'!$F153)+BC$234+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233*(1+'S&S'!$F153)+BD$234+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233*(1+'S&S'!$F153)+BE$234+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233*(1+'S&S'!$F153)+BF$234+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233*(1+'S&S'!$F153)+BG$234+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233*(1+'S&S'!$F153)+BH$234+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233*(1+'S&S'!$F153)+BI$234+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233*(1+'S&S'!$F153)+BJ$234+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233*(1+'S&S'!$F153)+BK$234+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233*(1+'S&S'!$F153)+BL$234+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233*(1+'S&S'!$F153)+BM$234+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233*(1+'S&S'!$F153)+BN$234+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233*(1+'S&S'!$F153)+BO$234+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233*(1+'S&S'!$F153)+BP$234+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233*(1+'S&S'!$F153)+BQ$234+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233*(1+'S&S'!$F153)+BR$234+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233*(1+'S&S'!$F153)+BS$234+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233*(1+'S&S'!$F153)+BT$234+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233*(1+'S&S'!$F153)+BU$234+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233*(1+'S&S'!$F153)+BV$234+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233*(1+'S&S'!$F153)+BW$234+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233*(1+'S&S'!$F153)+BX$234+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233*(1+'S&S'!$F153)+BY$234+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233*(1+'S&S'!$F153)+BZ$234+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233*(1+'S&S'!$F153)+CA$234+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233*(1+'S&S'!$F153)+CB$234+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233*(1+'S&S'!$F153)+CC$234+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233*(1+'S&S'!$F153)+CD$234+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233*(1+'S&S'!$F153)+CE$234+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233*(1+'S&S'!$F153)+CF$234+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233*(1+'S&S'!$F153)+CG$234+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233*(1+'S&S'!$F153)+CH$234+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233*(1+'S&S'!$F153)+CI$234+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233*(1+'S&S'!$F153)+CJ$234+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233*(1+'S&S'!$F153)+CK$234+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233*(1+'S&S'!$F153)+CL$234+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233*(1+'S&S'!$F153)+CM$234+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233*(1+'S&S'!$F153)+CN$234+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233*(1+'S&S'!$F153)+CO$234+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233*(1+'S&S'!$F153)+CP$234+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233*(1+'S&S'!$F153)+CQ$234+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233*(1+'S&S'!$F153)+CR$234+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233*(1+'S&S'!$F153)+CS$234+CS$235","v":0}]
[null,null,{"$f":"O.5!C119&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"H. Total net value of climate change mitigation with 1% increase"},null,{"$f":"G356+NPV(G.Asm!$F$40,H356:INDEX(H356:CS356,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234*(1+'S&S'!$F154)+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234*(1+'S&S'!$F154)+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234*(1+'S&S'!$F154)+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234*(1+'S&S'!$F154)+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234*(1+'S&S'!$F154)+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234*(1+'S&S'!$F154)+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234*(1+'S&S'!$F154)+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234*(1+'S&S'!$F154)+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234*(1+'S&S'!$F154)+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234*(1+'S&S'!$F154)+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234*(1+'S&S'!$F154)+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234*(1+'S&S'!$F154)+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234*(1+'S&S'!$F154)+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234*(1+'S&S'!$F154)+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234*(1+'S&S'!$F154)+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234*(1+'S&S'!$F154)+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234*(1+'S&S'!$F154)+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234*(1+'S&S'!$F154)+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234*(1+'S&S'!$F154)+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234*(1+'S&S'!$F154)+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234*(1+'S&S'!$F154)+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234*(1+'S&S'!$F154)+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234*(1+'S&S'!$F154)+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234*(1+'S&S'!$F154)+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234*(1+'S&S'!$F154)+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234*(1+'S&S'!$F154)+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234*(1+'S&S'!$F154)+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234*(1+'S&S'!$F154)+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234*(1+'S&S'!$F154)+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234*(1+'S&S'!$F154)+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234*(1+'S&S'!$F154)+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234*(1+'S&S'!$F154)+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234*(1+'S&S'!$F154)+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234*(1+'S&S'!$F154)+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234*(1+'S&S'!$F154)+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234*(1+'S&S'!$F154)+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234*(1+'S&S'!$F154)+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234*(1+'S&S'!$F154)+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234*(1+'S&S'!$F154)+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234*(1+'S&S'!$F154)+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234*(1+'S&S'!$F154)+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234*(1+'S&S'!$F154)+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234*(1+'S&S'!$F154)+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234*(1+'S&S'!$F154)+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234*(1+'S&S'!$F154)+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234*(1+'S&S'!$F154)+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234*(1+'S&S'!$F154)+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234*(1+'S&S'!$F154)+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234*(1+'S&S'!$F154)+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234*(1+'S&S'!$F154)+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234*(1+'S&S'!$F154)+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234*(1+'S&S'!$F154)+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234*(1+'S&S'!$F154)+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234*(1+'S&S'!$F154)+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234*(1+'S&S'!$F154)+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234*(1+'S&S'!$F154)+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234*(1+'S&S'!$F154)+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234*(1+'S&S'!$F154)+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234*(1+'S&S'!$F154)+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234*(1+'S&S'!$F154)+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234*(1+'S&S'!$F154)+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234*(1+'S&S'!$F154)+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234*(1+'S&S'!$F154)+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234*(1+'S&S'!$F154)+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234*(1+'S&S'!$F154)+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234*(1+'S&S'!$F154)+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234*(1+'S&S'!$F154)+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234*(1+'S&S'!$F154)+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234*(1+'S&S'!$F154)+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234*(1+'S&S'!$F154)+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234*(1+'S&S'!$F154)+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234*(1+'S&S'!$F154)+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234*(1+'S&S'!$F154)+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234*(1+'S&S'!$F154)+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234*(1+'S&S'!$F154)+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234*(1+'S&S'!$F154)+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234*(1+'S&S'!$F154)+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234*(1+'S&S'!$F154)+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234*(1+'S&S'!$F154)+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234*(1+'S&S'!$F154)+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234*(1+'S&S'!$F154)+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234*(1+'S&S'!$F154)+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234*(1+'S&S'!$F154)+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234*(1+'S&S'!$F154)+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234*(1+'S&S'!$F154)+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234*(1+'S&S'!$F154)+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234*(1+'S&S'!$F154)+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234*(1+'S&S'!$F154)+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234*(1+'S&S'!$F154)+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234*(1+'S&S'!$F154)+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234*(1+'S&S'!$F154)+CS$235","v":0}]
[null,null,{"$f":"O.5!C119&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"H. Total net value of climate change mitigation with 1% decrease"},null,{"$f":"G357+NPV(G.Asm!$F$40,H357:INDEX(H357:CS357,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234*(1+'S&S'!$F155)+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234*(1+'S&S'!$F155)+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234*(1+'S&S'!$F155)+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234*(1+'S&S'!$F155)+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234*(1+'S&S'!$F155)+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234*(1+'S&S'!$F155)+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234*(1+'S&S'!$F155)+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234*(1+'S&S'!$F155)+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234*(1+'S&S'!$F155)+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234*(1+'S&S'!$F155)+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234*(1+'S&S'!$F155)+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234*(1+'S&S'!$F155)+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234*(1+'S&S'!$F155)+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234*(1+'S&S'!$F155)+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234*(1+'S&S'!$F155)+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234*(1+'S&S'!$F155)+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234*(1+'S&S'!$F155)+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234*(1+'S&S'!$F155)+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234*(1+'S&S'!$F155)+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234*(1+'S&S'!$F155)+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234*(1+'S&S'!$F155)+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234*(1+'S&S'!$F155)+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234*(1+'S&S'!$F155)+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234*(1+'S&S'!$F155)+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234*(1+'S&S'!$F155)+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234*(1+'S&S'!$F155)+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234*(1+'S&S'!$F155)+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234*(1+'S&S'!$F155)+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234*(1+'S&S'!$F155)+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234*(1+'S&S'!$F155)+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234*(1+'S&S'!$F155)+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234*(1+'S&S'!$F155)+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234*(1+'S&S'!$F155)+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234*(1+'S&S'!$F155)+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234*(1+'S&S'!$F155)+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234*(1+'S&S'!$F155)+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234*(1+'S&S'!$F155)+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234*(1+'S&S'!$F155)+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234*(1+'S&S'!$F155)+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234*(1+'S&S'!$F155)+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234*(1+'S&S'!$F155)+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234*(1+'S&S'!$F155)+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234*(1+'S&S'!$F155)+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234*(1+'S&S'!$F155)+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234*(1+'S&S'!$F155)+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234*(1+'S&S'!$F155)+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234*(1+'S&S'!$F155)+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234*(1+'S&S'!$F155)+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234*(1+'S&S'!$F155)+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234*(1+'S&S'!$F155)+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234*(1+'S&S'!$F155)+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234*(1+'S&S'!$F155)+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234*(1+'S&S'!$F155)+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234*(1+'S&S'!$F155)+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234*(1+'S&S'!$F155)+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234*(1+'S&S'!$F155)+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234*(1+'S&S'!$F155)+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234*(1+'S&S'!$F155)+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234*(1+'S&S'!$F155)+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234*(1+'S&S'!$F155)+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234*(1+'S&S'!$F155)+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234*(1+'S&S'!$F155)+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234*(1+'S&S'!$F155)+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234*(1+'S&S'!$F155)+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234*(1+'S&S'!$F155)+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234*(1+'S&S'!$F155)+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234*(1+'S&S'!$F155)+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234*(1+'S&S'!$F155)+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234*(1+'S&S'!$F155)+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234*(1+'S&S'!$F155)+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234*(1+'S&S'!$F155)+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234*(1+'S&S'!$F155)+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234*(1+'S&S'!$F155)+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234*(1+'S&S'!$F155)+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234*(1+'S&S'!$F155)+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234*(1+'S&S'!$F155)+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234*(1+'S&S'!$F155)+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234*(1+'S&S'!$F155)+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234*(1+'S&S'!$F155)+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234*(1+'S&S'!$F155)+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234*(1+'S&S'!$F155)+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234*(1+'S&S'!$F155)+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234*(1+'S&S'!$F155)+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234*(1+'S&S'!$F155)+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234*(1+'S&S'!$F155)+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234*(1+'S&S'!$F155)+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234*(1+'S&S'!$F155)+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234*(1+'S&S'!$F155)+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234*(1+'S&S'!$F155)+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234*(1+'S&S'!$F155)+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234*(1+'S&S'!$F155)+CS$235","v":0}]
[]
[null,null,"NET CASH FLOW FOR SCENARIO ANALYSIS OF ERR"]
[]
[null,null,"Pesimistic scenario",null,{"$f":"G361+NPV(G.Asm!$F$40,H361:INDEX(H361:CS361,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G361:CS361)","v":0},{"$f":"-G$190*(1+'S&S'!$E$164)+G$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-G$218*(1+'S&S'!$E$166)+G233*(1+'S&S'!$E$208)+G234*(1+'S&S'!$E$210)+SUM(G125*(1+'S&S'!$E$168),G126*(1+'S&S'!$E$170),G127*(1+'S&S'!$E$172),G128*(1+'S&S'!$E$174),G129*(1+'S&S'!$E$176),G130*(1+'S&S'!$E$178),G131*(1+'S&S'!$E$180),G132*(1+'S&S'!$E$182),G133*(1+'S&S'!$E$184),G134*(1+'S&S'!$E$186),G135*(1+'S&S'!$E$188),G136*(1+'S&S'!$E$190),G137*(1+'S&S'!$E$192),G138*(1+'S&S'!$E$194),G139*(1+'S&S'!$E$196),G140*(1+'S&S'!$E$198),G141*(1+'S&S'!$E$200),G142*(1+'S&S'!$E$202),G143*(1+'S&S'!$E$204),G144*(1+'S&S'!$E$206))","v":0},{"$f":"-H$190*(1+'S&S'!$E$164)+H$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-H$218*(1+'S&S'!$E$166)+H233*(1+'S&S'!$E$208)+H234*(1+'S&S'!$E$210)+SUM(H125*(1+'S&S'!$E$168),H126*(1+'S&S'!$E$170),H127*(1+'S&S'!$E$172),H128*(1+'S&S'!$E$174),H129*(1+'S&S'!$E$176),H130*(1+'S&S'!$E$178),H131*(1+'S&S'!$E$180),H132*(1+'S&S'!$E$182),H133*(1+'S&S'!$E$184),H134*(1+'S&S'!$E$186),H135*(1+'S&S'!$E$188),H136*(1+'S&S'!$E$190),H137*(1+'S&S'!$E$192),H138*(1+'S&S'!$E$194),H139*(1+'S&S'!$E$196),H140*(1+'S&S'!$E$198),H141*(1+'S&S'!$E$200),H142*(1+'S&S'!$E$202),H143*(1+'S&S'!$E$204),H144*(1+'S&S'!$E$206))","v":0},{"$f":"-I$190*(1+'S&S'!$E$164)+I$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-I$218*(1+'S&S'!$E$166)+I233*(1+'S&S'!$E$208)+I234*(1+'S&S'!$E$210)+SUM(I125*(1+'S&S'!$E$168),I126*(1+'S&S'!$E$170),I127*(1+'S&S'!$E$172),I128*(1+'S&S'!$E$174),I129*(1+'S&S'!$E$176),I130*(1+'S&S'!$E$178),I131*(1+'S&S'!$E$180),I132*(1+'S&S'!$E$182),I133*(1+'S&S'!$E$184),I134*(1+'S&S'!$E$186),I135*(1+'S&S'!$E$188),I136*(1+'S&S'!$E$190),I137*(1+'S&S'!$E$192),I138*(1+'S&S'!$E$194),I139*(1+'S&S'!$E$196),I140*(1+'S&S'!$E$198),I141*(1+'S&S'!$E$200),I142*(1+'S&S'!$E$202),I143*(1+'S&S'!$E$204),I144*(1+'S&S'!$E$206))","v":0},{"$f":"-J$190*(1+'S&S'!$E$164)+J$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-J$218*(1+'S&S'!$E$166)+J233*(1+'S&S'!$E$208)+J234*(1+'S&S'!$E$210)+SUM(J125*(1+'S&S'!$E$168),J126*(1+'S&S'!$E$170),J127*(1+'S&S'!$E$172),J128*(1+'S&S'!$E$174),J129*(1+'S&S'!$E$176),J130*(1+'S&S'!$E$178),J131*(1+'S&S'!$E$180),J132*(1+'S&S'!$E$182),J133*(1+'S&S'!$E$184),J134*(1+'S&S'!$E$186),J135*(1+'S&S'!$E$188),J136*(1+'S&S'!$E$190),J137*(1+'S&S'!$E$192),J138*(1+'S&S'!$E$194),J139*(1+'S&S'!$E$196),J140*(1+'S&S'!$E$198),J141*(1+'S&S'!$E$200),J142*(1+'S&S'!$E$202),J143*(1+'S&S'!$E$204),J144*(1+'S&S'!$E$206))","v":0},{"$f":"-K$190*(1+'S&S'!$E$164)+K$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-K$218*(1+'S&S'!$E$166)+K233*(1+'S&S'!$E$208)+K234*(1+'S&S'!$E$210)+SUM(K125*(1+'S&S'!$E$168),K126*(1+'S&S'!$E$170),K127*(1+'S&S'!$E$172),K128*(1+'S&S'!$E$174),K129*(1+'S&S'!$E$176),K130*(1+'S&S'!$E$178),K131*(1+'S&S'!$E$180),K132*(1+'S&S'!$E$182),K133*(1+'S&S'!$E$184),K134*(1+'S&S'!$E$186),K135*(1+'S&S'!$E$188),K136*(1+'S&S'!$E$190),K137*(1+'S&S'!$E$192),K138*(1+'S&S'!$E$194),K139*(1+'S&S'!$E$196),K140*(1+'S&S'!$E$198),K141*(1+'S&S'!$E$200),K142*(1+'S&S'!$E$202),K143*(1+'S&S'!$E$204),K144*(1+'S&S'!$E$206))","v":0},{"$f":"-L$190*(1+'S&S'!$E$164)+L$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-L$218*(1+'S&S'!$E$166)+L233*(1+'S&S'!$E$208)+L234*(1+'S&S'!$E$210)+SUM(L125*(1+'S&S'!$E$168),L126*(1+'S&S'!$E$170),L127*(1+'S&S'!$E$172),L128*(1+'S&S'!$E$174),L129*(1+'S&S'!$E$176),L130*(1+'S&S'!$E$178),L131*(1+'S&S'!$E$180),L132*(1+'S&S'!$E$182),L133*(1+'S&S'!$E$184),L134*(1+'S&S'!$E$186),L135*(1+'S&S'!$E$188),L136*(1+'S&S'!$E$190),L137*(1+'S&S'!$E$192),L138*(1+'S&S'!$E$194),L139*(1+'S&S'!$E$196),L140*(1+'S&S'!$E$198),L141*(1+'S&S'!$E$200),L142*(1+'S&S'!$E$202),L143*(1+'S&S'!$E$204),L144*(1+'S&S'!$E$206))","v":0},{"$f":"-M$190*(1+'S&S'!$E$164)+M$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-M$218*(1+'S&S'!$E$166)+M233*(1+'S&S'!$E$208)+M234*(1+'S&S'!$E$210)+SUM(M125*(1+'S&S'!$E$168),M126*(1+'S&S'!$E$170),M127*(1+'S&S'!$E$172),M128*(1+'S&S'!$E$174),M129*(1+'S&S'!$E$176),M130*(1+'S&S'!$E$178),M131*(1+'S&S'!$E$180),M132*(1+'S&S'!$E$182),M133*(1+'S&S'!$E$184),M134*(1+'S&S'!$E$186),M135*(1+'S&S'!$E$188),M136*(1+'S&S'!$E$190),M137*(1+'S&S'!$E$192),M138*(1+'S&S'!$E$194),M139*(1+'S&S'!$E$196),M140*(1+'S&S'!$E$198),M141*(1+'S&S'!$E$200),M142*(1+'S&S'!$E$202),M143*(1+'S&S'!$E$204),M144*(1+'S&S'!$E$206))","v":0},{"$f":"-N$190*(1+'S&S'!$E$164)+N$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-N$218*(1+'S&S'!$E$166)+N233*(1+'S&S'!$E$208)+N234*(1+'S&S'!$E$210)+SUM(N125*(1+'S&S'!$E$168),N126*(1+'S&S'!$E$170),N127*(1+'S&S'!$E$172),N128*(1+'S&S'!$E$174),N129*(1+'S&S'!$E$176),N130*(1+'S&S'!$E$178),N131*(1+'S&S'!$E$180),N132*(1+'S&S'!$E$182),N133*(1+'S&S'!$E$184),N134*(1+'S&S'!$E$186),N135*(1+'S&S'!$E$188),N136*(1+'S&S'!$E$190),N137*(1+'S&S'!$E$192),N138*(1+'S&S'!$E$194),N139*(1+'S&S'!$E$196),N140*(1+'S&S'!$E$198),N141*(1+'S&S'!$E$200),N142*(1+'S&S'!$E$202),N143*(1+'S&S'!$E$204),N144*(1+'S&S'!$E$206))","v":0},{"$f":"-O$190*(1+'S&S'!$E$164)+O$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-O$218*(1+'S&S'!$E$166)+O233*(1+'S&S'!$E$208)+O234*(1+'S&S'!$E$210)+SUM(O125*(1+'S&S'!$E$168),O126*(1+'S&S'!$E$170),O127*(1+'S&S'!$E$172),O128*(1+'S&S'!$E$174),O129*(1+'S&S'!$E$176),O130*(1+'S&S'!$E$178),O131*(1+'S&S'!$E$180),O132*(1+'S&S'!$E$182),O133*(1+'S&S'!$E$184),O134*(1+'S&S'!$E$186),O135*(1+'S&S'!$E$188),O136*(1+'S&S'!$E$190),O137*(1+'S&S'!$E$192),O138*(1+'S&S'!$E$194),O139*(1+'S&S'!$E$196),O140*(1+'S&S'!$E$198),O141*(1+'S&S'!$E$200),O142*(1+'S&S'!$E$202),O143*(1+'S&S'!$E$204),O144*(1+'S&S'!$E$206))","v":0},{"$f":"-P$190*(1+'S&S'!$E$164)+P$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-P$218*(1+'S&S'!$E$166)+P233*(1+'S&S'!$E$208)+P234*(1+'S&S'!$E$210)+SUM(P125*(1+'S&S'!$E$168),P126*(1+'S&S'!$E$170),P127*(1+'S&S'!$E$172),P128*(1+'S&S'!$E$174),P129*(1+'S&S'!$E$176),P130*(1+'S&S'!$E$178),P131*(1+'S&S'!$E$180),P132*(1+'S&S'!$E$182),P133*(1+'S&S'!$E$184),P134*(1+'S&S'!$E$186),P135*(1+'S&S'!$E$188),P136*(1+'S&S'!$E$190),P137*(1+'S&S'!$E$192),P138*(1+'S&S'!$E$194),P139*(1+'S&S'!$E$196),P140*(1+'S&S'!$E$198),P141*(1+'S&S'!$E$200),P142*(1+'S&S'!$E$202),P143*(1+'S&S'!$E$204),P144*(1+'S&S'!$E$206))","v":0},{"$f":"-Q$190*(1+'S&S'!$E$164)+Q$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-Q$218*(1+'S&S'!$E$166)+Q233*(1+'S&S'!$E$208)+Q234*(1+'S&S'!$E$210)+SUM(Q125*(1+'S&S'!$E$168),Q126*(1+'S&S'!$E$170),Q127*(1+'S&S'!$E$172),Q128*(1+'S&S'!$E$174),Q129*(1+'S&S'!$E$176),Q130*(1+'S&S'!$E$178),Q131*(1+'S&S'!$E$180),Q132*(1+'S&S'!$E$182),Q133*(1+'S&S'!$E$184),Q134*(1+'S&S'!$E$186),Q135*(1+'S&S'!$E$188),Q136*(1+'S&S'!$E$190),Q137*(1+'S&S'!$E$192),Q138*(1+'S&S'!$E$194),Q139*(1+'S&S'!$E$196),Q140*(1+'S&S'!$E$198),Q141*(1+'S&S'!$E$200),Q142*(1+'S&S'!$E$202),Q143*(1+'S&S'!$E$204),Q144*(1+'S&S'!$E$206))","v":0},{"$f":"-R$190*(1+'S&S'!$E$164)+R$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-R$218*(1+'S&S'!$E$166)+R233*(1+'S&S'!$E$208)+R234*(1+'S&S'!$E$210)+SUM(R125*(1+'S&S'!$E$168),R126*(1+'S&S'!$E$170),R127*(1+'S&S'!$E$172),R128*(1+'S&S'!$E$174),R129*(1+'S&S'!$E$176),R130*(1+'S&S'!$E$178),R131*(1+'S&S'!$E$180),R132*(1+'S&S'!$E$182),R133*(1+'S&S'!$E$184),R134*(1+'S&S'!$E$186),R135*(1+'S&S'!$E$188),R136*(1+'S&S'!$E$190),R137*(1+'S&S'!$E$192),R138*(1+'S&S'!$E$194),R139*(1+'S&S'!$E$196),R140*(1+'S&S'!$E$198),R141*(1+'S&S'!$E$200),R142*(1+'S&S'!$E$202),R143*(1+'S&S'!$E$204),R144*(1+'S&S'!$E$206))","v":0},{"$f":"-S$190*(1+'S&S'!$E$164)+S$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-S$218*(1+'S&S'!$E$166)+S233*(1+'S&S'!$E$208)+S234*(1+'S&S'!$E$210)+SUM(S125*(1+'S&S'!$E$168),S126*(1+'S&S'!$E$170),S127*(1+'S&S'!$E$172),S128*(1+'S&S'!$E$174),S129*(1+'S&S'!$E$176),S130*(1+'S&S'!$E$178),S131*(1+'S&S'!$E$180),S132*(1+'S&S'!$E$182),S133*(1+'S&S'!$E$184),S134*(1+'S&S'!$E$186),S135*(1+'S&S'!$E$188),S136*(1+'S&S'!$E$190),S137*(1+'S&S'!$E$192),S138*(1+'S&S'!$E$194),S139*(1+'S&S'!$E$196),S140*(1+'S&S'!$E$198),S141*(1+'S&S'!$E$200),S142*(1+'S&S'!$E$202),S143*(1+'S&S'!$E$204),S144*(1+'S&S'!$E$206))","v":0},{"$f":"-T$190*(1+'S&S'!$E$164)+T$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-T$218*(1+'S&S'!$E$166)+T233*(1+'S&S'!$E$208)+T234*(1+'S&S'!$E$210)+SUM(T125*(1+'S&S'!$E$168),T126*(1+'S&S'!$E$170),T127*(1+'S&S'!$E$172),T128*(1+'S&S'!$E$174),T129*(1+'S&S'!$E$176),T130*(1+'S&S'!$E$178),T131*(1+'S&S'!$E$180),T132*(1+'S&S'!$E$182),T133*(1+'S&S'!$E$184),T134*(1+'S&S'!$E$186),T135*(1+'S&S'!$E$188),T136*(1+'S&S'!$E$190),T137*(1+'S&S'!$E$192),T138*(1+'S&S'!$E$194),T139*(1+'S&S'!$E$196),T140*(1+'S&S'!$E$198),T141*(1+'S&S'!$E$200),T142*(1+'S&S'!$E$202),T143*(1+'S&S'!$E$204),T144*(1+'S&S'!$E$206))","v":0},{"$f":"-U$190*(1+'S&S'!$E$164)+U$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-U$218*(1+'S&S'!$E$166)+U233*(1+'S&S'!$E$208)+U234*(1+'S&S'!$E$210)+SUM(U125*(1+'S&S'!$E$168),U126*(1+'S&S'!$E$170),U127*(1+'S&S'!$E$172),U128*(1+'S&S'!$E$174),U129*(1+'S&S'!$E$176),U130*(1+'S&S'!$E$178),U131*(1+'S&S'!$E$180),U132*(1+'S&S'!$E$182),U133*(1+'S&S'!$E$184),U134*(1+'S&S'!$E$186),U135*(1+'S&S'!$E$188),U136*(1+'S&S'!$E$190),U137*(1+'S&S'!$E$192),U138*(1+'S&S'!$E$194),U139*(1+'S&S'!$E$196),U140*(1+'S&S'!$E$198),U141*(1+'S&S'!$E$200),U142*(1+'S&S'!$E$202),U143*(1+'S&S'!$E$204),U144*(1+'S&S'!$E$206))","v":0},{"$f":"-V$190*(1+'S&S'!$E$164)+V$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-V$218*(1+'S&S'!$E$166)+V233*(1+'S&S'!$E$208)+V234*(1+'S&S'!$E$210)+SUM(V125*(1+'S&S'!$E$168),V126*(1+'S&S'!$E$170),V127*(1+'S&S'!$E$172),V128*(1+'S&S'!$E$174),V129*(1+'S&S'!$E$176),V130*(1+'S&S'!$E$178),V131*(1+'S&S'!$E$180),V132*(1+'S&S'!$E$182),V133*(1+'S&S'!$E$184),V134*(1+'S&S'!$E$186),V135*(1+'S&S'!$E$188),V136*(1+'S&S'!$E$190),V137*(1+'S&S'!$E$192),V138*(1+'S&S'!$E$194),V139*(1+'S&S'!$E$196),V140*(1+'S&S'!$E$198),V141*(1+'S&S'!$E$200),V142*(1+'S&S'!$E$202),V143*(1+'S&S'!$E$204),V144*(1+'S&S'!$E$206))","v":0},{"$f":"-W$190*(1+'S&S'!$E$164)+W$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-W$218*(1+'S&S'!$E$166)+W233*(1+'S&S'!$E$208)+W234*(1+'S&S'!$E$210)+SUM(W125*(1+'S&S'!$E$168),W126*(1+'S&S'!$E$170),W127*(1+'S&S'!$E$172),W128*(1+'S&S'!$E$174),W129*(1+'S&S'!$E$176),W130*(1+'S&S'!$E$178),W131*(1+'S&S'!$E$180),W132*(1+'S&S'!$E$182),W133*(1+'S&S'!$E$184),W134*(1+'S&S'!$E$186),W135*(1+'S&S'!$E$188),W136*(1+'S&S'!$E$190),W137*(1+'S&S'!$E$192),W138*(1+'S&S'!$E$194),W139*(1+'S&S'!$E$196),W140*(1+'S&S'!$E$198),W141*(1+'S&S'!$E$200),W142*(1+'S&S'!$E$202),W143*(1+'S&S'!$E$204),W144*(1+'S&S'!$E$206))","v":0},{"$f":"-X$190*(1+'S&S'!$E$164)+X$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-X$218*(1+'S&S'!$E$166)+X233*(1+'S&S'!$E$208)+X234*(1+'S&S'!$E$210)+SUM(X125*(1+'S&S'!$E$168),X126*(1+'S&S'!$E$170),X127*(1+'S&S'!$E$172),X128*(1+'S&S'!$E$174),X129*(1+'S&S'!$E$176),X130*(1+'S&S'!$E$178),X131*(1+'S&S'!$E$180),X132*(1+'S&S'!$E$182),X133*(1+'S&S'!$E$184),X134*(1+'S&S'!$E$186),X135*(1+'S&S'!$E$188),X136*(1+'S&S'!$E$190),X137*(1+'S&S'!$E$192),X138*(1+'S&S'!$E$194),X139*(1+'S&S'!$E$196),X140*(1+'S&S'!$E$198),X141*(1+'S&S'!$E$200),X142*(1+'S&S'!$E$202),X143*(1+'S&S'!$E$204),X144*(1+'S&S'!$E$206))","v":0},{"$f":"-Y$190*(1+'S&S'!$E$164)+Y$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-Y$218*(1+'S&S'!$E$166)+Y233*(1+'S&S'!$E$208)+Y234*(1+'S&S'!$E$210)+SUM(Y125*(1+'S&S'!$E$168),Y126*(1+'S&S'!$E$170),Y127*(1+'S&S'!$E$172),Y128*(1+'S&S'!$E$174),Y129*(1+'S&S'!$E$176),Y130*(1+'S&S'!$E$178),Y131*(1+'S&S'!$E$180),Y132*(1+'S&S'!$E$182),Y133*(1+'S&S'!$E$184),Y134*(1+'S&S'!$E$186),Y135*(1+'S&S'!$E$188),Y136*(1+'S&S'!$E$190),Y137*(1+'S&S'!$E$192),Y138*(1+'S&S'!$E$194),Y139*(1+'S&S'!$E$196),Y140*(1+'S&S'!$E$198),Y141*(1+'S&S'!$E$200),Y142*(1+'S&S'!$E$202),Y143*(1+'S&S'!$E$204),Y144*(1+'S&S'!$E$206))","v":0},{"$f":"-Z$190*(1+'S&S'!$E$164)+Z$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-Z$218*(1+'S&S'!$E$166)+Z233*(1+'S&S'!$E$208)+Z234*(1+'S&S'!$E$210)+SUM(Z125*(1+'S&S'!$E$168),Z126*(1+'S&S'!$E$170),Z127*(1+'S&S'!$E$172),Z128*(1+'S&S'!$E$174),Z129*(1+'S&S'!$E$176),Z130*(1+'S&S'!$E$178),Z131*(1+'S&S'!$E$180),Z132*(1+'S&S'!$E$182),Z133*(1+'S&S'!$E$184),Z134*(1+'S&S'!$E$186),Z135*(1+'S&S'!$E$188),Z136*(1+'S&S'!$E$190),Z137*(1+'S&S'!$E$192),Z138*(1+'S&S'!$E$194),Z139*(1+'S&S'!$E$196),Z140*(1+'S&S'!$E$198),Z141*(1+'S&S'!$E$200),Z142*(1+'S&S'!$E$202),Z143*(1+'S&S'!$E$204),Z144*(1+'S&S'!$E$206))","v":0},{"$f":"-AA$190*(1+'S&S'!$E$164)+AA$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AA$218*(1+'S&S'!$E$166)+AA233*(1+'S&S'!$E$208)+AA234*(1+'S&S'!$E$210)+SUM(AA125*(1+'S&S'!$E$168),AA126*(1+'S&S'!$E$170),AA127*(1+'S&S'!$E$172),AA128*(1+'S&S'!$E$174),AA129*(1+'S&S'!$E$176),AA130*(1+'S&S'!$E$178),AA131*(1+'S&S'!$E$180),AA132*(1+'S&S'!$E$182),AA133*(1+'S&S'!$E$184),AA134*(1+'S&S'!$E$186),AA135*(1+'S&S'!$E$188),AA136*(1+'S&S'!$E$190),AA137*(1+'S&S'!$E$192),AA138*(1+'S&S'!$E$194),AA139*(1+'S&S'!$E$196),AA140*(1+'S&S'!$E$198),AA141*(1+'S&S'!$E$200),AA142*(1+'S&S'!$E$202),AA143*(1+'S&S'!$E$204),AA144*(1+'S&S'!$E$206))","v":0},{"$f":"-AB$190*(1+'S&S'!$E$164)+AB$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AB$218*(1+'S&S'!$E$166)+AB233*(1+'S&S'!$E$208)+AB234*(1+'S&S'!$E$210)+SUM(AB125*(1+'S&S'!$E$168),AB126*(1+'S&S'!$E$170),AB127*(1+'S&S'!$E$172),AB128*(1+'S&S'!$E$174),AB129*(1+'S&S'!$E$176),AB130*(1+'S&S'!$E$178),AB131*(1+'S&S'!$E$180),AB132*(1+'S&S'!$E$182),AB133*(1+'S&S'!$E$184),AB134*(1+'S&S'!$E$186),AB135*(1+'S&S'!$E$188),AB136*(1+'S&S'!$E$190),AB137*(1+'S&S'!$E$192),AB138*(1+'S&S'!$E$194),AB139*(1+'S&S'!$E$196),AB140*(1+'S&S'!$E$198),AB141*(1+'S&S'!$E$200),AB142*(1+'S&S'!$E$202),AB143*(1+'S&S'!$E$204),AB144*(1+'S&S'!$E$206))","v":0},{"$f":"-AC$190*(1+'S&S'!$E$164)+AC$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AC$218*(1+'S&S'!$E$166)+AC233*(1+'S&S'!$E$208)+AC234*(1+'S&S'!$E$210)+SUM(AC125*(1+'S&S'!$E$168),AC126*(1+'S&S'!$E$170),AC127*(1+'S&S'!$E$172),AC128*(1+'S&S'!$E$174),AC129*(1+'S&S'!$E$176),AC130*(1+'S&S'!$E$178),AC131*(1+'S&S'!$E$180),AC132*(1+'S&S'!$E$182),AC133*(1+'S&S'!$E$184),AC134*(1+'S&S'!$E$186),AC135*(1+'S&S'!$E$188),AC136*(1+'S&S'!$E$190),AC137*(1+'S&S'!$E$192),AC138*(1+'S&S'!$E$194),AC139*(1+'S&S'!$E$196),AC140*(1+'S&S'!$E$198),AC141*(1+'S&S'!$E$200),AC142*(1+'S&S'!$E$202),AC143*(1+'S&S'!$E$204),AC144*(1+'S&S'!$E$206))","v":0},{"$f":"-AD$190*(1+'S&S'!$E$164)+AD$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AD$218*(1+'S&S'!$E$166)+AD233*(1+'S&S'!$E$208)+AD234*(1+'S&S'!$E$210)+SUM(AD125*(1+'S&S'!$E$168),AD126*(1+'S&S'!$E$170),AD127*(1+'S&S'!$E$172),AD128*(1+'S&S'!$E$174),AD129*(1+'S&S'!$E$176),AD130*(1+'S&S'!$E$178),AD131*(1+'S&S'!$E$180),AD132*(1+'S&S'!$E$182),AD133*(1+'S&S'!$E$184),AD134*(1+'S&S'!$E$186),AD135*(1+'S&S'!$E$188),AD136*(1+'S&S'!$E$190),AD137*(1+'S&S'!$E$192),AD138*(1+'S&S'!$E$194),AD139*(1+'S&S'!$E$196),AD140*(1+'S&S'!$E$198),AD141*(1+'S&S'!$E$200),AD142*(1+'S&S'!$E$202),AD143*(1+'S&S'!$E$204),AD144*(1+'S&S'!$E$206))","v":0},{"$f":"-AE$190*(1+'S&S'!$E$164)+AE$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AE$218*(1+'S&S'!$E$166)+AE233*(1+'S&S'!$E$208)+AE234*(1+'S&S'!$E$210)+SUM(AE125*(1+'S&S'!$E$168),AE126*(1+'S&S'!$E$170),AE127*(1+'S&S'!$E$172),AE128*(1+'S&S'!$E$174),AE129*(1+'S&S'!$E$176),AE130*(1+'S&S'!$E$178),AE131*(1+'S&S'!$E$180),AE132*(1+'S&S'!$E$182),AE133*(1+'S&S'!$E$184),AE134*(1+'S&S'!$E$186),AE135*(1+'S&S'!$E$188),AE136*(1+'S&S'!$E$190),AE137*(1+'S&S'!$E$192),AE138*(1+'S&S'!$E$194),AE139*(1+'S&S'!$E$196),AE140*(1+'S&S'!$E$198),AE141*(1+'S&S'!$E$200),AE142*(1+'S&S'!$E$202),AE143*(1+'S&S'!$E$204),AE144*(1+'S&S'!$E$206))","v":0},{"$f":"-AF$190*(1+'S&S'!$E$164)+AF$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AF$218*(1+'S&S'!$E$166)+AF233*(1+'S&S'!$E$208)+AF234*(1+'S&S'!$E$210)+SUM(AF125*(1+'S&S'!$E$168),AF126*(1+'S&S'!$E$170),AF127*(1+'S&S'!$E$172),AF128*(1+'S&S'!$E$174),AF129*(1+'S&S'!$E$176),AF130*(1+'S&S'!$E$178),AF131*(1+'S&S'!$E$180),AF132*(1+'S&S'!$E$182),AF133*(1+'S&S'!$E$184),AF134*(1+'S&S'!$E$186),AF135*(1+'S&S'!$E$188),AF136*(1+'S&S'!$E$190),AF137*(1+'S&S'!$E$192),AF138*(1+'S&S'!$E$194),AF139*(1+'S&S'!$E$196),AF140*(1+'S&S'!$E$198),AF141*(1+'S&S'!$E$200),AF142*(1+'S&S'!$E$202),AF143*(1+'S&S'!$E$204),AF144*(1+'S&S'!$E$206))","v":0},{"$f":"-AG$190*(1+'S&S'!$E$164)+AG$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AG$218*(1+'S&S'!$E$166)+AG233*(1+'S&S'!$E$208)+AG234*(1+'S&S'!$E$210)+SUM(AG125*(1+'S&S'!$E$168),AG126*(1+'S&S'!$E$170),AG127*(1+'S&S'!$E$172),AG128*(1+'S&S'!$E$174),AG129*(1+'S&S'!$E$176),AG130*(1+'S&S'!$E$178),AG131*(1+'S&S'!$E$180),AG132*(1+'S&S'!$E$182),AG133*(1+'S&S'!$E$184),AG134*(1+'S&S'!$E$186),AG135*(1+'S&S'!$E$188),AG136*(1+'S&S'!$E$190),AG137*(1+'S&S'!$E$192),AG138*(1+'S&S'!$E$194),AG139*(1+'S&S'!$E$196),AG140*(1+'S&S'!$E$198),AG141*(1+'S&S'!$E$200),AG142*(1+'S&S'!$E$202),AG143*(1+'S&S'!$E$204),AG144*(1+'S&S'!$E$206))","v":0},{"$f":"-AH$190*(1+'S&S'!$E$164)+AH$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AH$218*(1+'S&S'!$E$166)+AH233*(1+'S&S'!$E$208)+AH234*(1+'S&S'!$E$210)+SUM(AH125*(1+'S&S'!$E$168),AH126*(1+'S&S'!$E$170),AH127*(1+'S&S'!$E$172),AH128*(1+'S&S'!$E$174),AH129*(1+'S&S'!$E$176),AH130*(1+'S&S'!$E$178),AH131*(1+'S&S'!$E$180),AH132*(1+'S&S'!$E$182),AH133*(1+'S&S'!$E$184),AH134*(1+'S&S'!$E$186),AH135*(1+'S&S'!$E$188),AH136*(1+'S&S'!$E$190),AH137*(1+'S&S'!$E$192),AH138*(1+'S&S'!$E$194),AH139*(1+'S&S'!$E$196),AH140*(1+'S&S'!$E$198),AH141*(1+'S&S'!$E$200),AH142*(1+'S&S'!$E$202),AH143*(1+'S&S'!$E$204),AH144*(1+'S&S'!$E$206))","v":0},{"$f":"-AI$190*(1+'S&S'!$E$164)+AI$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AI$218*(1+'S&S'!$E$166)+AI233*(1+'S&S'!$E$208)+AI234*(1+'S&S'!$E$210)+SUM(AI125*(1+'S&S'!$E$168),AI126*(1+'S&S'!$E$170),AI127*(1+'S&S'!$E$172),AI128*(1+'S&S'!$E$174),AI129*(1+'S&S'!$E$176),AI130*(1+'S&S'!$E$178),AI131*(1+'S&S'!$E$180),AI132*(1+'S&S'!$E$182),AI133*(1+'S&S'!$E$184),AI134*(1+'S&S'!$E$186),AI135*(1+'S&S'!$E$188),AI136*(1+'S&S'!$E$190),AI137*(1+'S&S'!$E$192),AI138*(1+'S&S'!$E$194),AI139*(1+'S&S'!$E$196),AI140*(1+'S&S'!$E$198),AI141*(1+'S&S'!$E$200),AI142*(1+'S&S'!$E$202),AI143*(1+'S&S'!$E$204),AI144*(1+'S&S'!$E$206))","v":0},{"$f":"-AJ$190*(1+'S&S'!$E$164)+AJ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AJ$218*(1+'S&S'!$E$166)+AJ233*(1+'S&S'!$E$208)+AJ234*(1+'S&S'!$E$210)+SUM(AJ125*(1+'S&S'!$E$168),AJ126*(1+'S&S'!$E$170),AJ127*(1+'S&S'!$E$172),AJ128*(1+'S&S'!$E$174),AJ129*(1+'S&S'!$E$176),AJ130*(1+'S&S'!$E$178),AJ131*(1+'S&S'!$E$180),AJ132*(1+'S&S'!$E$182),AJ133*(1+'S&S'!$E$184),AJ134*(1+'S&S'!$E$186),AJ135*(1+'S&S'!$E$188),AJ136*(1+'S&S'!$E$190),AJ137*(1+'S&S'!$E$192),AJ138*(1+'S&S'!$E$194),AJ139*(1+'S&S'!$E$196),AJ140*(1+'S&S'!$E$198),AJ141*(1+'S&S'!$E$200),AJ142*(1+'S&S'!$E$202),AJ143*(1+'S&S'!$E$204),AJ144*(1+'S&S'!$E$206))","v":0},{"$f":"-AK$190*(1+'S&S'!$E$164)+AK$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AK$218*(1+'S&S'!$E$166)+AK233*(1+'S&S'!$E$208)+AK234*(1+'S&S'!$E$210)+SUM(AK125*(1+'S&S'!$E$168),AK126*(1+'S&S'!$E$170),AK127*(1+'S&S'!$E$172),AK128*(1+'S&S'!$E$174),AK129*(1+'S&S'!$E$176),AK130*(1+'S&S'!$E$178),AK131*(1+'S&S'!$E$180),AK132*(1+'S&S'!$E$182),AK133*(1+'S&S'!$E$184),AK134*(1+'S&S'!$E$186),AK135*(1+'S&S'!$E$188),AK136*(1+'S&S'!$E$190),AK137*(1+'S&S'!$E$192),AK138*(1+'S&S'!$E$194),AK139*(1+'S&S'!$E$196),AK140*(1+'S&S'!$E$198),AK141*(1+'S&S'!$E$200),AK142*(1+'S&S'!$E$202),AK143*(1+'S&S'!$E$204),AK144*(1+'S&S'!$E$206))","v":0},{"$f":"-AL$190*(1+'S&S'!$E$164)+AL$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AL$218*(1+'S&S'!$E$166)+AL233*(1+'S&S'!$E$208)+AL234*(1+'S&S'!$E$210)+SUM(AL125*(1+'S&S'!$E$168),AL126*(1+'S&S'!$E$170),AL127*(1+'S&S'!$E$172),AL128*(1+'S&S'!$E$174),AL129*(1+'S&S'!$E$176),AL130*(1+'S&S'!$E$178),AL131*(1+'S&S'!$E$180),AL132*(1+'S&S'!$E$182),AL133*(1+'S&S'!$E$184),AL134*(1+'S&S'!$E$186),AL135*(1+'S&S'!$E$188),AL136*(1+'S&S'!$E$190),AL137*(1+'S&S'!$E$192),AL138*(1+'S&S'!$E$194),AL139*(1+'S&S'!$E$196),AL140*(1+'S&S'!$E$198),AL141*(1+'S&S'!$E$200),AL142*(1+'S&S'!$E$202),AL143*(1+'S&S'!$E$204),AL144*(1+'S&S'!$E$206))","v":0},{"$f":"-AM$190*(1+'S&S'!$E$164)+AM$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AM$218*(1+'S&S'!$E$166)+AM233*(1+'S&S'!$E$208)+AM234*(1+'S&S'!$E$210)+SUM(AM125*(1+'S&S'!$E$168),AM126*(1+'S&S'!$E$170),AM127*(1+'S&S'!$E$172),AM128*(1+'S&S'!$E$174),AM129*(1+'S&S'!$E$176),AM130*(1+'S&S'!$E$178),AM131*(1+'S&S'!$E$180),AM132*(1+'S&S'!$E$182),AM133*(1+'S&S'!$E$184),AM134*(1+'S&S'!$E$186),AM135*(1+'S&S'!$E$188),AM136*(1+'S&S'!$E$190),AM137*(1+'S&S'!$E$192),AM138*(1+'S&S'!$E$194),AM139*(1+'S&S'!$E$196),AM140*(1+'S&S'!$E$198),AM141*(1+'S&S'!$E$200),AM142*(1+'S&S'!$E$202),AM143*(1+'S&S'!$E$204),AM144*(1+'S&S'!$E$206))","v":0},{"$f":"-AN$190*(1+'S&S'!$E$164)+AN$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AN$218*(1+'S&S'!$E$166)+AN233*(1+'S&S'!$E$208)+AN234*(1+'S&S'!$E$210)+SUM(AN125*(1+'S&S'!$E$168),AN126*(1+'S&S'!$E$170),AN127*(1+'S&S'!$E$172),AN128*(1+'S&S'!$E$174),AN129*(1+'S&S'!$E$176),AN130*(1+'S&S'!$E$178),AN131*(1+'S&S'!$E$180),AN132*(1+'S&S'!$E$182),AN133*(1+'S&S'!$E$184),AN134*(1+'S&S'!$E$186),AN135*(1+'S&S'!$E$188),AN136*(1+'S&S'!$E$190),AN137*(1+'S&S'!$E$192),AN138*(1+'S&S'!$E$194),AN139*(1+'S&S'!$E$196),AN140*(1+'S&S'!$E$198),AN141*(1+'S&S'!$E$200),AN142*(1+'S&S'!$E$202),AN143*(1+'S&S'!$E$204),AN144*(1+'S&S'!$E$206))","v":0},{"$f":"-AO$190*(1+'S&S'!$E$164)+AO$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AO$218*(1+'S&S'!$E$166)+AO233*(1+'S&S'!$E$208)+AO234*(1+'S&S'!$E$210)+SUM(AO125*(1+'S&S'!$E$168),AO126*(1+'S&S'!$E$170),AO127*(1+'S&S'!$E$172),AO128*(1+'S&S'!$E$174),AO129*(1+'S&S'!$E$176),AO130*(1+'S&S'!$E$178),AO131*(1+'S&S'!$E$180),AO132*(1+'S&S'!$E$182),AO133*(1+'S&S'!$E$184),AO134*(1+'S&S'!$E$186),AO135*(1+'S&S'!$E$188),AO136*(1+'S&S'!$E$190),AO137*(1+'S&S'!$E$192),AO138*(1+'S&S'!$E$194),AO139*(1+'S&S'!$E$196),AO140*(1+'S&S'!$E$198),AO141*(1+'S&S'!$E$200),AO142*(1+'S&S'!$E$202),AO143*(1+'S&S'!$E$204),AO144*(1+'S&S'!$E$206))","v":0},{"$f":"-AP$190*(1+'S&S'!$E$164)+AP$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AP$218*(1+'S&S'!$E$166)+AP233*(1+'S&S'!$E$208)+AP234*(1+'S&S'!$E$210)+SUM(AP125*(1+'S&S'!$E$168),AP126*(1+'S&S'!$E$170),AP127*(1+'S&S'!$E$172),AP128*(1+'S&S'!$E$174),AP129*(1+'S&S'!$E$176),AP130*(1+'S&S'!$E$178),AP131*(1+'S&S'!$E$180),AP132*(1+'S&S'!$E$182),AP133*(1+'S&S'!$E$184),AP134*(1+'S&S'!$E$186),AP135*(1+'S&S'!$E$188),AP136*(1+'S&S'!$E$190),AP137*(1+'S&S'!$E$192),AP138*(1+'S&S'!$E$194),AP139*(1+'S&S'!$E$196),AP140*(1+'S&S'!$E$198),AP141*(1+'S&S'!$E$200),AP142*(1+'S&S'!$E$202),AP143*(1+'S&S'!$E$204),AP144*(1+'S&S'!$E$206))","v":0},{"$f":"-AQ$190*(1+'S&S'!$E$164)+AQ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AQ$218*(1+'S&S'!$E$166)+AQ233*(1+'S&S'!$E$208)+AQ234*(1+'S&S'!$E$210)+SUM(AQ125*(1+'S&S'!$E$168),AQ126*(1+'S&S'!$E$170),AQ127*(1+'S&S'!$E$172),AQ128*(1+'S&S'!$E$174),AQ129*(1+'S&S'!$E$176),AQ130*(1+'S&S'!$E$178),AQ131*(1+'S&S'!$E$180),AQ132*(1+'S&S'!$E$182),AQ133*(1+'S&S'!$E$184),AQ134*(1+'S&S'!$E$186),AQ135*(1+'S&S'!$E$188),AQ136*(1+'S&S'!$E$190),AQ137*(1+'S&S'!$E$192),AQ138*(1+'S&S'!$E$194),AQ139*(1+'S&S'!$E$196),AQ140*(1+'S&S'!$E$198),AQ141*(1+'S&S'!$E$200),AQ142*(1+'S&S'!$E$202),AQ143*(1+'S&S'!$E$204),AQ144*(1+'S&S'!$E$206))","v":0},{"$f":"-AR$190*(1+'S&S'!$E$164)+AR$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AR$218*(1+'S&S'!$E$166)+AR233*(1+'S&S'!$E$208)+AR234*(1+'S&S'!$E$210)+SUM(AR125*(1+'S&S'!$E$168),AR126*(1+'S&S'!$E$170),AR127*(1+'S&S'!$E$172),AR128*(1+'S&S'!$E$174),AR129*(1+'S&S'!$E$176),AR130*(1+'S&S'!$E$178),AR131*(1+'S&S'!$E$180),AR132*(1+'S&S'!$E$182),AR133*(1+'S&S'!$E$184),AR134*(1+'S&S'!$E$186),AR135*(1+'S&S'!$E$188),AR136*(1+'S&S'!$E$190),AR137*(1+'S&S'!$E$192),AR138*(1+'S&S'!$E$194),AR139*(1+'S&S'!$E$196),AR140*(1+'S&S'!$E$198),AR141*(1+'S&S'!$E$200),AR142*(1+'S&S'!$E$202),AR143*(1+'S&S'!$E$204),AR144*(1+'S&S'!$E$206))","v":0},{"$f":"-AS$190*(1+'S&S'!$E$164)+AS$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AS$218*(1+'S&S'!$E$166)+AS233*(1+'S&S'!$E$208)+AS234*(1+'S&S'!$E$210)+SUM(AS125*(1+'S&S'!$E$168),AS126*(1+'S&S'!$E$170),AS127*(1+'S&S'!$E$172),AS128*(1+'S&S'!$E$174),AS129*(1+'S&S'!$E$176),AS130*(1+'S&S'!$E$178),AS131*(1+'S&S'!$E$180),AS132*(1+'S&S'!$E$182),AS133*(1+'S&S'!$E$184),AS134*(1+'S&S'!$E$186),AS135*(1+'S&S'!$E$188),AS136*(1+'S&S'!$E$190),AS137*(1+'S&S'!$E$192),AS138*(1+'S&S'!$E$194),AS139*(1+'S&S'!$E$196),AS140*(1+'S&S'!$E$198),AS141*(1+'S&S'!$E$200),AS142*(1+'S&S'!$E$202),AS143*(1+'S&S'!$E$204),AS144*(1+'S&S'!$E$206))","v":0},{"$f":"-AT$190*(1+'S&S'!$E$164)+AT$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AT$218*(1+'S&S'!$E$166)+AT233*(1+'S&S'!$E$208)+AT234*(1+'S&S'!$E$210)+SUM(AT125*(1+'S&S'!$E$168),AT126*(1+'S&S'!$E$170),AT127*(1+'S&S'!$E$172),AT128*(1+'S&S'!$E$174),AT129*(1+'S&S'!$E$176),AT130*(1+'S&S'!$E$178),AT131*(1+'S&S'!$E$180),AT132*(1+'S&S'!$E$182),AT133*(1+'S&S'!$E$184),AT134*(1+'S&S'!$E$186),AT135*(1+'S&S'!$E$188),AT136*(1+'S&S'!$E$190),AT137*(1+'S&S'!$E$192),AT138*(1+'S&S'!$E$194),AT139*(1+'S&S'!$E$196),AT140*(1+'S&S'!$E$198),AT141*(1+'S&S'!$E$200),AT142*(1+'S&S'!$E$202),AT143*(1+'S&S'!$E$204),AT144*(1+'S&S'!$E$206))","v":0},{"$f":"-AU$190*(1+'S&S'!$E$164)+AU$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AU$218*(1+'S&S'!$E$166)+AU233*(1+'S&S'!$E$208)+AU234*(1+'S&S'!$E$210)+SUM(AU125*(1+'S&S'!$E$168),AU126*(1+'S&S'!$E$170),AU127*(1+'S&S'!$E$172),AU128*(1+'S&S'!$E$174),AU129*(1+'S&S'!$E$176),AU130*(1+'S&S'!$E$178),AU131*(1+'S&S'!$E$180),AU132*(1+'S&S'!$E$182),AU133*(1+'S&S'!$E$184),AU134*(1+'S&S'!$E$186),AU135*(1+'S&S'!$E$188),AU136*(1+'S&S'!$E$190),AU137*(1+'S&S'!$E$192),AU138*(1+'S&S'!$E$194),AU139*(1+'S&S'!$E$196),AU140*(1+'S&S'!$E$198),AU141*(1+'S&S'!$E$200),AU142*(1+'S&S'!$E$202),AU143*(1+'S&S'!$E$204),AU144*(1+'S&S'!$E$206))","v":0},{"$f":"-AV$190*(1+'S&S'!$E$164)+AV$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AV$218*(1+'S&S'!$E$166)+AV233*(1+'S&S'!$E$208)+AV234*(1+'S&S'!$E$210)+SUM(AV125*(1+'S&S'!$E$168),AV126*(1+'S&S'!$E$170),AV127*(1+'S&S'!$E$172),AV128*(1+'S&S'!$E$174),AV129*(1+'S&S'!$E$176),AV130*(1+'S&S'!$E$178),AV131*(1+'S&S'!$E$180),AV132*(1+'S&S'!$E$182),AV133*(1+'S&S'!$E$184),AV134*(1+'S&S'!$E$186),AV135*(1+'S&S'!$E$188),AV136*(1+'S&S'!$E$190),AV137*(1+'S&S'!$E$192),AV138*(1+'S&S'!$E$194),AV139*(1+'S&S'!$E$196),AV140*(1+'S&S'!$E$198),AV141*(1+'S&S'!$E$200),AV142*(1+'S&S'!$E$202),AV143*(1+'S&S'!$E$204),AV144*(1+'S&S'!$E$206))","v":0},{"$f":"-AW$190*(1+'S&S'!$E$164)+AW$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AW$218*(1+'S&S'!$E$166)+AW233*(1+'S&S'!$E$208)+AW234*(1+'S&S'!$E$210)+SUM(AW125*(1+'S&S'!$E$168),AW126*(1+'S&S'!$E$170),AW127*(1+'S&S'!$E$172),AW128*(1+'S&S'!$E$174),AW129*(1+'S&S'!$E$176),AW130*(1+'S&S'!$E$178),AW131*(1+'S&S'!$E$180),AW132*(1+'S&S'!$E$182),AW133*(1+'S&S'!$E$184),AW134*(1+'S&S'!$E$186),AW135*(1+'S&S'!$E$188),AW136*(1+'S&S'!$E$190),AW137*(1+'S&S'!$E$192),AW138*(1+'S&S'!$E$194),AW139*(1+'S&S'!$E$196),AW140*(1+'S&S'!$E$198),AW141*(1+'S&S'!$E$200),AW142*(1+'S&S'!$E$202),AW143*(1+'S&S'!$E$204),AW144*(1+'S&S'!$E$206))","v":0},{"$f":"-AX$190*(1+'S&S'!$E$164)+AX$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AX$218*(1+'S&S'!$E$166)+AX233*(1+'S&S'!$E$208)+AX234*(1+'S&S'!$E$210)+SUM(AX125*(1+'S&S'!$E$168),AX126*(1+'S&S'!$E$170),AX127*(1+'S&S'!$E$172),AX128*(1+'S&S'!$E$174),AX129*(1+'S&S'!$E$176),AX130*(1+'S&S'!$E$178),AX131*(1+'S&S'!$E$180),AX132*(1+'S&S'!$E$182),AX133*(1+'S&S'!$E$184),AX134*(1+'S&S'!$E$186),AX135*(1+'S&S'!$E$188),AX136*(1+'S&S'!$E$190),AX137*(1+'S&S'!$E$192),AX138*(1+'S&S'!$E$194),AX139*(1+'S&S'!$E$196),AX140*(1+'S&S'!$E$198),AX141*(1+'S&S'!$E$200),AX142*(1+'S&S'!$E$202),AX143*(1+'S&S'!$E$204),AX144*(1+'S&S'!$E$206))","v":0},{"$f":"-AY$190*(1+'S&S'!$E$164)+AY$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AY$218*(1+'S&S'!$E$166)+AY233*(1+'S&S'!$E$208)+AY234*(1+'S&S'!$E$210)+SUM(AY125*(1+'S&S'!$E$168),AY126*(1+'S&S'!$E$170),AY127*(1+'S&S'!$E$172),AY128*(1+'S&S'!$E$174),AY129*(1+'S&S'!$E$176),AY130*(1+'S&S'!$E$178),AY131*(1+'S&S'!$E$180),AY132*(1+'S&S'!$E$182),AY133*(1+'S&S'!$E$184),AY134*(1+'S&S'!$E$186),AY135*(1+'S&S'!$E$188),AY136*(1+'S&S'!$E$190),AY137*(1+'S&S'!$E$192),AY138*(1+'S&S'!$E$194),AY139*(1+'S&S'!$E$196),AY140*(1+'S&S'!$E$198),AY141*(1+'S&S'!$E$200),AY142*(1+'S&S'!$E$202),AY143*(1+'S&S'!$E$204),AY144*(1+'S&S'!$E$206))","v":0},{"$f":"-AZ$190*(1+'S&S'!$E$164)+AZ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AZ$218*(1+'S&S'!$E$166)+AZ233*(1+'S&S'!$E$208)+AZ234*(1+'S&S'!$E$210)+SUM(AZ125*(1+'S&S'!$E$168),AZ126*(1+'S&S'!$E$170),AZ127*(1+'S&S'!$E$172),AZ128*(1+'S&S'!$E$174),AZ129*(1+'S&S'!$E$176),AZ130*(1+'S&S'!$E$178),AZ131*(1+'S&S'!$E$180),AZ132*(1+'S&S'!$E$182),AZ133*(1+'S&S'!$E$184),AZ134*(1+'S&S'!$E$186),AZ135*(1+'S&S'!$E$188),AZ136*(1+'S&S'!$E$190),AZ137*(1+'S&S'!$E$192),AZ138*(1+'S&S'!$E$194),AZ139*(1+'S&S'!$E$196),AZ140*(1+'S&S'!$E$198),AZ141*(1+'S&S'!$E$200),AZ142*(1+'S&S'!$E$202),AZ143*(1+'S&S'!$E$204),AZ144*(1+'S&S'!$E$206))","v":0},{"$f":"-BA$190*(1+'S&S'!$E$164)+BA$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BA$218*(1+'S&S'!$E$166)+BA233*(1+'S&S'!$E$208)+BA234*(1+'S&S'!$E$210)+SUM(BA125*(1+'S&S'!$E$168),BA126*(1+'S&S'!$E$170),BA127*(1+'S&S'!$E$172),BA128*(1+'S&S'!$E$174),BA129*(1+'S&S'!$E$176),BA130*(1+'S&S'!$E$178),BA131*(1+'S&S'!$E$180),BA132*(1+'S&S'!$E$182),BA133*(1+'S&S'!$E$184),BA134*(1+'S&S'!$E$186),BA135*(1+'S&S'!$E$188),BA136*(1+'S&S'!$E$190),BA137*(1+'S&S'!$E$192),BA138*(1+'S&S'!$E$194),BA139*(1+'S&S'!$E$196),BA140*(1+'S&S'!$E$198),BA141*(1+'S&S'!$E$200),BA142*(1+'S&S'!$E$202),BA143*(1+'S&S'!$E$204),BA144*(1+'S&S'!$E$206))","v":0},{"$f":"-BB$190*(1+'S&S'!$E$164)+BB$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BB$218*(1+'S&S'!$E$166)+BB233*(1+'S&S'!$E$208)+BB234*(1+'S&S'!$E$210)+SUM(BB125*(1+'S&S'!$E$168),BB126*(1+'S&S'!$E$170),BB127*(1+'S&S'!$E$172),BB128*(1+'S&S'!$E$174),BB129*(1+'S&S'!$E$176),BB130*(1+'S&S'!$E$178),BB131*(1+'S&S'!$E$180),BB132*(1+'S&S'!$E$182),BB133*(1+'S&S'!$E$184),BB134*(1+'S&S'!$E$186),BB135*(1+'S&S'!$E$188),BB136*(1+'S&S'!$E$190),BB137*(1+'S&S'!$E$192),BB138*(1+'S&S'!$E$194),BB139*(1+'S&S'!$E$196),BB140*(1+'S&S'!$E$198),BB141*(1+'S&S'!$E$200),BB142*(1+'S&S'!$E$202),BB143*(1+'S&S'!$E$204),BB144*(1+'S&S'!$E$206))","v":0},{"$f":"-BC$190*(1+'S&S'!$E$164)+BC$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BC$218*(1+'S&S'!$E$166)+BC233*(1+'S&S'!$E$208)+BC234*(1+'S&S'!$E$210)+SUM(BC125*(1+'S&S'!$E$168),BC126*(1+'S&S'!$E$170),BC127*(1+'S&S'!$E$172),BC128*(1+'S&S'!$E$174),BC129*(1+'S&S'!$E$176),BC130*(1+'S&S'!$E$178),BC131*(1+'S&S'!$E$180),BC132*(1+'S&S'!$E$182),BC133*(1+'S&S'!$E$184),BC134*(1+'S&S'!$E$186),BC135*(1+'S&S'!$E$188),BC136*(1+'S&S'!$E$190),BC137*(1+'S&S'!$E$192),BC138*(1+'S&S'!$E$194),BC139*(1+'S&S'!$E$196),BC140*(1+'S&S'!$E$198),BC141*(1+'S&S'!$E$200),BC142*(1+'S&S'!$E$202),BC143*(1+'S&S'!$E$204),BC144*(1+'S&S'!$E$206))","v":0},{"$f":"-BD$190*(1+'S&S'!$E$164)+BD$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BD$218*(1+'S&S'!$E$166)+BD233*(1+'S&S'!$E$208)+BD234*(1+'S&S'!$E$210)+SUM(BD125*(1+'S&S'!$E$168),BD126*(1+'S&S'!$E$170),BD127*(1+'S&S'!$E$172),BD128*(1+'S&S'!$E$174),BD129*(1+'S&S'!$E$176),BD130*(1+'S&S'!$E$178),BD131*(1+'S&S'!$E$180),BD132*(1+'S&S'!$E$182),BD133*(1+'S&S'!$E$184),BD134*(1+'S&S'!$E$186),BD135*(1+'S&S'!$E$188),BD136*(1+'S&S'!$E$190),BD137*(1+'S&S'!$E$192),BD138*(1+'S&S'!$E$194),BD139*(1+'S&S'!$E$196),BD140*(1+'S&S'!$E$198),BD141*(1+'S&S'!$E$200),BD142*(1+'S&S'!$E$202),BD143*(1+'S&S'!$E$204),BD144*(1+'S&S'!$E$206))","v":0},{"$f":"-BE$190*(1+'S&S'!$E$164)+BE$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BE$218*(1+'S&S'!$E$166)+BE233*(1+'S&S'!$E$208)+BE234*(1+'S&S'!$E$210)+SUM(BE125*(1+'S&S'!$E$168),BE126*(1+'S&S'!$E$170),BE127*(1+'S&S'!$E$172),BE128*(1+'S&S'!$E$174),BE129*(1+'S&S'!$E$176),BE130*(1+'S&S'!$E$178),BE131*(1+'S&S'!$E$180),BE132*(1+'S&S'!$E$182),BE133*(1+'S&S'!$E$184),BE134*(1+'S&S'!$E$186),BE135*(1+'S&S'!$E$188),BE136*(1+'S&S'!$E$190),BE137*(1+'S&S'!$E$192),BE138*(1+'S&S'!$E$194),BE139*(1+'S&S'!$E$196),BE140*(1+'S&S'!$E$198),BE141*(1+'S&S'!$E$200),BE142*(1+'S&S'!$E$202),BE143*(1+'S&S'!$E$204),BE144*(1+'S&S'!$E$206))","v":0},{"$f":"-BF$190*(1+'S&S'!$E$164)+BF$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BF$218*(1+'S&S'!$E$166)+BF233*(1+'S&S'!$E$208)+BF234*(1+'S&S'!$E$210)+SUM(BF125*(1+'S&S'!$E$168),BF126*(1+'S&S'!$E$170),BF127*(1+'S&S'!$E$172),BF128*(1+'S&S'!$E$174),BF129*(1+'S&S'!$E$176),BF130*(1+'S&S'!$E$178),BF131*(1+'S&S'!$E$180),BF132*(1+'S&S'!$E$182),BF133*(1+'S&S'!$E$184),BF134*(1+'S&S'!$E$186),BF135*(1+'S&S'!$E$188),BF136*(1+'S&S'!$E$190),BF137*(1+'S&S'!$E$192),BF138*(1+'S&S'!$E$194),BF139*(1+'S&S'!$E$196),BF140*(1+'S&S'!$E$198),BF141*(1+'S&S'!$E$200),BF142*(1+'S&S'!$E$202),BF143*(1+'S&S'!$E$204),BF144*(1+'S&S'!$E$206))","v":0},{"$f":"-BG$190*(1+'S&S'!$E$164)+BG$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BG$218*(1+'S&S'!$E$166)+BG233*(1+'S&S'!$E$208)+BG234*(1+'S&S'!$E$210)+SUM(BG125*(1+'S&S'!$E$168),BG126*(1+'S&S'!$E$170),BG127*(1+'S&S'!$E$172),BG128*(1+'S&S'!$E$174),BG129*(1+'S&S'!$E$176),BG130*(1+'S&S'!$E$178),BG131*(1+'S&S'!$E$180),BG132*(1+'S&S'!$E$182),BG133*(1+'S&S'!$E$184),BG134*(1+'S&S'!$E$186),BG135*(1+'S&S'!$E$188),BG136*(1+'S&S'!$E$190),BG137*(1+'S&S'!$E$192),BG138*(1+'S&S'!$E$194),BG139*(1+'S&S'!$E$196),BG140*(1+'S&S'!$E$198),BG141*(1+'S&S'!$E$200),BG142*(1+'S&S'!$E$202),BG143*(1+'S&S'!$E$204),BG144*(1+'S&S'!$E$206))","v":0},{"$f":"-BH$190*(1+'S&S'!$E$164)+BH$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BH$218*(1+'S&S'!$E$166)+BH233*(1+'S&S'!$E$208)+BH234*(1+'S&S'!$E$210)+SUM(BH125*(1+'S&S'!$E$168),BH126*(1+'S&S'!$E$170),BH127*(1+'S&S'!$E$172),BH128*(1+'S&S'!$E$174),BH129*(1+'S&S'!$E$176),BH130*(1+'S&S'!$E$178),BH131*(1+'S&S'!$E$180),BH132*(1+'S&S'!$E$182),BH133*(1+'S&S'!$E$184),BH134*(1+'S&S'!$E$186),BH135*(1+'S&S'!$E$188),BH136*(1+'S&S'!$E$190),BH137*(1+'S&S'!$E$192),BH138*(1+'S&S'!$E$194),BH139*(1+'S&S'!$E$196),BH140*(1+'S&S'!$E$198),BH141*(1+'S&S'!$E$200),BH142*(1+'S&S'!$E$202),BH143*(1+'S&S'!$E$204),BH144*(1+'S&S'!$E$206))","v":0},{"$f":"-BI$190*(1+'S&S'!$E$164)+BI$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BI$218*(1+'S&S'!$E$166)+BI233*(1+'S&S'!$E$208)+BI234*(1+'S&S'!$E$210)+SUM(BI125*(1+'S&S'!$E$168),BI126*(1+'S&S'!$E$170),BI127*(1+'S&S'!$E$172),BI128*(1+'S&S'!$E$174),BI129*(1+'S&S'!$E$176),BI130*(1+'S&S'!$E$178),BI131*(1+'S&S'!$E$180),BI132*(1+'S&S'!$E$182),BI133*(1+'S&S'!$E$184),BI134*(1+'S&S'!$E$186),BI135*(1+'S&S'!$E$188),BI136*(1+'S&S'!$E$190),BI137*(1+'S&S'!$E$192),BI138*(1+'S&S'!$E$194),BI139*(1+'S&S'!$E$196),BI140*(1+'S&S'!$E$198),BI141*(1+'S&S'!$E$200),BI142*(1+'S&S'!$E$202),BI143*(1+'S&S'!$E$204),BI144*(1+'S&S'!$E$206))","v":0},{"$f":"-BJ$190*(1+'S&S'!$E$164)+BJ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BJ$218*(1+'S&S'!$E$166)+BJ233*(1+'S&S'!$E$208)+BJ234*(1+'S&S'!$E$210)+SUM(BJ125*(1+'S&S'!$E$168),BJ126*(1+'S&S'!$E$170),BJ127*(1+'S&S'!$E$172),BJ128*(1+'S&S'!$E$174),BJ129*(1+'S&S'!$E$176),BJ130*(1+'S&S'!$E$178),BJ131*(1+'S&S'!$E$180),BJ132*(1+'S&S'!$E$182),BJ133*(1+'S&S'!$E$184),BJ134*(1+'S&S'!$E$186),BJ135*(1+'S&S'!$E$188),BJ136*(1+'S&S'!$E$190),BJ137*(1+'S&S'!$E$192),BJ138*(1+'S&S'!$E$194),BJ139*(1+'S&S'!$E$196),BJ140*(1+'S&S'!$E$198),BJ141*(1+'S&S'!$E$200),BJ142*(1+'S&S'!$E$202),BJ143*(1+'S&S'!$E$204),BJ144*(1+'S&S'!$E$206))","v":0},{"$f":"-BK$190*(1+'S&S'!$E$164)+BK$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BK$218*(1+'S&S'!$E$166)+BK233*(1+'S&S'!$E$208)+BK234*(1+'S&S'!$E$210)+SUM(BK125*(1+'S&S'!$E$168),BK126*(1+'S&S'!$E$170),BK127*(1+'S&S'!$E$172),BK128*(1+'S&S'!$E$174),BK129*(1+'S&S'!$E$176),BK130*(1+'S&S'!$E$178),BK131*(1+'S&S'!$E$180),BK132*(1+'S&S'!$E$182),BK133*(1+'S&S'!$E$184),BK134*(1+'S&S'!$E$186),BK135*(1+'S&S'!$E$188),BK136*(1+'S&S'!$E$190),BK137*(1+'S&S'!$E$192),BK138*(1+'S&S'!$E$194),BK139*(1+'S&S'!$E$196),BK140*(1+'S&S'!$E$198),BK141*(1+'S&S'!$E$200),BK142*(1+'S&S'!$E$202),BK143*(1+'S&S'!$E$204),BK144*(1+'S&S'!$E$206))","v":0},{"$f":"-BL$190*(1+'S&S'!$E$164)+BL$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BL$218*(1+'S&S'!$E$166)+BL233*(1+'S&S'!$E$208)+BL234*(1+'S&S'!$E$210)+SUM(BL125*(1+'S&S'!$E$168),BL126*(1+'S&S'!$E$170),BL127*(1+'S&S'!$E$172),BL128*(1+'S&S'!$E$174),BL129*(1+'S&S'!$E$176),BL130*(1+'S&S'!$E$178),BL131*(1+'S&S'!$E$180),BL132*(1+'S&S'!$E$182),BL133*(1+'S&S'!$E$184),BL134*(1+'S&S'!$E$186),BL135*(1+'S&S'!$E$188),BL136*(1+'S&S'!$E$190),BL137*(1+'S&S'!$E$192),BL138*(1+'S&S'!$E$194),BL139*(1+'S&S'!$E$196),BL140*(1+'S&S'!$E$198),BL141*(1+'S&S'!$E$200),BL142*(1+'S&S'!$E$202),BL143*(1+'S&S'!$E$204),BL144*(1+'S&S'!$E$206))","v":0},{"$f":"-BM$190*(1+'S&S'!$E$164)+BM$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BM$218*(1+'S&S'!$E$166)+BM233*(1+'S&S'!$E$208)+BM234*(1+'S&S'!$E$210)+SUM(BM125*(1+'S&S'!$E$168),BM126*(1+'S&S'!$E$170),BM127*(1+'S&S'!$E$172),BM128*(1+'S&S'!$E$174),BM129*(1+'S&S'!$E$176),BM130*(1+'S&S'!$E$178),BM131*(1+'S&S'!$E$180),BM132*(1+'S&S'!$E$182),BM133*(1+'S&S'!$E$184),BM134*(1+'S&S'!$E$186),BM135*(1+'S&S'!$E$188),BM136*(1+'S&S'!$E$190),BM137*(1+'S&S'!$E$192),BM138*(1+'S&S'!$E$194),BM139*(1+'S&S'!$E$196),BM140*(1+'S&S'!$E$198),BM141*(1+'S&S'!$E$200),BM142*(1+'S&S'!$E$202),BM143*(1+'S&S'!$E$204),BM144*(1+'S&S'!$E$206))","v":0},{"$f":"-BN$190*(1+'S&S'!$E$164)+BN$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BN$218*(1+'S&S'!$E$166)+BN233*(1+'S&S'!$E$208)+BN234*(1+'S&S'!$E$210)+SUM(BN125*(1+'S&S'!$E$168),BN126*(1+'S&S'!$E$170),BN127*(1+'S&S'!$E$172),BN128*(1+'S&S'!$E$174),BN129*(1+'S&S'!$E$176),BN130*(1+'S&S'!$E$178),BN131*(1+'S&S'!$E$180),BN132*(1+'S&S'!$E$182),BN133*(1+'S&S'!$E$184),BN134*(1+'S&S'!$E$186),BN135*(1+'S&S'!$E$188),BN136*(1+'S&S'!$E$190),BN137*(1+'S&S'!$E$192),BN138*(1+'S&S'!$E$194),BN139*(1+'S&S'!$E$196),BN140*(1+'S&S'!$E$198),BN141*(1+'S&S'!$E$200),BN142*(1+'S&S'!$E$202),BN143*(1+'S&S'!$E$204),BN144*(1+'S&S'!$E$206))","v":0},{"$f":"-BO$190*(1+'S&S'!$E$164)+BO$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BO$218*(1+'S&S'!$E$166)+BO233*(1+'S&S'!$E$208)+BO234*(1+'S&S'!$E$210)+SUM(BO125*(1+'S&S'!$E$168),BO126*(1+'S&S'!$E$170),BO127*(1+'S&S'!$E$172),BO128*(1+'S&S'!$E$174),BO129*(1+'S&S'!$E$176),BO130*(1+'S&S'!$E$178),BO131*(1+'S&S'!$E$180),BO132*(1+'S&S'!$E$182),BO133*(1+'S&S'!$E$184),BO134*(1+'S&S'!$E$186),BO135*(1+'S&S'!$E$188),BO136*(1+'S&S'!$E$190),BO137*(1+'S&S'!$E$192),BO138*(1+'S&S'!$E$194),BO139*(1+'S&S'!$E$196),BO140*(1+'S&S'!$E$198),BO141*(1+'S&S'!$E$200),BO142*(1+'S&S'!$E$202),BO143*(1+'S&S'!$E$204),BO144*(1+'S&S'!$E$206))","v":0},{"$f":"-BP$190*(1+'S&S'!$E$164)+BP$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BP$218*(1+'S&S'!$E$166)+BP233*(1+'S&S'!$E$208)+BP234*(1+'S&S'!$E$210)+SUM(BP125*(1+'S&S'!$E$168),BP126*(1+'S&S'!$E$170),BP127*(1+'S&S'!$E$172),BP128*(1+'S&S'!$E$174),BP129*(1+'S&S'!$E$176),BP130*(1+'S&S'!$E$178),BP131*(1+'S&S'!$E$180),BP132*(1+'S&S'!$E$182),BP133*(1+'S&S'!$E$184),BP134*(1+'S&S'!$E$186),BP135*(1+'S&S'!$E$188),BP136*(1+'S&S'!$E$190),BP137*(1+'S&S'!$E$192),BP138*(1+'S&S'!$E$194),BP139*(1+'S&S'!$E$196),BP140*(1+'S&S'!$E$198),BP141*(1+'S&S'!$E$200),BP142*(1+'S&S'!$E$202),BP143*(1+'S&S'!$E$204),BP144*(1+'S&S'!$E$206))","v":0},{"$f":"-BQ$190*(1+'S&S'!$E$164)+BQ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BQ$218*(1+'S&S'!$E$166)+BQ233*(1+'S&S'!$E$208)+BQ234*(1+'S&S'!$E$210)+SUM(BQ125*(1+'S&S'!$E$168),BQ126*(1+'S&S'!$E$170),BQ127*(1+'S&S'!$E$172),BQ128*(1+'S&S'!$E$174),BQ129*(1+'S&S'!$E$176),BQ130*(1+'S&S'!$E$178),BQ131*(1+'S&S'!$E$180),BQ132*(1+'S&S'!$E$182),BQ133*(1+'S&S'!$E$184),BQ134*(1+'S&S'!$E$186),BQ135*(1+'S&S'!$E$188),BQ136*(1+'S&S'!$E$190),BQ137*(1+'S&S'!$E$192),BQ138*(1+'S&S'!$E$194),BQ139*(1+'S&S'!$E$196),BQ140*(1+'S&S'!$E$198),BQ141*(1+'S&S'!$E$200),BQ142*(1+'S&S'!$E$202),BQ143*(1+'S&S'!$E$204),BQ144*(1+'S&S'!$E$206))","v":0},{"$f":"-BR$190*(1+'S&S'!$E$164)+BR$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BR$218*(1+'S&S'!$E$166)+BR233*(1+'S&S'!$E$208)+BR234*(1+'S&S'!$E$210)+SUM(BR125*(1+'S&S'!$E$168),BR126*(1+'S&S'!$E$170),BR127*(1+'S&S'!$E$172),BR128*(1+'S&S'!$E$174),BR129*(1+'S&S'!$E$176),BR130*(1+'S&S'!$E$178),BR131*(1+'S&S'!$E$180),BR132*(1+'S&S'!$E$182),BR133*(1+'S&S'!$E$184),BR134*(1+'S&S'!$E$186),BR135*(1+'S&S'!$E$188),BR136*(1+'S&S'!$E$190),BR137*(1+'S&S'!$E$192),BR138*(1+'S&S'!$E$194),BR139*(1+'S&S'!$E$196),BR140*(1+'S&S'!$E$198),BR141*(1+'S&S'!$E$200),BR142*(1+'S&S'!$E$202),BR143*(1+'S&S'!$E$204),BR144*(1+'S&S'!$E$206))","v":0},{"$f":"-BS$190*(1+'S&S'!$E$164)+BS$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BS$218*(1+'S&S'!$E$166)+BS233*(1+'S&S'!$E$208)+BS234*(1+'S&S'!$E$210)+SUM(BS125*(1+'S&S'!$E$168),BS126*(1+'S&S'!$E$170),BS127*(1+'S&S'!$E$172),BS128*(1+'S&S'!$E$174),BS129*(1+'S&S'!$E$176),BS130*(1+'S&S'!$E$178),BS131*(1+'S&S'!$E$180),BS132*(1+'S&S'!$E$182),BS133*(1+'S&S'!$E$184),BS134*(1+'S&S'!$E$186),BS135*(1+'S&S'!$E$188),BS136*(1+'S&S'!$E$190),BS137*(1+'S&S'!$E$192),BS138*(1+'S&S'!$E$194),BS139*(1+'S&S'!$E$196),BS140*(1+'S&S'!$E$198),BS141*(1+'S&S'!$E$200),BS142*(1+'S&S'!$E$202),BS143*(1+'S&S'!$E$204),BS144*(1+'S&S'!$E$206))","v":0},{"$f":"-BT$190*(1+'S&S'!$E$164)+BT$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BT$218*(1+'S&S'!$E$166)+BT233*(1+'S&S'!$E$208)+BT234*(1+'S&S'!$E$210)+SUM(BT125*(1+'S&S'!$E$168),BT126*(1+'S&S'!$E$170),BT127*(1+'S&S'!$E$172),BT128*(1+'S&S'!$E$174),BT129*(1+'S&S'!$E$176),BT130*(1+'S&S'!$E$178),BT131*(1+'S&S'!$E$180),BT132*(1+'S&S'!$E$182),BT133*(1+'S&S'!$E$184),BT134*(1+'S&S'!$E$186),BT135*(1+'S&S'!$E$188),BT136*(1+'S&S'!$E$190),BT137*(1+'S&S'!$E$192),BT138*(1+'S&S'!$E$194),BT139*(1+'S&S'!$E$196),BT140*(1+'S&S'!$E$198),BT141*(1+'S&S'!$E$200),BT142*(1+'S&S'!$E$202),BT143*(1+'S&S'!$E$204),BT144*(1+'S&S'!$E$206))","v":0},{"$f":"-BU$190*(1+'S&S'!$E$164)+BU$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BU$218*(1+'S&S'!$E$166)+BU233*(1+'S&S'!$E$208)+BU234*(1+'S&S'!$E$210)+SUM(BU125*(1+'S&S'!$E$168),BU126*(1+'S&S'!$E$170),BU127*(1+'S&S'!$E$172),BU128*(1+'S&S'!$E$174),BU129*(1+'S&S'!$E$176),BU130*(1+'S&S'!$E$178),BU131*(1+'S&S'!$E$180),BU132*(1+'S&S'!$E$182),BU133*(1+'S&S'!$E$184),BU134*(1+'S&S'!$E$186),BU135*(1+'S&S'!$E$188),BU136*(1+'S&S'!$E$190),BU137*(1+'S&S'!$E$192),BU138*(1+'S&S'!$E$194),BU139*(1+'S&S'!$E$196),BU140*(1+'S&S'!$E$198),BU141*(1+'S&S'!$E$200),BU142*(1+'S&S'!$E$202),BU143*(1+'S&S'!$E$204),BU144*(1+'S&S'!$E$206))","v":0},{"$f":"-BV$190*(1+'S&S'!$E$164)+BV$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BV$218*(1+'S&S'!$E$166)+BV233*(1+'S&S'!$E$208)+BV234*(1+'S&S'!$E$210)+SUM(BV125*(1+'S&S'!$E$168),BV126*(1+'S&S'!$E$170),BV127*(1+'S&S'!$E$172),BV128*(1+'S&S'!$E$174),BV129*(1+'S&S'!$E$176),BV130*(1+'S&S'!$E$178),BV131*(1+'S&S'!$E$180),BV132*(1+'S&S'!$E$182),BV133*(1+'S&S'!$E$184),BV134*(1+'S&S'!$E$186),BV135*(1+'S&S'!$E$188),BV136*(1+'S&S'!$E$190),BV137*(1+'S&S'!$E$192),BV138*(1+'S&S'!$E$194),BV139*(1+'S&S'!$E$196),BV140*(1+'S&S'!$E$198),BV141*(1+'S&S'!$E$200),BV142*(1+'S&S'!$E$202),BV143*(1+'S&S'!$E$204),BV144*(1+'S&S'!$E$206))","v":0},{"$f":"-BW$190*(1+'S&S'!$E$164)+BW$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BW$218*(1+'S&S'!$E$166)+BW233*(1+'S&S'!$E$208)+BW234*(1+'S&S'!$E$210)+SUM(BW125*(1+'S&S'!$E$168),BW126*(1+'S&S'!$E$170),BW127*(1+'S&S'!$E$172),BW128*(1+'S&S'!$E$174),BW129*(1+'S&S'!$E$176),BW130*(1+'S&S'!$E$178),BW131*(1+'S&S'!$E$180),BW132*(1+'S&S'!$E$182),BW133*(1+'S&S'!$E$184),BW134*(1+'S&S'!$E$186),BW135*(1+'S&S'!$E$188),BW136*(1+'S&S'!$E$190),BW137*(1+'S&S'!$E$192),BW138*(1+'S&S'!$E$194),BW139*(1+'S&S'!$E$196),BW140*(1+'S&S'!$E$198),BW141*(1+'S&S'!$E$200),BW142*(1+'S&S'!$E$202),BW143*(1+'S&S'!$E$204),BW144*(1+'S&S'!$E$206))","v":0},{"$f":"-BX$190*(1+'S&S'!$E$164)+BX$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BX$218*(1+'S&S'!$E$166)+BX233*(1+'S&S'!$E$208)+BX234*(1+'S&S'!$E$210)+SUM(BX125*(1+'S&S'!$E$168),BX126*(1+'S&S'!$E$170),BX127*(1+'S&S'!$E$172),BX128*(1+'S&S'!$E$174),BX129*(1+'S&S'!$E$176),BX130*(1+'S&S'!$E$178),BX131*(1+'S&S'!$E$180),BX132*(1+'S&S'!$E$182),BX133*(1+'S&S'!$E$184),BX134*(1+'S&S'!$E$186),BX135*(1+'S&S'!$E$188),BX136*(1+'S&S'!$E$190),BX137*(1+'S&S'!$E$192),BX138*(1+'S&S'!$E$194),BX139*(1+'S&S'!$E$196),BX140*(1+'S&S'!$E$198),BX141*(1+'S&S'!$E$200),BX142*(1+'S&S'!$E$202),BX143*(1+'S&S'!$E$204),BX144*(1+'S&S'!$E$206))","v":0},{"$f":"-BY$190*(1+'S&S'!$E$164)+BY$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BY$218*(1+'S&S'!$E$166)+BY233*(1+'S&S'!$E$208)+BY234*(1+'S&S'!$E$210)+SUM(BY125*(1+'S&S'!$E$168),BY126*(1+'S&S'!$E$170),BY127*(1+'S&S'!$E$172),BY128*(1+'S&S'!$E$174),BY129*(1+'S&S'!$E$176),BY130*(1+'S&S'!$E$178),BY131*(1+'S&S'!$E$180),BY132*(1+'S&S'!$E$182),BY133*(1+'S&S'!$E$184),BY134*(1+'S&S'!$E$186),BY135*(1+'S&S'!$E$188),BY136*(1+'S&S'!$E$190),BY137*(1+'S&S'!$E$192),BY138*(1+'S&S'!$E$194),BY139*(1+'S&S'!$E$196),BY140*(1+'S&S'!$E$198),BY141*(1+'S&S'!$E$200),BY142*(1+'S&S'!$E$202),BY143*(1+'S&S'!$E$204),BY144*(1+'S&S'!$E$206))","v":0},{"$f":"-BZ$190*(1+'S&S'!$E$164)+BZ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BZ$218*(1+'S&S'!$E$166)+BZ233*(1+'S&S'!$E$208)+BZ234*(1+'S&S'!$E$210)+SUM(BZ125*(1+'S&S'!$E$168),BZ126*(1+'S&S'!$E$170),BZ127*(1+'S&S'!$E$172),BZ128*(1+'S&S'!$E$174),BZ129*(1+'S&S'!$E$176),BZ130*(1+'S&S'!$E$178),BZ131*(1+'S&S'!$E$180),BZ132*(1+'S&S'!$E$182),BZ133*(1+'S&S'!$E$184),BZ134*(1+'S&S'!$E$186),BZ135*(1+'S&S'!$E$188),BZ136*(1+'S&S'!$E$190),BZ137*(1+'S&S'!$E$192),BZ138*(1+'S&S'!$E$194),BZ139*(1+'S&S'!$E$196),BZ140*(1+'S&S'!$E$198),BZ141*(1+'S&S'!$E$200),BZ142*(1+'S&S'!$E$202),BZ143*(1+'S&S'!$E$204),BZ144*(1+'S&S'!$E$206))","v":0},{"$f":"-CA$190*(1+'S&S'!$E$164)+CA$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CA$218*(1+'S&S'!$E$166)+CA233*(1+'S&S'!$E$208)+CA234*(1+'S&S'!$E$210)+SUM(CA125*(1+'S&S'!$E$168),CA126*(1+'S&S'!$E$170),CA127*(1+'S&S'!$E$172),CA128*(1+'S&S'!$E$174),CA129*(1+'S&S'!$E$176),CA130*(1+'S&S'!$E$178),CA131*(1+'S&S'!$E$180),CA132*(1+'S&S'!$E$182),CA133*(1+'S&S'!$E$184),CA134*(1+'S&S'!$E$186),CA135*(1+'S&S'!$E$188),CA136*(1+'S&S'!$E$190),CA137*(1+'S&S'!$E$192),CA138*(1+'S&S'!$E$194),CA139*(1+'S&S'!$E$196),CA140*(1+'S&S'!$E$198),CA141*(1+'S&S'!$E$200),CA142*(1+'S&S'!$E$202),CA143*(1+'S&S'!$E$204),CA144*(1+'S&S'!$E$206))","v":0},{"$f":"-CB$190*(1+'S&S'!$E$164)+CB$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CB$218*(1+'S&S'!$E$166)+CB233*(1+'S&S'!$E$208)+CB234*(1+'S&S'!$E$210)+SUM(CB125*(1+'S&S'!$E$168),CB126*(1+'S&S'!$E$170),CB127*(1+'S&S'!$E$172),CB128*(1+'S&S'!$E$174),CB129*(1+'S&S'!$E$176),CB130*(1+'S&S'!$E$178),CB131*(1+'S&S'!$E$180),CB132*(1+'S&S'!$E$182),CB133*(1+'S&S'!$E$184),CB134*(1+'S&S'!$E$186),CB135*(1+'S&S'!$E$188),CB136*(1+'S&S'!$E$190),CB137*(1+'S&S'!$E$192),CB138*(1+'S&S'!$E$194),CB139*(1+'S&S'!$E$196),CB140*(1+'S&S'!$E$198),CB141*(1+'S&S'!$E$200),CB142*(1+'S&S'!$E$202),CB143*(1+'S&S'!$E$204),CB144*(1+'S&S'!$E$206))","v":0},{"$f":"-CC$190*(1+'S&S'!$E$164)+CC$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CC$218*(1+'S&S'!$E$166)+CC233*(1+'S&S'!$E$208)+CC234*(1+'S&S'!$E$210)+SUM(CC125*(1+'S&S'!$E$168),CC126*(1+'S&S'!$E$170),CC127*(1+'S&S'!$E$172),CC128*(1+'S&S'!$E$174),CC129*(1+'S&S'!$E$176),CC130*(1+'S&S'!$E$178),CC131*(1+'S&S'!$E$180),CC132*(1+'S&S'!$E$182),CC133*(1+'S&S'!$E$184),CC134*(1+'S&S'!$E$186),CC135*(1+'S&S'!$E$188),CC136*(1+'S&S'!$E$190),CC137*(1+'S&S'!$E$192),CC138*(1+'S&S'!$E$194),CC139*(1+'S&S'!$E$196),CC140*(1+'S&S'!$E$198),CC141*(1+'S&S'!$E$200),CC142*(1+'S&S'!$E$202),CC143*(1+'S&S'!$E$204),CC144*(1+'S&S'!$E$206))","v":0},{"$f":"-CD$190*(1+'S&S'!$E$164)+CD$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CD$218*(1+'S&S'!$E$166)+CD233*(1+'S&S'!$E$208)+CD234*(1+'S&S'!$E$210)+SUM(CD125*(1+'S&S'!$E$168),CD126*(1+'S&S'!$E$170),CD127*(1+'S&S'!$E$172),CD128*(1+'S&S'!$E$174),CD129*(1+'S&S'!$E$176),CD130*(1+'S&S'!$E$178),CD131*(1+'S&S'!$E$180),CD132*(1+'S&S'!$E$182),CD133*(1+'S&S'!$E$184),CD134*(1+'S&S'!$E$186),CD135*(1+'S&S'!$E$188),CD136*(1+'S&S'!$E$190),CD137*(1+'S&S'!$E$192),CD138*(1+'S&S'!$E$194),CD139*(1+'S&S'!$E$196),CD140*(1+'S&S'!$E$198),CD141*(1+'S&S'!$E$200),CD142*(1+'S&S'!$E$202),CD143*(1+'S&S'!$E$204),CD144*(1+'S&S'!$E$206))","v":0},{"$f":"-CE$190*(1+'S&S'!$E$164)+CE$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CE$218*(1+'S&S'!$E$166)+CE233*(1+'S&S'!$E$208)+CE234*(1+'S&S'!$E$210)+SUM(CE125*(1+'S&S'!$E$168),CE126*(1+'S&S'!$E$170),CE127*(1+'S&S'!$E$172),CE128*(1+'S&S'!$E$174),CE129*(1+'S&S'!$E$176),CE130*(1+'S&S'!$E$178),CE131*(1+'S&S'!$E$180),CE132*(1+'S&S'!$E$182),CE133*(1+'S&S'!$E$184),CE134*(1+'S&S'!$E$186),CE135*(1+'S&S'!$E$188),CE136*(1+'S&S'!$E$190),CE137*(1+'S&S'!$E$192),CE138*(1+'S&S'!$E$194),CE139*(1+'S&S'!$E$196),CE140*(1+'S&S'!$E$198),CE141*(1+'S&S'!$E$200),CE142*(1+'S&S'!$E$202),CE143*(1+'S&S'!$E$204),CE144*(1+'S&S'!$E$206))","v":0},{"$f":"-CF$190*(1+'S&S'!$E$164)+CF$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CF$218*(1+'S&S'!$E$166)+CF233*(1+'S&S'!$E$208)+CF234*(1+'S&S'!$E$210)+SUM(CF125*(1+'S&S'!$E$168),CF126*(1+'S&S'!$E$170),CF127*(1+'S&S'!$E$172),CF128*(1+'S&S'!$E$174),CF129*(1+'S&S'!$E$176),CF130*(1+'S&S'!$E$178),CF131*(1+'S&S'!$E$180),CF132*(1+'S&S'!$E$182),CF133*(1+'S&S'!$E$184),CF134*(1+'S&S'!$E$186),CF135*(1+'S&S'!$E$188),CF136*(1+'S&S'!$E$190),CF137*(1+'S&S'!$E$192),CF138*(1+'S&S'!$E$194),CF139*(1+'S&S'!$E$196),CF140*(1+'S&S'!$E$198),CF141*(1+'S&S'!$E$200),CF142*(1+'S&S'!$E$202),CF143*(1+'S&S'!$E$204),CF144*(1+'S&S'!$E$206))","v":0},{"$f":"-CG$190*(1+'S&S'!$E$164)+CG$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CG$218*(1+'S&S'!$E$166)+CG233*(1+'S&S'!$E$208)+CG234*(1+'S&S'!$E$210)+SUM(CG125*(1+'S&S'!$E$168),CG126*(1+'S&S'!$E$170),CG127*(1+'S&S'!$E$172),CG128*(1+'S&S'!$E$174),CG129*(1+'S&S'!$E$176),CG130*(1+'S&S'!$E$178),CG131*(1+'S&S'!$E$180),CG132*(1+'S&S'!$E$182),CG133*(1+'S&S'!$E$184),CG134*(1+'S&S'!$E$186),CG135*(1+'S&S'!$E$188),CG136*(1+'S&S'!$E$190),CG137*(1+'S&S'!$E$192),CG138*(1+'S&S'!$E$194),CG139*(1+'S&S'!$E$196),CG140*(1+'S&S'!$E$198),CG141*(1+'S&S'!$E$200),CG142*(1+'S&S'!$E$202),CG143*(1+'S&S'!$E$204),CG144*(1+'S&S'!$E$206))","v":0},{"$f":"-CH$190*(1+'S&S'!$E$164)+CH$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CH$218*(1+'S&S'!$E$166)+CH233*(1+'S&S'!$E$208)+CH234*(1+'S&S'!$E$210)+SUM(CH125*(1+'S&S'!$E$168),CH126*(1+'S&S'!$E$170),CH127*(1+'S&S'!$E$172),CH128*(1+'S&S'!$E$174),CH129*(1+'S&S'!$E$176),CH130*(1+'S&S'!$E$178),CH131*(1+'S&S'!$E$180),CH132*(1+'S&S'!$E$182),CH133*(1+'S&S'!$E$184),CH134*(1+'S&S'!$E$186),CH135*(1+'S&S'!$E$188),CH136*(1+'S&S'!$E$190),CH137*(1+'S&S'!$E$192),CH138*(1+'S&S'!$E$194),CH139*(1+'S&S'!$E$196),CH140*(1+'S&S'!$E$198),CH141*(1+'S&S'!$E$200),CH142*(1+'S&S'!$E$202),CH143*(1+'S&S'!$E$204),CH144*(1+'S&S'!$E$206))","v":0},{"$f":"-CI$190*(1+'S&S'!$E$164)+CI$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CI$218*(1+'S&S'!$E$166)+CI233*(1+'S&S'!$E$208)+CI234*(1+'S&S'!$E$210)+SUM(CI125*(1+'S&S'!$E$168),CI126*(1+'S&S'!$E$170),CI127*(1+'S&S'!$E$172),CI128*(1+'S&S'!$E$174),CI129*(1+'S&S'!$E$176),CI130*(1+'S&S'!$E$178),CI131*(1+'S&S'!$E$180),CI132*(1+'S&S'!$E$182),CI133*(1+'S&S'!$E$184),CI134*(1+'S&S'!$E$186),CI135*(1+'S&S'!$E$188),CI136*(1+'S&S'!$E$190),CI137*(1+'S&S'!$E$192),CI138*(1+'S&S'!$E$194),CI139*(1+'S&S'!$E$196),CI140*(1+'S&S'!$E$198),CI141*(1+'S&S'!$E$200),CI142*(1+'S&S'!$E$202),CI143*(1+'S&S'!$E$204),CI144*(1+'S&S'!$E$206))","v":0},{"$f":"-CJ$190*(1+'S&S'!$E$164)+CJ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CJ$218*(1+'S&S'!$E$166)+CJ233*(1+'S&S'!$E$208)+CJ234*(1+'S&S'!$E$210)+SUM(CJ125*(1+'S&S'!$E$168),CJ126*(1+'S&S'!$E$170),CJ127*(1+'S&S'!$E$172),CJ128*(1+'S&S'!$E$174),CJ129*(1+'S&S'!$E$176),CJ130*(1+'S&S'!$E$178),CJ131*(1+'S&S'!$E$180),CJ132*(1+'S&S'!$E$182),CJ133*(1+'S&S'!$E$184),CJ134*(1+'S&S'!$E$186),CJ135*(1+'S&S'!$E$188),CJ136*(1+'S&S'!$E$190),CJ137*(1+'S&S'!$E$192),CJ138*(1+'S&S'!$E$194),CJ139*(1+'S&S'!$E$196),CJ140*(1+'S&S'!$E$198),CJ141*(1+'S&S'!$E$200),CJ142*(1+'S&S'!$E$202),CJ143*(1+'S&S'!$E$204),CJ144*(1+'S&S'!$E$206))","v":0},{"$f":"-CK$190*(1+'S&S'!$E$164)+CK$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CK$218*(1+'S&S'!$E$166)+CK233*(1+'S&S'!$E$208)+CK234*(1+'S&S'!$E$210)+SUM(CK125*(1+'S&S'!$E$168),CK126*(1+'S&S'!$E$170),CK127*(1+'S&S'!$E$172),CK128*(1+'S&S'!$E$174),CK129*(1+'S&S'!$E$176),CK130*(1+'S&S'!$E$178),CK131*(1+'S&S'!$E$180),CK132*(1+'S&S'!$E$182),CK133*(1+'S&S'!$E$184),CK134*(1+'S&S'!$E$186),CK135*(1+'S&S'!$E$188),CK136*(1+'S&S'!$E$190),CK137*(1+'S&S'!$E$192),CK138*(1+'S&S'!$E$194),CK139*(1+'S&S'!$E$196),CK140*(1+'S&S'!$E$198),CK141*(1+'S&S'!$E$200),CK142*(1+'S&S'!$E$202),CK143*(1+'S&S'!$E$204),CK144*(1+'S&S'!$E$206))","v":0},{"$f":"-CL$190*(1+'S&S'!$E$164)+CL$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CL$218*(1+'S&S'!$E$166)+CL233*(1+'S&S'!$E$208)+CL234*(1+'S&S'!$E$210)+SUM(CL125*(1+'S&S'!$E$168),CL126*(1+'S&S'!$E$170),CL127*(1+'S&S'!$E$172),CL128*(1+'S&S'!$E$174),CL129*(1+'S&S'!$E$176),CL130*(1+'S&S'!$E$178),CL131*(1+'S&S'!$E$180),CL132*(1+'S&S'!$E$182),CL133*(1+'S&S'!$E$184),CL134*(1+'S&S'!$E$186),CL135*(1+'S&S'!$E$188),CL136*(1+'S&S'!$E$190),CL137*(1+'S&S'!$E$192),CL138*(1+'S&S'!$E$194),CL139*(1+'S&S'!$E$196),CL140*(1+'S&S'!$E$198),CL141*(1+'S&S'!$E$200),CL142*(1+'S&S'!$E$202),CL143*(1+'S&S'!$E$204),CL144*(1+'S&S'!$E$206))","v":0},{"$f":"-CM$190*(1+'S&S'!$E$164)+CM$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CM$218*(1+'S&S'!$E$166)+CM233*(1+'S&S'!$E$208)+CM234*(1+'S&S'!$E$210)+SUM(CM125*(1+'S&S'!$E$168),CM126*(1+'S&S'!$E$170),CM127*(1+'S&S'!$E$172),CM128*(1+'S&S'!$E$174),CM129*(1+'S&S'!$E$176),CM130*(1+'S&S'!$E$178),CM131*(1+'S&S'!$E$180),CM132*(1+'S&S'!$E$182),CM133*(1+'S&S'!$E$184),CM134*(1+'S&S'!$E$186),CM135*(1+'S&S'!$E$188),CM136*(1+'S&S'!$E$190),CM137*(1+'S&S'!$E$192),CM138*(1+'S&S'!$E$194),CM139*(1+'S&S'!$E$196),CM140*(1+'S&S'!$E$198),CM141*(1+'S&S'!$E$200),CM142*(1+'S&S'!$E$202),CM143*(1+'S&S'!$E$204),CM144*(1+'S&S'!$E$206))","v":0},{"$f":"-CN$190*(1+'S&S'!$E$164)+CN$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CN$218*(1+'S&S'!$E$166)+CN233*(1+'S&S'!$E$208)+CN234*(1+'S&S'!$E$210)+SUM(CN125*(1+'S&S'!$E$168),CN126*(1+'S&S'!$E$170),CN127*(1+'S&S'!$E$172),CN128*(1+'S&S'!$E$174),CN129*(1+'S&S'!$E$176),CN130*(1+'S&S'!$E$178),CN131*(1+'S&S'!$E$180),CN132*(1+'S&S'!$E$182),CN133*(1+'S&S'!$E$184),CN134*(1+'S&S'!$E$186),CN135*(1+'S&S'!$E$188),CN136*(1+'S&S'!$E$190),CN137*(1+'S&S'!$E$192),CN138*(1+'S&S'!$E$194),CN139*(1+'S&S'!$E$196),CN140*(1+'S&S'!$E$198),CN141*(1+'S&S'!$E$200),CN142*(1+'S&S'!$E$202),CN143*(1+'S&S'!$E$204),CN144*(1+'S&S'!$E$206))","v":0},{"$f":"-CO$190*(1+'S&S'!$E$164)+CO$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CO$218*(1+'S&S'!$E$166)+CO233*(1+'S&S'!$E$208)+CO234*(1+'S&S'!$E$210)+SUM(CO125*(1+'S&S'!$E$168),CO126*(1+'S&S'!$E$170),CO127*(1+'S&S'!$E$172),CO128*(1+'S&S'!$E$174),CO129*(1+'S&S'!$E$176),CO130*(1+'S&S'!$E$178),CO131*(1+'S&S'!$E$180),CO132*(1+'S&S'!$E$182),CO133*(1+'S&S'!$E$184),CO134*(1+'S&S'!$E$186),CO135*(1+'S&S'!$E$188),CO136*(1+'S&S'!$E$190),CO137*(1+'S&S'!$E$192),CO138*(1+'S&S'!$E$194),CO139*(1+'S&S'!$E$196),CO140*(1+'S&S'!$E$198),CO141*(1+'S&S'!$E$200),CO142*(1+'S&S'!$E$202),CO143*(1+'S&S'!$E$204),CO144*(1+'S&S'!$E$206))","v":0},{"$f":"-CP$190*(1+'S&S'!$E$164)+CP$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CP$218*(1+'S&S'!$E$166)+CP233*(1+'S&S'!$E$208)+CP234*(1+'S&S'!$E$210)+SUM(CP125*(1+'S&S'!$E$168),CP126*(1+'S&S'!$E$170),CP127*(1+'S&S'!$E$172),CP128*(1+'S&S'!$E$174),CP129*(1+'S&S'!$E$176),CP130*(1+'S&S'!$E$178),CP131*(1+'S&S'!$E$180),CP132*(1+'S&S'!$E$182),CP133*(1+'S&S'!$E$184),CP134*(1+'S&S'!$E$186),CP135*(1+'S&S'!$E$188),CP136*(1+'S&S'!$E$190),CP137*(1+'S&S'!$E$192),CP138*(1+'S&S'!$E$194),CP139*(1+'S&S'!$E$196),CP140*(1+'S&S'!$E$198),CP141*(1+'S&S'!$E$200),CP142*(1+'S&S'!$E$202),CP143*(1+'S&S'!$E$204),CP144*(1+'S&S'!$E$206))","v":0},{"$f":"-CQ$190*(1+'S&S'!$E$164)+CQ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CQ$218*(1+'S&S'!$E$166)+CQ233*(1+'S&S'!$E$208)+CQ234*(1+'S&S'!$E$210)+SUM(CQ125*(1+'S&S'!$E$168),CQ126*(1+'S&S'!$E$170),CQ127*(1+'S&S'!$E$172),CQ128*(1+'S&S'!$E$174),CQ129*(1+'S&S'!$E$176),CQ130*(1+'S&S'!$E$178),CQ131*(1+'S&S'!$E$180),CQ132*(1+'S&S'!$E$182),CQ133*(1+'S&S'!$E$184),CQ134*(1+'S&S'!$E$186),CQ135*(1+'S&S'!$E$188),CQ136*(1+'S&S'!$E$190),CQ137*(1+'S&S'!$E$192),CQ138*(1+'S&S'!$E$194),CQ139*(1+'S&S'!$E$196),CQ140*(1+'S&S'!$E$198),CQ141*(1+'S&S'!$E$200),CQ142*(1+'S&S'!$E$202),CQ143*(1+'S&S'!$E$204),CQ144*(1+'S&S'!$E$206))","v":0},{"$f":"-CR$190*(1+'S&S'!$E$164)+CR$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CR$218*(1+'S&S'!$E$166)+CR233*(1+'S&S'!$E$208)+CR234*(1+'S&S'!$E$210)+SUM(CR125*(1+'S&S'!$E$168),CR126*(1+'S&S'!$E$170),CR127*(1+'S&S'!$E$172),CR128*(1+'S&S'!$E$174),CR129*(1+'S&S'!$E$176),CR130*(1+'S&S'!$E$178),CR131*(1+'S&S'!$E$180),CR132*(1+'S&S'!$E$182),CR133*(1+'S&S'!$E$184),CR134*(1+'S&S'!$E$186),CR135*(1+'S&S'!$E$188),CR136*(1+'S&S'!$E$190),CR137*(1+'S&S'!$E$192),CR138*(1+'S&S'!$E$194),CR139*(1+'S&S'!$E$196),CR140*(1+'S&S'!$E$198),CR141*(1+'S&S'!$E$200),CR142*(1+'S&S'!$E$202),CR143*(1+'S&S'!$E$204),CR144*(1+'S&S'!$E$206))","v":0},{"$f":"-CS$190*(1+'S&S'!$E$164)+CS$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CS$218*(1+'S&S'!$E$166)+CS233*(1+'S&S'!$E$208)+CS234*(1+'S&S'!$E$210)+SUM(CS125*(1+'S&S'!$E$168),CS126*(1+'S&S'!$E$170),CS127*(1+'S&S'!$E$172),CS128*(1+'S&S'!$E$174),CS129*(1+'S&S'!$E$176),CS130*(1+'S&S'!$E$178),CS131*(1+'S&S'!$E$180),CS132*(1+'S&S'!$E$182),CS133*(1+'S&S'!$E$184),CS134*(1+'S&S'!$E$186),CS135*(1+'S&S'!$E$188),CS136*(1+'S&S'!$E$190),CS137*(1+'S&S'!$E$192),CS138*(1+'S&S'!$E$194),CS139*(1+'S&S'!$E$196),CS140*(1+'S&S'!$E$198),CS141*(1+'S&S'!$E$200),CS142*(1+'S&S'!$E$202),CS143*(1+'S&S'!$E$204),CS144*(1+'S&S'!$E$206))","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G362+NPV(G.Asm!$F$40,H362:INDEX(H362:CS362,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G362:CS362)","v":0},{"$f":"-G$190*(1+'S&S'!$G$164)+G$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-G$218*(1+'S&S'!$G$166)+G233*(1+'S&S'!$G$208)+G234*(1+'S&S'!$G$210)+SUM(G125*(1+'S&S'!$G$168),G126*(1+'S&S'!$G$170),G127*(1+'S&S'!$G$172),G128*(1+'S&S'!$G$174),G129*(1+'S&S'!$G$176),G130*(1+'S&S'!$G$178),G131*(1+'S&S'!$G$180),G132*(1+'S&S'!$G$182),G133*(1+'S&S'!$G$184),G134*(1+'S&S'!$G$186),G135*(1+'S&S'!$G$188),G136*(1+'S&S'!$G$190),G137*(1+'S&S'!$G$192),G138*(1+'S&S'!$G$194),G139*(1+'S&S'!$G$196),G140*(1+'S&S'!$G$198),G141*(1+'S&S'!$G$200),G142*(1+'S&S'!$G$202),G143*(1+'S&S'!$G$204),G144*(1+'S&S'!$G$206))","v":0},{"$f":"-H$190*(1+'S&S'!$G$164)+H$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-H$218*(1+'S&S'!$G$166)+H233*(1+'S&S'!$G$208)+H234*(1+'S&S'!$G$210)+SUM(H125*(1+'S&S'!$G$168),H126*(1+'S&S'!$G$170),H127*(1+'S&S'!$G$172),H128*(1+'S&S'!$G$174),H129*(1+'S&S'!$G$176),H130*(1+'S&S'!$G$178),H131*(1+'S&S'!$G$180),H132*(1+'S&S'!$G$182),H133*(1+'S&S'!$G$184),H134*(1+'S&S'!$G$186),H135*(1+'S&S'!$G$188),H136*(1+'S&S'!$G$190),H137*(1+'S&S'!$G$192),H138*(1+'S&S'!$G$194),H139*(1+'S&S'!$G$196),H140*(1+'S&S'!$G$198),H141*(1+'S&S'!$G$200),H142*(1+'S&S'!$G$202),H143*(1+'S&S'!$G$204),H144*(1+'S&S'!$G$206))","v":0},{"$f":"-I$190*(1+'S&S'!$G$164)+I$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-I$218*(1+'S&S'!$G$166)+I233*(1+'S&S'!$G$208)+I234*(1+'S&S'!$G$210)+SUM(I125*(1+'S&S'!$G$168),I126*(1+'S&S'!$G$170),I127*(1+'S&S'!$G$172),I128*(1+'S&S'!$G$174),I129*(1+'S&S'!$G$176),I130*(1+'S&S'!$G$178),I131*(1+'S&S'!$G$180),I132*(1+'S&S'!$G$182),I133*(1+'S&S'!$G$184),I134*(1+'S&S'!$G$186),I135*(1+'S&S'!$G$188),I136*(1+'S&S'!$G$190),I137*(1+'S&S'!$G$192),I138*(1+'S&S'!$G$194),I139*(1+'S&S'!$G$196),I140*(1+'S&S'!$G$198),I141*(1+'S&S'!$G$200),I142*(1+'S&S'!$G$202),I143*(1+'S&S'!$G$204),I144*(1+'S&S'!$G$206))","v":0},{"$f":"-J$190*(1+'S&S'!$G$164)+J$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-J$218*(1+'S&S'!$G$166)+J233*(1+'S&S'!$G$208)+J234*(1+'S&S'!$G$210)+SUM(J125*(1+'S&S'!$G$168),J126*(1+'S&S'!$G$170),J127*(1+'S&S'!$G$172),J128*(1+'S&S'!$G$174),J129*(1+'S&S'!$G$176),J130*(1+'S&S'!$G$178),J131*(1+'S&S'!$G$180),J132*(1+'S&S'!$G$182),J133*(1+'S&S'!$G$184),J134*(1+'S&S'!$G$186),J135*(1+'S&S'!$G$188),J136*(1+'S&S'!$G$190),J137*(1+'S&S'!$G$192),J138*(1+'S&S'!$G$194),J139*(1+'S&S'!$G$196),J140*(1+'S&S'!$G$198),J141*(1+'S&S'!$G$200),J142*(1+'S&S'!$G$202),J143*(1+'S&S'!$G$204),J144*(1+'S&S'!$G$206))","v":0},{"$f":"-K$190*(1+'S&S'!$G$164)+K$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-K$218*(1+'S&S'!$G$166)+K233*(1+'S&S'!$G$208)+K234*(1+'S&S'!$G$210)+SUM(K125*(1+'S&S'!$G$168),K126*(1+'S&S'!$G$170),K127*(1+'S&S'!$G$172),K128*(1+'S&S'!$G$174),K129*(1+'S&S'!$G$176),K130*(1+'S&S'!$G$178),K131*(1+'S&S'!$G$180),K132*(1+'S&S'!$G$182),K133*(1+'S&S'!$G$184),K134*(1+'S&S'!$G$186),K135*(1+'S&S'!$G$188),K136*(1+'S&S'!$G$190),K137*(1+'S&S'!$G$192),K138*(1+'S&S'!$G$194),K139*(1+'S&S'!$G$196),K140*(1+'S&S'!$G$198),K141*(1+'S&S'!$G$200),K142*(1+'S&S'!$G$202),K143*(1+'S&S'!$G$204),K144*(1+'S&S'!$G$206))","v":0},{"$f":"-L$190*(1+'S&S'!$G$164)+L$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-L$218*(1+'S&S'!$G$166)+L233*(1+'S&S'!$G$208)+L234*(1+'S&S'!$G$210)+SUM(L125*(1+'S&S'!$G$168),L126*(1+'S&S'!$G$170),L127*(1+'S&S'!$G$172),L128*(1+'S&S'!$G$174),L129*(1+'S&S'!$G$176),L130*(1+'S&S'!$G$178),L131*(1+'S&S'!$G$180),L132*(1+'S&S'!$G$182),L133*(1+'S&S'!$G$184),L134*(1+'S&S'!$G$186),L135*(1+'S&S'!$G$188),L136*(1+'S&S'!$G$190),L137*(1+'S&S'!$G$192),L138*(1+'S&S'!$G$194),L139*(1+'S&S'!$G$196),L140*(1+'S&S'!$G$198),L141*(1+'S&S'!$G$200),L142*(1+'S&S'!$G$202),L143*(1+'S&S'!$G$204),L144*(1+'S&S'!$G$206))","v":0},{"$f":"-M$190*(1+'S&S'!$G$164)+M$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-M$218*(1+'S&S'!$G$166)+M233*(1+'S&S'!$G$208)+M234*(1+'S&S'!$G$210)+SUM(M125*(1+'S&S'!$G$168),M126*(1+'S&S'!$G$170),M127*(1+'S&S'!$G$172),M128*(1+'S&S'!$G$174),M129*(1+'S&S'!$G$176),M130*(1+'S&S'!$G$178),M131*(1+'S&S'!$G$180),M132*(1+'S&S'!$G$182),M133*(1+'S&S'!$G$184),M134*(1+'S&S'!$G$186),M135*(1+'S&S'!$G$188),M136*(1+'S&S'!$G$190),M137*(1+'S&S'!$G$192),M138*(1+'S&S'!$G$194),M139*(1+'S&S'!$G$196),M140*(1+'S&S'!$G$198),M141*(1+'S&S'!$G$200),M142*(1+'S&S'!$G$202),M143*(1+'S&S'!$G$204),M144*(1+'S&S'!$G$206))","v":0},{"$f":"-N$190*(1+'S&S'!$G$164)+N$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-N$218*(1+'S&S'!$G$166)+N233*(1+'S&S'!$G$208)+N234*(1+'S&S'!$G$210)+SUM(N125*(1+'S&S'!$G$168),N126*(1+'S&S'!$G$170),N127*(1+'S&S'!$G$172),N128*(1+'S&S'!$G$174),N129*(1+'S&S'!$G$176),N130*(1+'S&S'!$G$178),N131*(1+'S&S'!$G$180),N132*(1+'S&S'!$G$182),N133*(1+'S&S'!$G$184),N134*(1+'S&S'!$G$186),N135*(1+'S&S'!$G$188),N136*(1+'S&S'!$G$190),N137*(1+'S&S'!$G$192),N138*(1+'S&S'!$G$194),N139*(1+'S&S'!$G$196),N140*(1+'S&S'!$G$198),N141*(1+'S&S'!$G$200),N142*(1+'S&S'!$G$202),N143*(1+'S&S'!$G$204),N144*(1+'S&S'!$G$206))","v":0},{"$f":"-O$190*(1+'S&S'!$G$164)+O$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-O$218*(1+'S&S'!$G$166)+O233*(1+'S&S'!$G$208)+O234*(1+'S&S'!$G$210)+SUM(O125*(1+'S&S'!$G$168),O126*(1+'S&S'!$G$170),O127*(1+'S&S'!$G$172),O128*(1+'S&S'!$G$174),O129*(1+'S&S'!$G$176),O130*(1+'S&S'!$G$178),O131*(1+'S&S'!$G$180),O132*(1+'S&S'!$G$182),O133*(1+'S&S'!$G$184),O134*(1+'S&S'!$G$186),O135*(1+'S&S'!$G$188),O136*(1+'S&S'!$G$190),O137*(1+'S&S'!$G$192),O138*(1+'S&S'!$G$194),O139*(1+'S&S'!$G$196),O140*(1+'S&S'!$G$198),O141*(1+'S&S'!$G$200),O142*(1+'S&S'!$G$202),O143*(1+'S&S'!$G$204),O144*(1+'S&S'!$G$206))","v":0},{"$f":"-P$190*(1+'S&S'!$G$164)+P$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-P$218*(1+'S&S'!$G$166)+P233*(1+'S&S'!$G$208)+P234*(1+'S&S'!$G$210)+SUM(P125*(1+'S&S'!$G$168),P126*(1+'S&S'!$G$170),P127*(1+'S&S'!$G$172),P128*(1+'S&S'!$G$174),P129*(1+'S&S'!$G$176),P130*(1+'S&S'!$G$178),P131*(1+'S&S'!$G$180),P132*(1+'S&S'!$G$182),P133*(1+'S&S'!$G$184),P134*(1+'S&S'!$G$186),P135*(1+'S&S'!$G$188),P136*(1+'S&S'!$G$190),P137*(1+'S&S'!$G$192),P138*(1+'S&S'!$G$194),P139*(1+'S&S'!$G$196),P140*(1+'S&S'!$G$198),P141*(1+'S&S'!$G$200),P142*(1+'S&S'!$G$202),P143*(1+'S&S'!$G$204),P144*(1+'S&S'!$G$206))","v":0},{"$f":"-Q$190*(1+'S&S'!$G$164)+Q$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-Q$218*(1+'S&S'!$G$166)+Q233*(1+'S&S'!$G$208)+Q234*(1+'S&S'!$G$210)+SUM(Q125*(1+'S&S'!$G$168),Q126*(1+'S&S'!$G$170),Q127*(1+'S&S'!$G$172),Q128*(1+'S&S'!$G$174),Q129*(1+'S&S'!$G$176),Q130*(1+'S&S'!$G$178),Q131*(1+'S&S'!$G$180),Q132*(1+'S&S'!$G$182),Q133*(1+'S&S'!$G$184),Q134*(1+'S&S'!$G$186),Q135*(1+'S&S'!$G$188),Q136*(1+'S&S'!$G$190),Q137*(1+'S&S'!$G$192),Q138*(1+'S&S'!$G$194),Q139*(1+'S&S'!$G$196),Q140*(1+'S&S'!$G$198),Q141*(1+'S&S'!$G$200),Q142*(1+'S&S'!$G$202),Q143*(1+'S&S'!$G$204),Q144*(1+'S&S'!$G$206))","v":0},{"$f":"-R$190*(1+'S&S'!$G$164)+R$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-R$218*(1+'S&S'!$G$166)+R233*(1+'S&S'!$G$208)+R234*(1+'S&S'!$G$210)+SUM(R125*(1+'S&S'!$G$168),R126*(1+'S&S'!$G$170),R127*(1+'S&S'!$G$172),R128*(1+'S&S'!$G$174),R129*(1+'S&S'!$G$176),R130*(1+'S&S'!$G$178),R131*(1+'S&S'!$G$180),R132*(1+'S&S'!$G$182),R133*(1+'S&S'!$G$184),R134*(1+'S&S'!$G$186),R135*(1+'S&S'!$G$188),R136*(1+'S&S'!$G$190),R137*(1+'S&S'!$G$192),R138*(1+'S&S'!$G$194),R139*(1+'S&S'!$G$196),R140*(1+'S&S'!$G$198),R141*(1+'S&S'!$G$200),R142*(1+'S&S'!$G$202),R143*(1+'S&S'!$G$204),R144*(1+'S&S'!$G$206))","v":0},{"$f":"-S$190*(1+'S&S'!$G$164)+S$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-S$218*(1+'S&S'!$G$166)+S233*(1+'S&S'!$G$208)+S234*(1+'S&S'!$G$210)+SUM(S125*(1+'S&S'!$G$168),S126*(1+'S&S'!$G$170),S127*(1+'S&S'!$G$172),S128*(1+'S&S'!$G$174),S129*(1+'S&S'!$G$176),S130*(1+'S&S'!$G$178),S131*(1+'S&S'!$G$180),S132*(1+'S&S'!$G$182),S133*(1+'S&S'!$G$184),S134*(1+'S&S'!$G$186),S135*(1+'S&S'!$G$188),S136*(1+'S&S'!$G$190),S137*(1+'S&S'!$G$192),S138*(1+'S&S'!$G$194),S139*(1+'S&S'!$G$196),S140*(1+'S&S'!$G$198),S141*(1+'S&S'!$G$200),S142*(1+'S&S'!$G$202),S143*(1+'S&S'!$G$204),S144*(1+'S&S'!$G$206))","v":0},{"$f":"-T$190*(1+'S&S'!$G$164)+T$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-T$218*(1+'S&S'!$G$166)+T233*(1+'S&S'!$G$208)+T234*(1+'S&S'!$G$210)+SUM(T125*(1+'S&S'!$G$168),T126*(1+'S&S'!$G$170),T127*(1+'S&S'!$G$172),T128*(1+'S&S'!$G$174),T129*(1+'S&S'!$G$176),T130*(1+'S&S'!$G$178),T131*(1+'S&S'!$G$180),T132*(1+'S&S'!$G$182),T133*(1+'S&S'!$G$184),T134*(1+'S&S'!$G$186),T135*(1+'S&S'!$G$188),T136*(1+'S&S'!$G$190),T137*(1+'S&S'!$G$192),T138*(1+'S&S'!$G$194),T139*(1+'S&S'!$G$196),T140*(1+'S&S'!$G$198),T141*(1+'S&S'!$G$200),T142*(1+'S&S'!$G$202),T143*(1+'S&S'!$G$204),T144*(1+'S&S'!$G$206))","v":0},{"$f":"-U$190*(1+'S&S'!$G$164)+U$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-U$218*(1+'S&S'!$G$166)+U233*(1+'S&S'!$G$208)+U234*(1+'S&S'!$G$210)+SUM(U125*(1+'S&S'!$G$168),U126*(1+'S&S'!$G$170),U127*(1+'S&S'!$G$172),U128*(1+'S&S'!$G$174),U129*(1+'S&S'!$G$176),U130*(1+'S&S'!$G$178),U131*(1+'S&S'!$G$180),U132*(1+'S&S'!$G$182),U133*(1+'S&S'!$G$184),U134*(1+'S&S'!$G$186),U135*(1+'S&S'!$G$188),U136*(1+'S&S'!$G$190),U137*(1+'S&S'!$G$192),U138*(1+'S&S'!$G$194),U139*(1+'S&S'!$G$196),U140*(1+'S&S'!$G$198),U141*(1+'S&S'!$G$200),U142*(1+'S&S'!$G$202),U143*(1+'S&S'!$G$204),U144*(1+'S&S'!$G$206))","v":0},{"$f":"-V$190*(1+'S&S'!$G$164)+V$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-V$218*(1+'S&S'!$G$166)+V233*(1+'S&S'!$G$208)+V234*(1+'S&S'!$G$210)+SUM(V125*(1+'S&S'!$G$168),V126*(1+'S&S'!$G$170),V127*(1+'S&S'!$G$172),V128*(1+'S&S'!$G$174),V129*(1+'S&S'!$G$176),V130*(1+'S&S'!$G$178),V131*(1+'S&S'!$G$180),V132*(1+'S&S'!$G$182),V133*(1+'S&S'!$G$184),V134*(1+'S&S'!$G$186),V135*(1+'S&S'!$G$188),V136*(1+'S&S'!$G$190),V137*(1+'S&S'!$G$192),V138*(1+'S&S'!$G$194),V139*(1+'S&S'!$G$196),V140*(1+'S&S'!$G$198),V141*(1+'S&S'!$G$200),V142*(1+'S&S'!$G$202),V143*(1+'S&S'!$G$204),V144*(1+'S&S'!$G$206))","v":0},{"$f":"-W$190*(1+'S&S'!$G$164)+W$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-W$218*(1+'S&S'!$G$166)+W233*(1+'S&S'!$G$208)+W234*(1+'S&S'!$G$210)+SUM(W125*(1+'S&S'!$G$168),W126*(1+'S&S'!$G$170),W127*(1+'S&S'!$G$172),W128*(1+'S&S'!$G$174),W129*(1+'S&S'!$G$176),W130*(1+'S&S'!$G$178),W131*(1+'S&S'!$G$180),W132*(1+'S&S'!$G$182),W133*(1+'S&S'!$G$184),W134*(1+'S&S'!$G$186),W135*(1+'S&S'!$G$188),W136*(1+'S&S'!$G$190),W137*(1+'S&S'!$G$192),W138*(1+'S&S'!$G$194),W139*(1+'S&S'!$G$196),W140*(1+'S&S'!$G$198),W141*(1+'S&S'!$G$200),W142*(1+'S&S'!$G$202),W143*(1+'S&S'!$G$204),W144*(1+'S&S'!$G$206))","v":0},{"$f":"-X$190*(1+'S&S'!$G$164)+X$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-X$218*(1+'S&S'!$G$166)+X233*(1+'S&S'!$G$208)+X234*(1+'S&S'!$G$210)+SUM(X125*(1+'S&S'!$G$168),X126*(1+'S&S'!$G$170),X127*(1+'S&S'!$G$172),X128*(1+'S&S'!$G$174),X129*(1+'S&S'!$G$176),X130*(1+'S&S'!$G$178),X131*(1+'S&S'!$G$180),X132*(1+'S&S'!$G$182),X133*(1+'S&S'!$G$184),X134*(1+'S&S'!$G$186),X135*(1+'S&S'!$G$188),X136*(1+'S&S'!$G$190),X137*(1+'S&S'!$G$192),X138*(1+'S&S'!$G$194),X139*(1+'S&S'!$G$196),X140*(1+'S&S'!$G$198),X141*(1+'S&S'!$G$200),X142*(1+'S&S'!$G$202),X143*(1+'S&S'!$G$204),X144*(1+'S&S'!$G$206))","v":0},{"$f":"-Y$190*(1+'S&S'!$G$164)+Y$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-Y$218*(1+'S&S'!$G$166)+Y233*(1+'S&S'!$G$208)+Y234*(1+'S&S'!$G$210)+SUM(Y125*(1+'S&S'!$G$168),Y126*(1+'S&S'!$G$170),Y127*(1+'S&S'!$G$172),Y128*(1+'S&S'!$G$174),Y129*(1+'S&S'!$G$176),Y130*(1+'S&S'!$G$178),Y131*(1+'S&S'!$G$180),Y132*(1+'S&S'!$G$182),Y133*(1+'S&S'!$G$184),Y134*(1+'S&S'!$G$186),Y135*(1+'S&S'!$G$188),Y136*(1+'S&S'!$G$190),Y137*(1+'S&S'!$G$192),Y138*(1+'S&S'!$G$194),Y139*(1+'S&S'!$G$196),Y140*(1+'S&S'!$G$198),Y141*(1+'S&S'!$G$200),Y142*(1+'S&S'!$G$202),Y143*(1+'S&S'!$G$204),Y144*(1+'S&S'!$G$206))","v":0},{"$f":"-Z$190*(1+'S&S'!$G$164)+Z$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-Z$218*(1+'S&S'!$G$166)+Z233*(1+'S&S'!$G$208)+Z234*(1+'S&S'!$G$210)+SUM(Z125*(1+'S&S'!$G$168),Z126*(1+'S&S'!$G$170),Z127*(1+'S&S'!$G$172),Z128*(1+'S&S'!$G$174),Z129*(1+'S&S'!$G$176),Z130*(1+'S&S'!$G$178),Z131*(1+'S&S'!$G$180),Z132*(1+'S&S'!$G$182),Z133*(1+'S&S'!$G$184),Z134*(1+'S&S'!$G$186),Z135*(1+'S&S'!$G$188),Z136*(1+'S&S'!$G$190),Z137*(1+'S&S'!$G$192),Z138*(1+'S&S'!$G$194),Z139*(1+'S&S'!$G$196),Z140*(1+'S&S'!$G$198),Z141*(1+'S&S'!$G$200),Z142*(1+'S&S'!$G$202),Z143*(1+'S&S'!$G$204),Z144*(1+'S&S'!$G$206))","v":0},{"$f":"-AA$190*(1+'S&S'!$G$164)+AA$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AA$218*(1+'S&S'!$G$166)+AA233*(1+'S&S'!$G$208)+AA234*(1+'S&S'!$G$210)+SUM(AA125*(1+'S&S'!$G$168),AA126*(1+'S&S'!$G$170),AA127*(1+'S&S'!$G$172),AA128*(1+'S&S'!$G$174),AA129*(1+'S&S'!$G$176),AA130*(1+'S&S'!$G$178),AA131*(1+'S&S'!$G$180),AA132*(1+'S&S'!$G$182),AA133*(1+'S&S'!$G$184),AA134*(1+'S&S'!$G$186),AA135*(1+'S&S'!$G$188),AA136*(1+'S&S'!$G$190),AA137*(1+'S&S'!$G$192),AA138*(1+'S&S'!$G$194),AA139*(1+'S&S'!$G$196),AA140*(1+'S&S'!$G$198),AA141*(1+'S&S'!$G$200),AA142*(1+'S&S'!$G$202),AA143*(1+'S&S'!$G$204),AA144*(1+'S&S'!$G$206))","v":0},{"$f":"-AB$190*(1+'S&S'!$G$164)+AB$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AB$218*(1+'S&S'!$G$166)+AB233*(1+'S&S'!$G$208)+AB234*(1+'S&S'!$G$210)+SUM(AB125*(1+'S&S'!$G$168),AB126*(1+'S&S'!$G$170),AB127*(1+'S&S'!$G$172),AB128*(1+'S&S'!$G$174),AB129*(1+'S&S'!$G$176),AB130*(1+'S&S'!$G$178),AB131*(1+'S&S'!$G$180),AB132*(1+'S&S'!$G$182),AB133*(1+'S&S'!$G$184),AB134*(1+'S&S'!$G$186),AB135*(1+'S&S'!$G$188),AB136*(1+'S&S'!$G$190),AB137*(1+'S&S'!$G$192),AB138*(1+'S&S'!$G$194),AB139*(1+'S&S'!$G$196),AB140*(1+'S&S'!$G$198),AB141*(1+'S&S'!$G$200),AB142*(1+'S&S'!$G$202),AB143*(1+'S&S'!$G$204),AB144*(1+'S&S'!$G$206))","v":0},{"$f":"-AC$190*(1+'S&S'!$G$164)+AC$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AC$218*(1+'S&S'!$G$166)+AC233*(1+'S&S'!$G$208)+AC234*(1+'S&S'!$G$210)+SUM(AC125*(1+'S&S'!$G$168),AC126*(1+'S&S'!$G$170),AC127*(1+'S&S'!$G$172),AC128*(1+'S&S'!$G$174),AC129*(1+'S&S'!$G$176),AC130*(1+'S&S'!$G$178),AC131*(1+'S&S'!$G$180),AC132*(1+'S&S'!$G$182),AC133*(1+'S&S'!$G$184),AC134*(1+'S&S'!$G$186),AC135*(1+'S&S'!$G$188),AC136*(1+'S&S'!$G$190),AC137*(1+'S&S'!$G$192),AC138*(1+'S&S'!$G$194),AC139*(1+'S&S'!$G$196),AC140*(1+'S&S'!$G$198),AC141*(1+'S&S'!$G$200),AC142*(1+'S&S'!$G$202),AC143*(1+'S&S'!$G$204),AC144*(1+'S&S'!$G$206))","v":0},{"$f":"-AD$190*(1+'S&S'!$G$164)+AD$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AD$218*(1+'S&S'!$G$166)+AD233*(1+'S&S'!$G$208)+AD234*(1+'S&S'!$G$210)+SUM(AD125*(1+'S&S'!$G$168),AD126*(1+'S&S'!$G$170),AD127*(1+'S&S'!$G$172),AD128*(1+'S&S'!$G$174),AD129*(1+'S&S'!$G$176),AD130*(1+'S&S'!$G$178),AD131*(1+'S&S'!$G$180),AD132*(1+'S&S'!$G$182),AD133*(1+'S&S'!$G$184),AD134*(1+'S&S'!$G$186),AD135*(1+'S&S'!$G$188),AD136*(1+'S&S'!$G$190),AD137*(1+'S&S'!$G$192),AD138*(1+'S&S'!$G$194),AD139*(1+'S&S'!$G$196),AD140*(1+'S&S'!$G$198),AD141*(1+'S&S'!$G$200),AD142*(1+'S&S'!$G$202),AD143*(1+'S&S'!$G$204),AD144*(1+'S&S'!$G$206))","v":0},{"$f":"-AE$190*(1+'S&S'!$G$164)+AE$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AE$218*(1+'S&S'!$G$166)+AE233*(1+'S&S'!$G$208)+AE234*(1+'S&S'!$G$210)+SUM(AE125*(1+'S&S'!$G$168),AE126*(1+'S&S'!$G$170),AE127*(1+'S&S'!$G$172),AE128*(1+'S&S'!$G$174),AE129*(1+'S&S'!$G$176),AE130*(1+'S&S'!$G$178),AE131*(1+'S&S'!$G$180),AE132*(1+'S&S'!$G$182),AE133*(1+'S&S'!$G$184),AE134*(1+'S&S'!$G$186),AE135*(1+'S&S'!$G$188),AE136*(1+'S&S'!$G$190),AE137*(1+'S&S'!$G$192),AE138*(1+'S&S'!$G$194),AE139*(1+'S&S'!$G$196),AE140*(1+'S&S'!$G$198),AE141*(1+'S&S'!$G$200),AE142*(1+'S&S'!$G$202),AE143*(1+'S&S'!$G$204),AE144*(1+'S&S'!$G$206))","v":0},{"$f":"-AF$190*(1+'S&S'!$G$164)+AF$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AF$218*(1+'S&S'!$G$166)+AF233*(1+'S&S'!$G$208)+AF234*(1+'S&S'!$G$210)+SUM(AF125*(1+'S&S'!$G$168),AF126*(1+'S&S'!$G$170),AF127*(1+'S&S'!$G$172),AF128*(1+'S&S'!$G$174),AF129*(1+'S&S'!$G$176),AF130*(1+'S&S'!$G$178),AF131*(1+'S&S'!$G$180),AF132*(1+'S&S'!$G$182),AF133*(1+'S&S'!$G$184),AF134*(1+'S&S'!$G$186),AF135*(1+'S&S'!$G$188),AF136*(1+'S&S'!$G$190),AF137*(1+'S&S'!$G$192),AF138*(1+'S&S'!$G$194),AF139*(1+'S&S'!$G$196),AF140*(1+'S&S'!$G$198),AF141*(1+'S&S'!$G$200),AF142*(1+'S&S'!$G$202),AF143*(1+'S&S'!$G$204),AF144*(1+'S&S'!$G$206))","v":0},{"$f":"-AG$190*(1+'S&S'!$G$164)+AG$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AG$218*(1+'S&S'!$G$166)+AG233*(1+'S&S'!$G$208)+AG234*(1+'S&S'!$G$210)+SUM(AG125*(1+'S&S'!$G$168),AG126*(1+'S&S'!$G$170),AG127*(1+'S&S'!$G$172),AG128*(1+'S&S'!$G$174),AG129*(1+'S&S'!$G$176),AG130*(1+'S&S'!$G$178),AG131*(1+'S&S'!$G$180),AG132*(1+'S&S'!$G$182),AG133*(1+'S&S'!$G$184),AG134*(1+'S&S'!$G$186),AG135*(1+'S&S'!$G$188),AG136*(1+'S&S'!$G$190),AG137*(1+'S&S'!$G$192),AG138*(1+'S&S'!$G$194),AG139*(1+'S&S'!$G$196),AG140*(1+'S&S'!$G$198),AG141*(1+'S&S'!$G$200),AG142*(1+'S&S'!$G$202),AG143*(1+'S&S'!$G$204),AG144*(1+'S&S'!$G$206))","v":0},{"$f":"-AH$190*(1+'S&S'!$G$164)+AH$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AH$218*(1+'S&S'!$G$166)+AH233*(1+'S&S'!$G$208)+AH234*(1+'S&S'!$G$210)+SUM(AH125*(1+'S&S'!$G$168),AH126*(1+'S&S'!$G$170),AH127*(1+'S&S'!$G$172),AH128*(1+'S&S'!$G$174),AH129*(1+'S&S'!$G$176),AH130*(1+'S&S'!$G$178),AH131*(1+'S&S'!$G$180),AH132*(1+'S&S'!$G$182),AH133*(1+'S&S'!$G$184),AH134*(1+'S&S'!$G$186),AH135*(1+'S&S'!$G$188),AH136*(1+'S&S'!$G$190),AH137*(1+'S&S'!$G$192),AH138*(1+'S&S'!$G$194),AH139*(1+'S&S'!$G$196),AH140*(1+'S&S'!$G$198),AH141*(1+'S&S'!$G$200),AH142*(1+'S&S'!$G$202),AH143*(1+'S&S'!$G$204),AH144*(1+'S&S'!$G$206))","v":0},{"$f":"-AI$190*(1+'S&S'!$G$164)+AI$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AI$218*(1+'S&S'!$G$166)+AI233*(1+'S&S'!$G$208)+AI234*(1+'S&S'!$G$210)+SUM(AI125*(1+'S&S'!$G$168),AI126*(1+'S&S'!$G$170),AI127*(1+'S&S'!$G$172),AI128*(1+'S&S'!$G$174),AI129*(1+'S&S'!$G$176),AI130*(1+'S&S'!$G$178),AI131*(1+'S&S'!$G$180),AI132*(1+'S&S'!$G$182),AI133*(1+'S&S'!$G$184),AI134*(1+'S&S'!$G$186),AI135*(1+'S&S'!$G$188),AI136*(1+'S&S'!$G$190),AI137*(1+'S&S'!$G$192),AI138*(1+'S&S'!$G$194),AI139*(1+'S&S'!$G$196),AI140*(1+'S&S'!$G$198),AI141*(1+'S&S'!$G$200),AI142*(1+'S&S'!$G$202),AI143*(1+'S&S'!$G$204),AI144*(1+'S&S'!$G$206))","v":0},{"$f":"-AJ$190*(1+'S&S'!$G$164)+AJ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AJ$218*(1+'S&S'!$G$166)+AJ233*(1+'S&S'!$G$208)+AJ234*(1+'S&S'!$G$210)+SUM(AJ125*(1+'S&S'!$G$168),AJ126*(1+'S&S'!$G$170),AJ127*(1+'S&S'!$G$172),AJ128*(1+'S&S'!$G$174),AJ129*(1+'S&S'!$G$176),AJ130*(1+'S&S'!$G$178),AJ131*(1+'S&S'!$G$180),AJ132*(1+'S&S'!$G$182),AJ133*(1+'S&S'!$G$184),AJ134*(1+'S&S'!$G$186),AJ135*(1+'S&S'!$G$188),AJ136*(1+'S&S'!$G$190),AJ137*(1+'S&S'!$G$192),AJ138*(1+'S&S'!$G$194),AJ139*(1+'S&S'!$G$196),AJ140*(1+'S&S'!$G$198),AJ141*(1+'S&S'!$G$200),AJ142*(1+'S&S'!$G$202),AJ143*(1+'S&S'!$G$204),AJ144*(1+'S&S'!$G$206))","v":0},{"$f":"-AK$190*(1+'S&S'!$G$164)+AK$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AK$218*(1+'S&S'!$G$166)+AK233*(1+'S&S'!$G$208)+AK234*(1+'S&S'!$G$210)+SUM(AK125*(1+'S&S'!$G$168),AK126*(1+'S&S'!$G$170),AK127*(1+'S&S'!$G$172),AK128*(1+'S&S'!$G$174),AK129*(1+'S&S'!$G$176),AK130*(1+'S&S'!$G$178),AK131*(1+'S&S'!$G$180),AK132*(1+'S&S'!$G$182),AK133*(1+'S&S'!$G$184),AK134*(1+'S&S'!$G$186),AK135*(1+'S&S'!$G$188),AK136*(1+'S&S'!$G$190),AK137*(1+'S&S'!$G$192),AK138*(1+'S&S'!$G$194),AK139*(1+'S&S'!$G$196),AK140*(1+'S&S'!$G$198),AK141*(1+'S&S'!$G$200),AK142*(1+'S&S'!$G$202),AK143*(1+'S&S'!$G$204),AK144*(1+'S&S'!$G$206))","v":0},{"$f":"-AL$190*(1+'S&S'!$G$164)+AL$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AL$218*(1+'S&S'!$G$166)+AL233*(1+'S&S'!$G$208)+AL234*(1+'S&S'!$G$210)+SUM(AL125*(1+'S&S'!$G$168),AL126*(1+'S&S'!$G$170),AL127*(1+'S&S'!$G$172),AL128*(1+'S&S'!$G$174),AL129*(1+'S&S'!$G$176),AL130*(1+'S&S'!$G$178),AL131*(1+'S&S'!$G$180),AL132*(1+'S&S'!$G$182),AL133*(1+'S&S'!$G$184),AL134*(1+'S&S'!$G$186),AL135*(1+'S&S'!$G$188),AL136*(1+'S&S'!$G$190),AL137*(1+'S&S'!$G$192),AL138*(1+'S&S'!$G$194),AL139*(1+'S&S'!$G$196),AL140*(1+'S&S'!$G$198),AL141*(1+'S&S'!$G$200),AL142*(1+'S&S'!$G$202),AL143*(1+'S&S'!$G$204),AL144*(1+'S&S'!$G$206))","v":0},{"$f":"-AM$190*(1+'S&S'!$G$164)+AM$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AM$218*(1+'S&S'!$G$166)+AM233*(1+'S&S'!$G$208)+AM234*(1+'S&S'!$G$210)+SUM(AM125*(1+'S&S'!$G$168),AM126*(1+'S&S'!$G$170),AM127*(1+'S&S'!$G$172),AM128*(1+'S&S'!$G$174),AM129*(1+'S&S'!$G$176),AM130*(1+'S&S'!$G$178),AM131*(1+'S&S'!$G$180),AM132*(1+'S&S'!$G$182),AM133*(1+'S&S'!$G$184),AM134*(1+'S&S'!$G$186),AM135*(1+'S&S'!$G$188),AM136*(1+'S&S'!$G$190),AM137*(1+'S&S'!$G$192),AM138*(1+'S&S'!$G$194),AM139*(1+'S&S'!$G$196),AM140*(1+'S&S'!$G$198),AM141*(1+'S&S'!$G$200),AM142*(1+'S&S'!$G$202),AM143*(1+'S&S'!$G$204),AM144*(1+'S&S'!$G$206))","v":0},{"$f":"-AN$190*(1+'S&S'!$G$164)+AN$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AN$218*(1+'S&S'!$G$166)+AN233*(1+'S&S'!$G$208)+AN234*(1+'S&S'!$G$210)+SUM(AN125*(1+'S&S'!$G$168),AN126*(1+'S&S'!$G$170),AN127*(1+'S&S'!$G$172),AN128*(1+'S&S'!$G$174),AN129*(1+'S&S'!$G$176),AN130*(1+'S&S'!$G$178),AN131*(1+'S&S'!$G$180),AN132*(1+'S&S'!$G$182),AN133*(1+'S&S'!$G$184),AN134*(1+'S&S'!$G$186),AN135*(1+'S&S'!$G$188),AN136*(1+'S&S'!$G$190),AN137*(1+'S&S'!$G$192),AN138*(1+'S&S'!$G$194),AN139*(1+'S&S'!$G$196),AN140*(1+'S&S'!$G$198),AN141*(1+'S&S'!$G$200),AN142*(1+'S&S'!$G$202),AN143*(1+'S&S'!$G$204),AN144*(1+'S&S'!$G$206))","v":0},{"$f":"-AO$190*(1+'S&S'!$G$164)+AO$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AO$218*(1+'S&S'!$G$166)+AO233*(1+'S&S'!$G$208)+AO234*(1+'S&S'!$G$210)+SUM(AO125*(1+'S&S'!$G$168),AO126*(1+'S&S'!$G$170),AO127*(1+'S&S'!$G$172),AO128*(1+'S&S'!$G$174),AO129*(1+'S&S'!$G$176),AO130*(1+'S&S'!$G$178),AO131*(1+'S&S'!$G$180),AO132*(1+'S&S'!$G$182),AO133*(1+'S&S'!$G$184),AO134*(1+'S&S'!$G$186),AO135*(1+'S&S'!$G$188),AO136*(1+'S&S'!$G$190),AO137*(1+'S&S'!$G$192),AO138*(1+'S&S'!$G$194),AO139*(1+'S&S'!$G$196),AO140*(1+'S&S'!$G$198),AO141*(1+'S&S'!$G$200),AO142*(1+'S&S'!$G$202),AO143*(1+'S&S'!$G$204),AO144*(1+'S&S'!$G$206))","v":0},{"$f":"-AP$190*(1+'S&S'!$G$164)+AP$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AP$218*(1+'S&S'!$G$166)+AP233*(1+'S&S'!$G$208)+AP234*(1+'S&S'!$G$210)+SUM(AP125*(1+'S&S'!$G$168),AP126*(1+'S&S'!$G$170),AP127*(1+'S&S'!$G$172),AP128*(1+'S&S'!$G$174),AP129*(1+'S&S'!$G$176),AP130*(1+'S&S'!$G$178),AP131*(1+'S&S'!$G$180),AP132*(1+'S&S'!$G$182),AP133*(1+'S&S'!$G$184),AP134*(1+'S&S'!$G$186),AP135*(1+'S&S'!$G$188),AP136*(1+'S&S'!$G$190),AP137*(1+'S&S'!$G$192),AP138*(1+'S&S'!$G$194),AP139*(1+'S&S'!$G$196),AP140*(1+'S&S'!$G$198),AP141*(1+'S&S'!$G$200),AP142*(1+'S&S'!$G$202),AP143*(1+'S&S'!$G$204),AP144*(1+'S&S'!$G$206))","v":0},{"$f":"-AQ$190*(1+'S&S'!$G$164)+AQ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AQ$218*(1+'S&S'!$G$166)+AQ233*(1+'S&S'!$G$208)+AQ234*(1+'S&S'!$G$210)+SUM(AQ125*(1+'S&S'!$G$168),AQ126*(1+'S&S'!$G$170),AQ127*(1+'S&S'!$G$172),AQ128*(1+'S&S'!$G$174),AQ129*(1+'S&S'!$G$176),AQ130*(1+'S&S'!$G$178),AQ131*(1+'S&S'!$G$180),AQ132*(1+'S&S'!$G$182),AQ133*(1+'S&S'!$G$184),AQ134*(1+'S&S'!$G$186),AQ135*(1+'S&S'!$G$188),AQ136*(1+'S&S'!$G$190),AQ137*(1+'S&S'!$G$192),AQ138*(1+'S&S'!$G$194),AQ139*(1+'S&S'!$G$196),AQ140*(1+'S&S'!$G$198),AQ141*(1+'S&S'!$G$200),AQ142*(1+'S&S'!$G$202),AQ143*(1+'S&S'!$G$204),AQ144*(1+'S&S'!$G$206))","v":0},{"$f":"-AR$190*(1+'S&S'!$G$164)+AR$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AR$218*(1+'S&S'!$G$166)+AR233*(1+'S&S'!$G$208)+AR234*(1+'S&S'!$G$210)+SUM(AR125*(1+'S&S'!$G$168),AR126*(1+'S&S'!$G$170),AR127*(1+'S&S'!$G$172),AR128*(1+'S&S'!$G$174),AR129*(1+'S&S'!$G$176),AR130*(1+'S&S'!$G$178),AR131*(1+'S&S'!$G$180),AR132*(1+'S&S'!$G$182),AR133*(1+'S&S'!$G$184),AR134*(1+'S&S'!$G$186),AR135*(1+'S&S'!$G$188),AR136*(1+'S&S'!$G$190),AR137*(1+'S&S'!$G$192),AR138*(1+'S&S'!$G$194),AR139*(1+'S&S'!$G$196),AR140*(1+'S&S'!$G$198),AR141*(1+'S&S'!$G$200),AR142*(1+'S&S'!$G$202),AR143*(1+'S&S'!$G$204),AR144*(1+'S&S'!$G$206))","v":0},{"$f":"-AS$190*(1+'S&S'!$G$164)+AS$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AS$218*(1+'S&S'!$G$166)+AS233*(1+'S&S'!$G$208)+AS234*(1+'S&S'!$G$210)+SUM(AS125*(1+'S&S'!$G$168),AS126*(1+'S&S'!$G$170),AS127*(1+'S&S'!$G$172),AS128*(1+'S&S'!$G$174),AS129*(1+'S&S'!$G$176),AS130*(1+'S&S'!$G$178),AS131*(1+'S&S'!$G$180),AS132*(1+'S&S'!$G$182),AS133*(1+'S&S'!$G$184),AS134*(1+'S&S'!$G$186),AS135*(1+'S&S'!$G$188),AS136*(1+'S&S'!$G$190),AS137*(1+'S&S'!$G$192),AS138*(1+'S&S'!$G$194),AS139*(1+'S&S'!$G$196),AS140*(1+'S&S'!$G$198),AS141*(1+'S&S'!$G$200),AS142*(1+'S&S'!$G$202),AS143*(1+'S&S'!$G$204),AS144*(1+'S&S'!$G$206))","v":0},{"$f":"-AT$190*(1+'S&S'!$G$164)+AT$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AT$218*(1+'S&S'!$G$166)+AT233*(1+'S&S'!$G$208)+AT234*(1+'S&S'!$G$210)+SUM(AT125*(1+'S&S'!$G$168),AT126*(1+'S&S'!$G$170),AT127*(1+'S&S'!$G$172),AT128*(1+'S&S'!$G$174),AT129*(1+'S&S'!$G$176),AT130*(1+'S&S'!$G$178),AT131*(1+'S&S'!$G$180),AT132*(1+'S&S'!$G$182),AT133*(1+'S&S'!$G$184),AT134*(1+'S&S'!$G$186),AT135*(1+'S&S'!$G$188),AT136*(1+'S&S'!$G$190),AT137*(1+'S&S'!$G$192),AT138*(1+'S&S'!$G$194),AT139*(1+'S&S'!$G$196),AT140*(1+'S&S'!$G$198),AT141*(1+'S&S'!$G$200),AT142*(1+'S&S'!$G$202),AT143*(1+'S&S'!$G$204),AT144*(1+'S&S'!$G$206))","v":0},{"$f":"-AU$190*(1+'S&S'!$G$164)+AU$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AU$218*(1+'S&S'!$G$166)+AU233*(1+'S&S'!$G$208)+AU234*(1+'S&S'!$G$210)+SUM(AU125*(1+'S&S'!$G$168),AU126*(1+'S&S'!$G$170),AU127*(1+'S&S'!$G$172),AU128*(1+'S&S'!$G$174),AU129*(1+'S&S'!$G$176),AU130*(1+'S&S'!$G$178),AU131*(1+'S&S'!$G$180),AU132*(1+'S&S'!$G$182),AU133*(1+'S&S'!$G$184),AU134*(1+'S&S'!$G$186),AU135*(1+'S&S'!$G$188),AU136*(1+'S&S'!$G$190),AU137*(1+'S&S'!$G$192),AU138*(1+'S&S'!$G$194),AU139*(1+'S&S'!$G$196),AU140*(1+'S&S'!$G$198),AU141*(1+'S&S'!$G$200),AU142*(1+'S&S'!$G$202),AU143*(1+'S&S'!$G$204),AU144*(1+'S&S'!$G$206))","v":0},{"$f":"-AV$190*(1+'S&S'!$G$164)+AV$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AV$218*(1+'S&S'!$G$166)+AV233*(1+'S&S'!$G$208)+AV234*(1+'S&S'!$G$210)+SUM(AV125*(1+'S&S'!$G$168),AV126*(1+'S&S'!$G$170),AV127*(1+'S&S'!$G$172),AV128*(1+'S&S'!$G$174),AV129*(1+'S&S'!$G$176),AV130*(1+'S&S'!$G$178),AV131*(1+'S&S'!$G$180),AV132*(1+'S&S'!$G$182),AV133*(1+'S&S'!$G$184),AV134*(1+'S&S'!$G$186),AV135*(1+'S&S'!$G$188),AV136*(1+'S&S'!$G$190),AV137*(1+'S&S'!$G$192),AV138*(1+'S&S'!$G$194),AV139*(1+'S&S'!$G$196),AV140*(1+'S&S'!$G$198),AV141*(1+'S&S'!$G$200),AV142*(1+'S&S'!$G$202),AV143*(1+'S&S'!$G$204),AV144*(1+'S&S'!$G$206))","v":0},{"$f":"-AW$190*(1+'S&S'!$G$164)+AW$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AW$218*(1+'S&S'!$G$166)+AW233*(1+'S&S'!$G$208)+AW234*(1+'S&S'!$G$210)+SUM(AW125*(1+'S&S'!$G$168),AW126*(1+'S&S'!$G$170),AW127*(1+'S&S'!$G$172),AW128*(1+'S&S'!$G$174),AW129*(1+'S&S'!$G$176),AW130*(1+'S&S'!$G$178),AW131*(1+'S&S'!$G$180),AW132*(1+'S&S'!$G$182),AW133*(1+'S&S'!$G$184),AW134*(1+'S&S'!$G$186),AW135*(1+'S&S'!$G$188),AW136*(1+'S&S'!$G$190),AW137*(1+'S&S'!$G$192),AW138*(1+'S&S'!$G$194),AW139*(1+'S&S'!$G$196),AW140*(1+'S&S'!$G$198),AW141*(1+'S&S'!$G$200),AW142*(1+'S&S'!$G$202),AW143*(1+'S&S'!$G$204),AW144*(1+'S&S'!$G$206))","v":0},{"$f":"-AX$190*(1+'S&S'!$G$164)+AX$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AX$218*(1+'S&S'!$G$166)+AX233*(1+'S&S'!$G$208)+AX234*(1+'S&S'!$G$210)+SUM(AX125*(1+'S&S'!$G$168),AX126*(1+'S&S'!$G$170),AX127*(1+'S&S'!$G$172),AX128*(1+'S&S'!$G$174),AX129*(1+'S&S'!$G$176),AX130*(1+'S&S'!$G$178),AX131*(1+'S&S'!$G$180),AX132*(1+'S&S'!$G$182),AX133*(1+'S&S'!$G$184),AX134*(1+'S&S'!$G$186),AX135*(1+'S&S'!$G$188),AX136*(1+'S&S'!$G$190),AX137*(1+'S&S'!$G$192),AX138*(1+'S&S'!$G$194),AX139*(1+'S&S'!$G$196),AX140*(1+'S&S'!$G$198),AX141*(1+'S&S'!$G$200),AX142*(1+'S&S'!$G$202),AX143*(1+'S&S'!$G$204),AX144*(1+'S&S'!$G$206))","v":0},{"$f":"-AY$190*(1+'S&S'!$G$164)+AY$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AY$218*(1+'S&S'!$G$166)+AY233*(1+'S&S'!$G$208)+AY234*(1+'S&S'!$G$210)+SUM(AY125*(1+'S&S'!$G$168),AY126*(1+'S&S'!$G$170),AY127*(1+'S&S'!$G$172),AY128*(1+'S&S'!$G$174),AY129*(1+'S&S'!$G$176),AY130*(1+'S&S'!$G$178),AY131*(1+'S&S'!$G$180),AY132*(1+'S&S'!$G$182),AY133*(1+'S&S'!$G$184),AY134*(1+'S&S'!$G$186),AY135*(1+'S&S'!$G$188),AY136*(1+'S&S'!$G$190),AY137*(1+'S&S'!$G$192),AY138*(1+'S&S'!$G$194),AY139*(1+'S&S'!$G$196),AY140*(1+'S&S'!$G$198),AY141*(1+'S&S'!$G$200),AY142*(1+'S&S'!$G$202),AY143*(1+'S&S'!$G$204),AY144*(1+'S&S'!$G$206))","v":0},{"$f":"-AZ$190*(1+'S&S'!$G$164)+AZ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AZ$218*(1+'S&S'!$G$166)+AZ233*(1+'S&S'!$G$208)+AZ234*(1+'S&S'!$G$210)+SUM(AZ125*(1+'S&S'!$G$168),AZ126*(1+'S&S'!$G$170),AZ127*(1+'S&S'!$G$172),AZ128*(1+'S&S'!$G$174),AZ129*(1+'S&S'!$G$176),AZ130*(1+'S&S'!$G$178),AZ131*(1+'S&S'!$G$180),AZ132*(1+'S&S'!$G$182),AZ133*(1+'S&S'!$G$184),AZ134*(1+'S&S'!$G$186),AZ135*(1+'S&S'!$G$188),AZ136*(1+'S&S'!$G$190),AZ137*(1+'S&S'!$G$192),AZ138*(1+'S&S'!$G$194),AZ139*(1+'S&S'!$G$196),AZ140*(1+'S&S'!$G$198),AZ141*(1+'S&S'!$G$200),AZ142*(1+'S&S'!$G$202),AZ143*(1+'S&S'!$G$204),AZ144*(1+'S&S'!$G$206))","v":0},{"$f":"-BA$190*(1+'S&S'!$G$164)+BA$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BA$218*(1+'S&S'!$G$166)+BA233*(1+'S&S'!$G$208)+BA234*(1+'S&S'!$G$210)+SUM(BA125*(1+'S&S'!$G$168),BA126*(1+'S&S'!$G$170),BA127*(1+'S&S'!$G$172),BA128*(1+'S&S'!$G$174),BA129*(1+'S&S'!$G$176),BA130*(1+'S&S'!$G$178),BA131*(1+'S&S'!$G$180),BA132*(1+'S&S'!$G$182),BA133*(1+'S&S'!$G$184),BA134*(1+'S&S'!$G$186),BA135*(1+'S&S'!$G$188),BA136*(1+'S&S'!$G$190),BA137*(1+'S&S'!$G$192),BA138*(1+'S&S'!$G$194),BA139*(1+'S&S'!$G$196),BA140*(1+'S&S'!$G$198),BA141*(1+'S&S'!$G$200),BA142*(1+'S&S'!$G$202),BA143*(1+'S&S'!$G$204),BA144*(1+'S&S'!$G$206))","v":0},{"$f":"-BB$190*(1+'S&S'!$G$164)+BB$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BB$218*(1+'S&S'!$G$166)+BB233*(1+'S&S'!$G$208)+BB234*(1+'S&S'!$G$210)+SUM(BB125*(1+'S&S'!$G$168),BB126*(1+'S&S'!$G$170),BB127*(1+'S&S'!$G$172),BB128*(1+'S&S'!$G$174),BB129*(1+'S&S'!$G$176),BB130*(1+'S&S'!$G$178),BB131*(1+'S&S'!$G$180),BB132*(1+'S&S'!$G$182),BB133*(1+'S&S'!$G$184),BB134*(1+'S&S'!$G$186),BB135*(1+'S&S'!$G$188),BB136*(1+'S&S'!$G$190),BB137*(1+'S&S'!$G$192),BB138*(1+'S&S'!$G$194),BB139*(1+'S&S'!$G$196),BB140*(1+'S&S'!$G$198),BB141*(1+'S&S'!$G$200),BB142*(1+'S&S'!$G$202),BB143*(1+'S&S'!$G$204),BB144*(1+'S&S'!$G$206))","v":0},{"$f":"-BC$190*(1+'S&S'!$G$164)+BC$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BC$218*(1+'S&S'!$G$166)+BC233*(1+'S&S'!$G$208)+BC234*(1+'S&S'!$G$210)+SUM(BC125*(1+'S&S'!$G$168),BC126*(1+'S&S'!$G$170),BC127*(1+'S&S'!$G$172),BC128*(1+'S&S'!$G$174),BC129*(1+'S&S'!$G$176),BC130*(1+'S&S'!$G$178),BC131*(1+'S&S'!$G$180),BC132*(1+'S&S'!$G$182),BC133*(1+'S&S'!$G$184),BC134*(1+'S&S'!$G$186),BC135*(1+'S&S'!$G$188),BC136*(1+'S&S'!$G$190),BC137*(1+'S&S'!$G$192),BC138*(1+'S&S'!$G$194),BC139*(1+'S&S'!$G$196),BC140*(1+'S&S'!$G$198),BC141*(1+'S&S'!$G$200),BC142*(1+'S&S'!$G$202),BC143*(1+'S&S'!$G$204),BC144*(1+'S&S'!$G$206))","v":0},{"$f":"-BD$190*(1+'S&S'!$G$164)+BD$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BD$218*(1+'S&S'!$G$166)+BD233*(1+'S&S'!$G$208)+BD234*(1+'S&S'!$G$210)+SUM(BD125*(1+'S&S'!$G$168),BD126*(1+'S&S'!$G$170),BD127*(1+'S&S'!$G$172),BD128*(1+'S&S'!$G$174),BD129*(1+'S&S'!$G$176),BD130*(1+'S&S'!$G$178),BD131*(1+'S&S'!$G$180),BD132*(1+'S&S'!$G$182),BD133*(1+'S&S'!$G$184),BD134*(1+'S&S'!$G$186),BD135*(1+'S&S'!$G$188),BD136*(1+'S&S'!$G$190),BD137*(1+'S&S'!$G$192),BD138*(1+'S&S'!$G$194),BD139*(1+'S&S'!$G$196),BD140*(1+'S&S'!$G$198),BD141*(1+'S&S'!$G$200),BD142*(1+'S&S'!$G$202),BD143*(1+'S&S'!$G$204),BD144*(1+'S&S'!$G$206))","v":0},{"$f":"-BE$190*(1+'S&S'!$G$164)+BE$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BE$218*(1+'S&S'!$G$166)+BE233*(1+'S&S'!$G$208)+BE234*(1+'S&S'!$G$210)+SUM(BE125*(1+'S&S'!$G$168),BE126*(1+'S&S'!$G$170),BE127*(1+'S&S'!$G$172),BE128*(1+'S&S'!$G$174),BE129*(1+'S&S'!$G$176),BE130*(1+'S&S'!$G$178),BE131*(1+'S&S'!$G$180),BE132*(1+'S&S'!$G$182),BE133*(1+'S&S'!$G$184),BE134*(1+'S&S'!$G$186),BE135*(1+'S&S'!$G$188),BE136*(1+'S&S'!$G$190),BE137*(1+'S&S'!$G$192),BE138*(1+'S&S'!$G$194),BE139*(1+'S&S'!$G$196),BE140*(1+'S&S'!$G$198),BE141*(1+'S&S'!$G$200),BE142*(1+'S&S'!$G$202),BE143*(1+'S&S'!$G$204),BE144*(1+'S&S'!$G$206))","v":0},{"$f":"-BF$190*(1+'S&S'!$G$164)+BF$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BF$218*(1+'S&S'!$G$166)+BF233*(1+'S&S'!$G$208)+BF234*(1+'S&S'!$G$210)+SUM(BF125*(1+'S&S'!$G$168),BF126*(1+'S&S'!$G$170),BF127*(1+'S&S'!$G$172),BF128*(1+'S&S'!$G$174),BF129*(1+'S&S'!$G$176),BF130*(1+'S&S'!$G$178),BF131*(1+'S&S'!$G$180),BF132*(1+'S&S'!$G$182),BF133*(1+'S&S'!$G$184),BF134*(1+'S&S'!$G$186),BF135*(1+'S&S'!$G$188),BF136*(1+'S&S'!$G$190),BF137*(1+'S&S'!$G$192),BF138*(1+'S&S'!$G$194),BF139*(1+'S&S'!$G$196),BF140*(1+'S&S'!$G$198),BF141*(1+'S&S'!$G$200),BF142*(1+'S&S'!$G$202),BF143*(1+'S&S'!$G$204),BF144*(1+'S&S'!$G$206))","v":0},{"$f":"-BG$190*(1+'S&S'!$G$164)+BG$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BG$218*(1+'S&S'!$G$166)+BG233*(1+'S&S'!$G$208)+BG234*(1+'S&S'!$G$210)+SUM(BG125*(1+'S&S'!$G$168),BG126*(1+'S&S'!$G$170),BG127*(1+'S&S'!$G$172),BG128*(1+'S&S'!$G$174),BG129*(1+'S&S'!$G$176),BG130*(1+'S&S'!$G$178),BG131*(1+'S&S'!$G$180),BG132*(1+'S&S'!$G$182),BG133*(1+'S&S'!$G$184),BG134*(1+'S&S'!$G$186),BG135*(1+'S&S'!$G$188),BG136*(1+'S&S'!$G$190),BG137*(1+'S&S'!$G$192),BG138*(1+'S&S'!$G$194),BG139*(1+'S&S'!$G$196),BG140*(1+'S&S'!$G$198),BG141*(1+'S&S'!$G$200),BG142*(1+'S&S'!$G$202),BG143*(1+'S&S'!$G$204),BG144*(1+'S&S'!$G$206))","v":0},{"$f":"-BH$190*(1+'S&S'!$G$164)+BH$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BH$218*(1+'S&S'!$G$166)+BH233*(1+'S&S'!$G$208)+BH234*(1+'S&S'!$G$210)+SUM(BH125*(1+'S&S'!$G$168),BH126*(1+'S&S'!$G$170),BH127*(1+'S&S'!$G$172),BH128*(1+'S&S'!$G$174),BH129*(1+'S&S'!$G$176),BH130*(1+'S&S'!$G$178),BH131*(1+'S&S'!$G$180),BH132*(1+'S&S'!$G$182),BH133*(1+'S&S'!$G$184),BH134*(1+'S&S'!$G$186),BH135*(1+'S&S'!$G$188),BH136*(1+'S&S'!$G$190),BH137*(1+'S&S'!$G$192),BH138*(1+'S&S'!$G$194),BH139*(1+'S&S'!$G$196),BH140*(1+'S&S'!$G$198),BH141*(1+'S&S'!$G$200),BH142*(1+'S&S'!$G$202),BH143*(1+'S&S'!$G$204),BH144*(1+'S&S'!$G$206))","v":0},{"$f":"-BI$190*(1+'S&S'!$G$164)+BI$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BI$218*(1+'S&S'!$G$166)+BI233*(1+'S&S'!$G$208)+BI234*(1+'S&S'!$G$210)+SUM(BI125*(1+'S&S'!$G$168),BI126*(1+'S&S'!$G$170),BI127*(1+'S&S'!$G$172),BI128*(1+'S&S'!$G$174),BI129*(1+'S&S'!$G$176),BI130*(1+'S&S'!$G$178),BI131*(1+'S&S'!$G$180),BI132*(1+'S&S'!$G$182),BI133*(1+'S&S'!$G$184),BI134*(1+'S&S'!$G$186),BI135*(1+'S&S'!$G$188),BI136*(1+'S&S'!$G$190),BI137*(1+'S&S'!$G$192),BI138*(1+'S&S'!$G$194),BI139*(1+'S&S'!$G$196),BI140*(1+'S&S'!$G$198),BI141*(1+'S&S'!$G$200),BI142*(1+'S&S'!$G$202),BI143*(1+'S&S'!$G$204),BI144*(1+'S&S'!$G$206))","v":0},{"$f":"-BJ$190*(1+'S&S'!$G$164)+BJ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BJ$218*(1+'S&S'!$G$166)+BJ233*(1+'S&S'!$G$208)+BJ234*(1+'S&S'!$G$210)+SUM(BJ125*(1+'S&S'!$G$168),BJ126*(1+'S&S'!$G$170),BJ127*(1+'S&S'!$G$172),BJ128*(1+'S&S'!$G$174),BJ129*(1+'S&S'!$G$176),BJ130*(1+'S&S'!$G$178),BJ131*(1+'S&S'!$G$180),BJ132*(1+'S&S'!$G$182),BJ133*(1+'S&S'!$G$184),BJ134*(1+'S&S'!$G$186),BJ135*(1+'S&S'!$G$188),BJ136*(1+'S&S'!$G$190),BJ137*(1+'S&S'!$G$192),BJ138*(1+'S&S'!$G$194),BJ139*(1+'S&S'!$G$196),BJ140*(1+'S&S'!$G$198),BJ141*(1+'S&S'!$G$200),BJ142*(1+'S&S'!$G$202),BJ143*(1+'S&S'!$G$204),BJ144*(1+'S&S'!$G$206))","v":0},{"$f":"-BK$190*(1+'S&S'!$G$164)+BK$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BK$218*(1+'S&S'!$G$166)+BK233*(1+'S&S'!$G$208)+BK234*(1+'S&S'!$G$210)+SUM(BK125*(1+'S&S'!$G$168),BK126*(1+'S&S'!$G$170),BK127*(1+'S&S'!$G$172),BK128*(1+'S&S'!$G$174),BK129*(1+'S&S'!$G$176),BK130*(1+'S&S'!$G$178),BK131*(1+'S&S'!$G$180),BK132*(1+'S&S'!$G$182),BK133*(1+'S&S'!$G$184),BK134*(1+'S&S'!$G$186),BK135*(1+'S&S'!$G$188),BK136*(1+'S&S'!$G$190),BK137*(1+'S&S'!$G$192),BK138*(1+'S&S'!$G$194),BK139*(1+'S&S'!$G$196),BK140*(1+'S&S'!$G$198),BK141*(1+'S&S'!$G$200),BK142*(1+'S&S'!$G$202),BK143*(1+'S&S'!$G$204),BK144*(1+'S&S'!$G$206))","v":0},{"$f":"-BL$190*(1+'S&S'!$G$164)+BL$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BL$218*(1+'S&S'!$G$166)+BL233*(1+'S&S'!$G$208)+BL234*(1+'S&S'!$G$210)+SUM(BL125*(1+'S&S'!$G$168),BL126*(1+'S&S'!$G$170),BL127*(1+'S&S'!$G$172),BL128*(1+'S&S'!$G$174),BL129*(1+'S&S'!$G$176),BL130*(1+'S&S'!$G$178),BL131*(1+'S&S'!$G$180),BL132*(1+'S&S'!$G$182),BL133*(1+'S&S'!$G$184),BL134*(1+'S&S'!$G$186),BL135*(1+'S&S'!$G$188),BL136*(1+'S&S'!$G$190),BL137*(1+'S&S'!$G$192),BL138*(1+'S&S'!$G$194),BL139*(1+'S&S'!$G$196),BL140*(1+'S&S'!$G$198),BL141*(1+'S&S'!$G$200),BL142*(1+'S&S'!$G$202),BL143*(1+'S&S'!$G$204),BL144*(1+'S&S'!$G$206))","v":0},{"$f":"-BM$190*(1+'S&S'!$G$164)+BM$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BM$218*(1+'S&S'!$G$166)+BM233*(1+'S&S'!$G$208)+BM234*(1+'S&S'!$G$210)+SUM(BM125*(1+'S&S'!$G$168),BM126*(1+'S&S'!$G$170),BM127*(1+'S&S'!$G$172),BM128*(1+'S&S'!$G$174),BM129*(1+'S&S'!$G$176),BM130*(1+'S&S'!$G$178),BM131*(1+'S&S'!$G$180),BM132*(1+'S&S'!$G$182),BM133*(1+'S&S'!$G$184),BM134*(1+'S&S'!$G$186),BM135*(1+'S&S'!$G$188),BM136*(1+'S&S'!$G$190),BM137*(1+'S&S'!$G$192),BM138*(1+'S&S'!$G$194),BM139*(1+'S&S'!$G$196),BM140*(1+'S&S'!$G$198),BM141*(1+'S&S'!$G$200),BM142*(1+'S&S'!$G$202),BM143*(1+'S&S'!$G$204),BM144*(1+'S&S'!$G$206))","v":0},{"$f":"-BN$190*(1+'S&S'!$G$164)+BN$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BN$218*(1+'S&S'!$G$166)+BN233*(1+'S&S'!$G$208)+BN234*(1+'S&S'!$G$210)+SUM(BN125*(1+'S&S'!$G$168),BN126*(1+'S&S'!$G$170),BN127*(1+'S&S'!$G$172),BN128*(1+'S&S'!$G$174),BN129*(1+'S&S'!$G$176),BN130*(1+'S&S'!$G$178),BN131*(1+'S&S'!$G$180),BN132*(1+'S&S'!$G$182),BN133*(1+'S&S'!$G$184),BN134*(1+'S&S'!$G$186),BN135*(1+'S&S'!$G$188),BN136*(1+'S&S'!$G$190),BN137*(1+'S&S'!$G$192),BN138*(1+'S&S'!$G$194),BN139*(1+'S&S'!$G$196),BN140*(1+'S&S'!$G$198),BN141*(1+'S&S'!$G$200),BN142*(1+'S&S'!$G$202),BN143*(1+'S&S'!$G$204),BN144*(1+'S&S'!$G$206))","v":0},{"$f":"-BO$190*(1+'S&S'!$G$164)+BO$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BO$218*(1+'S&S'!$G$166)+BO233*(1+'S&S'!$G$208)+BO234*(1+'S&S'!$G$210)+SUM(BO125*(1+'S&S'!$G$168),BO126*(1+'S&S'!$G$170),BO127*(1+'S&S'!$G$172),BO128*(1+'S&S'!$G$174),BO129*(1+'S&S'!$G$176),BO130*(1+'S&S'!$G$178),BO131*(1+'S&S'!$G$180),BO132*(1+'S&S'!$G$182),BO133*(1+'S&S'!$G$184),BO134*(1+'S&S'!$G$186),BO135*(1+'S&S'!$G$188),BO136*(1+'S&S'!$G$190),BO137*(1+'S&S'!$G$192),BO138*(1+'S&S'!$G$194),BO139*(1+'S&S'!$G$196),BO140*(1+'S&S'!$G$198),BO141*(1+'S&S'!$G$200),BO142*(1+'S&S'!$G$202),BO143*(1+'S&S'!$G$204),BO144*(1+'S&S'!$G$206))","v":0},{"$f":"-BP$190*(1+'S&S'!$G$164)+BP$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BP$218*(1+'S&S'!$G$166)+BP233*(1+'S&S'!$G$208)+BP234*(1+'S&S'!$G$210)+SUM(BP125*(1+'S&S'!$G$168),BP126*(1+'S&S'!$G$170),BP127*(1+'S&S'!$G$172),BP128*(1+'S&S'!$G$174),BP129*(1+'S&S'!$G$176),BP130*(1+'S&S'!$G$178),BP131*(1+'S&S'!$G$180),BP132*(1+'S&S'!$G$182),BP133*(1+'S&S'!$G$184),BP134*(1+'S&S'!$G$186),BP135*(1+'S&S'!$G$188),BP136*(1+'S&S'!$G$190),BP137*(1+'S&S'!$G$192),BP138*(1+'S&S'!$G$194),BP139*(1+'S&S'!$G$196),BP140*(1+'S&S'!$G$198),BP141*(1+'S&S'!$G$200),BP142*(1+'S&S'!$G$202),BP143*(1+'S&S'!$G$204),BP144*(1+'S&S'!$G$206))","v":0},{"$f":"-BQ$190*(1+'S&S'!$G$164)+BQ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BQ$218*(1+'S&S'!$G$166)+BQ233*(1+'S&S'!$G$208)+BQ234*(1+'S&S'!$G$210)+SUM(BQ125*(1+'S&S'!$G$168),BQ126*(1+'S&S'!$G$170),BQ127*(1+'S&S'!$G$172),BQ128*(1+'S&S'!$G$174),BQ129*(1+'S&S'!$G$176),BQ130*(1+'S&S'!$G$178),BQ131*(1+'S&S'!$G$180),BQ132*(1+'S&S'!$G$182),BQ133*(1+'S&S'!$G$184),BQ134*(1+'S&S'!$G$186),BQ135*(1+'S&S'!$G$188),BQ136*(1+'S&S'!$G$190),BQ137*(1+'S&S'!$G$192),BQ138*(1+'S&S'!$G$194),BQ139*(1+'S&S'!$G$196),BQ140*(1+'S&S'!$G$198),BQ141*(1+'S&S'!$G$200),BQ142*(1+'S&S'!$G$202),BQ143*(1+'S&S'!$G$204),BQ144*(1+'S&S'!$G$206))","v":0},{"$f":"-BR$190*(1+'S&S'!$G$164)+BR$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BR$218*(1+'S&S'!$G$166)+BR233*(1+'S&S'!$G$208)+BR234*(1+'S&S'!$G$210)+SUM(BR125*(1+'S&S'!$G$168),BR126*(1+'S&S'!$G$170),BR127*(1+'S&S'!$G$172),BR128*(1+'S&S'!$G$174),BR129*(1+'S&S'!$G$176),BR130*(1+'S&S'!$G$178),BR131*(1+'S&S'!$G$180),BR132*(1+'S&S'!$G$182),BR133*(1+'S&S'!$G$184),BR134*(1+'S&S'!$G$186),BR135*(1+'S&S'!$G$188),BR136*(1+'S&S'!$G$190),BR137*(1+'S&S'!$G$192),BR138*(1+'S&S'!$G$194),BR139*(1+'S&S'!$G$196),BR140*(1+'S&S'!$G$198),BR141*(1+'S&S'!$G$200),BR142*(1+'S&S'!$G$202),BR143*(1+'S&S'!$G$204),BR144*(1+'S&S'!$G$206))","v":0},{"$f":"-BS$190*(1+'S&S'!$G$164)+BS$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BS$218*(1+'S&S'!$G$166)+BS233*(1+'S&S'!$G$208)+BS234*(1+'S&S'!$G$210)+SUM(BS125*(1+'S&S'!$G$168),BS126*(1+'S&S'!$G$170),BS127*(1+'S&S'!$G$172),BS128*(1+'S&S'!$G$174),BS129*(1+'S&S'!$G$176),BS130*(1+'S&S'!$G$178),BS131*(1+'S&S'!$G$180),BS132*(1+'S&S'!$G$182),BS133*(1+'S&S'!$G$184),BS134*(1+'S&S'!$G$186),BS135*(1+'S&S'!$G$188),BS136*(1+'S&S'!$G$190),BS137*(1+'S&S'!$G$192),BS138*(1+'S&S'!$G$194),BS139*(1+'S&S'!$G$196),BS140*(1+'S&S'!$G$198),BS141*(1+'S&S'!$G$200),BS142*(1+'S&S'!$G$202),BS143*(1+'S&S'!$G$204),BS144*(1+'S&S'!$G$206))","v":0},{"$f":"-BT$190*(1+'S&S'!$G$164)+BT$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BT$218*(1+'S&S'!$G$166)+BT233*(1+'S&S'!$G$208)+BT234*(1+'S&S'!$G$210)+SUM(BT125*(1+'S&S'!$G$168),BT126*(1+'S&S'!$G$170),BT127*(1+'S&S'!$G$172),BT128*(1+'S&S'!$G$174),BT129*(1+'S&S'!$G$176),BT130*(1+'S&S'!$G$178),BT131*(1+'S&S'!$G$180),BT132*(1+'S&S'!$G$182),BT133*(1+'S&S'!$G$184),BT134*(1+'S&S'!$G$186),BT135*(1+'S&S'!$G$188),BT136*(1+'S&S'!$G$190),BT137*(1+'S&S'!$G$192),BT138*(1+'S&S'!$G$194),BT139*(1+'S&S'!$G$196),BT140*(1+'S&S'!$G$198),BT141*(1+'S&S'!$G$200),BT142*(1+'S&S'!$G$202),BT143*(1+'S&S'!$G$204),BT144*(1+'S&S'!$G$206))","v":0},{"$f":"-BU$190*(1+'S&S'!$G$164)+BU$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BU$218*(1+'S&S'!$G$166)+BU233*(1+'S&S'!$G$208)+BU234*(1+'S&S'!$G$210)+SUM(BU125*(1+'S&S'!$G$168),BU126*(1+'S&S'!$G$170),BU127*(1+'S&S'!$G$172),BU128*(1+'S&S'!$G$174),BU129*(1+'S&S'!$G$176),BU130*(1+'S&S'!$G$178),BU131*(1+'S&S'!$G$180),BU132*(1+'S&S'!$G$182),BU133*(1+'S&S'!$G$184),BU134*(1+'S&S'!$G$186),BU135*(1+'S&S'!$G$188),BU136*(1+'S&S'!$G$190),BU137*(1+'S&S'!$G$192),BU138*(1+'S&S'!$G$194),BU139*(1+'S&S'!$G$196),BU140*(1+'S&S'!$G$198),BU141*(1+'S&S'!$G$200),BU142*(1+'S&S'!$G$202),BU143*(1+'S&S'!$G$204),BU144*(1+'S&S'!$G$206))","v":0},{"$f":"-BV$190*(1+'S&S'!$G$164)+BV$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BV$218*(1+'S&S'!$G$166)+BV233*(1+'S&S'!$G$208)+BV234*(1+'S&S'!$G$210)+SUM(BV125*(1+'S&S'!$G$168),BV126*(1+'S&S'!$G$170),BV127*(1+'S&S'!$G$172),BV128*(1+'S&S'!$G$174),BV129*(1+'S&S'!$G$176),BV130*(1+'S&S'!$G$178),BV131*(1+'S&S'!$G$180),BV132*(1+'S&S'!$G$182),BV133*(1+'S&S'!$G$184),BV134*(1+'S&S'!$G$186),BV135*(1+'S&S'!$G$188),BV136*(1+'S&S'!$G$190),BV137*(1+'S&S'!$G$192),BV138*(1+'S&S'!$G$194),BV139*(1+'S&S'!$G$196),BV140*(1+'S&S'!$G$198),BV141*(1+'S&S'!$G$200),BV142*(1+'S&S'!$G$202),BV143*(1+'S&S'!$G$204),BV144*(1+'S&S'!$G$206))","v":0},{"$f":"-BW$190*(1+'S&S'!$G$164)+BW$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BW$218*(1+'S&S'!$G$166)+BW233*(1+'S&S'!$G$208)+BW234*(1+'S&S'!$G$210)+SUM(BW125*(1+'S&S'!$G$168),BW126*(1+'S&S'!$G$170),BW127*(1+'S&S'!$G$172),BW128*(1+'S&S'!$G$174),BW129*(1+'S&S'!$G$176),BW130*(1+'S&S'!$G$178),BW131*(1+'S&S'!$G$180),BW132*(1+'S&S'!$G$182),BW133*(1+'S&S'!$G$184),BW134*(1+'S&S'!$G$186),BW135*(1+'S&S'!$G$188),BW136*(1+'S&S'!$G$190),BW137*(1+'S&S'!$G$192),BW138*(1+'S&S'!$G$194),BW139*(1+'S&S'!$G$196),BW140*(1+'S&S'!$G$198),BW141*(1+'S&S'!$G$200),BW142*(1+'S&S'!$G$202),BW143*(1+'S&S'!$G$204),BW144*(1+'S&S'!$G$206))","v":0},{"$f":"-BX$190*(1+'S&S'!$G$164)+BX$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BX$218*(1+'S&S'!$G$166)+BX233*(1+'S&S'!$G$208)+BX234*(1+'S&S'!$G$210)+SUM(BX125*(1+'S&S'!$G$168),BX126*(1+'S&S'!$G$170),BX127*(1+'S&S'!$G$172),BX128*(1+'S&S'!$G$174),BX129*(1+'S&S'!$G$176),BX130*(1+'S&S'!$G$178),BX131*(1+'S&S'!$G$180),BX132*(1+'S&S'!$G$182),BX133*(1+'S&S'!$G$184),BX134*(1+'S&S'!$G$186),BX135*(1+'S&S'!$G$188),BX136*(1+'S&S'!$G$190),BX137*(1+'S&S'!$G$192),BX138*(1+'S&S'!$G$194),BX139*(1+'S&S'!$G$196),BX140*(1+'S&S'!$G$198),BX141*(1+'S&S'!$G$200),BX142*(1+'S&S'!$G$202),BX143*(1+'S&S'!$G$204),BX144*(1+'S&S'!$G$206))","v":0},{"$f":"-BY$190*(1+'S&S'!$G$164)+BY$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BY$218*(1+'S&S'!$G$166)+BY233*(1+'S&S'!$G$208)+BY234*(1+'S&S'!$G$210)+SUM(BY125*(1+'S&S'!$G$168),BY126*(1+'S&S'!$G$170),BY127*(1+'S&S'!$G$172),BY128*(1+'S&S'!$G$174),BY129*(1+'S&S'!$G$176),BY130*(1+'S&S'!$G$178),BY131*(1+'S&S'!$G$180),BY132*(1+'S&S'!$G$182),BY133*(1+'S&S'!$G$184),BY134*(1+'S&S'!$G$186),BY135*(1+'S&S'!$G$188),BY136*(1+'S&S'!$G$190),BY137*(1+'S&S'!$G$192),BY138*(1+'S&S'!$G$194),BY139*(1+'S&S'!$G$196),BY140*(1+'S&S'!$G$198),BY141*(1+'S&S'!$G$200),BY142*(1+'S&S'!$G$202),BY143*(1+'S&S'!$G$204),BY144*(1+'S&S'!$G$206))","v":0},{"$f":"-BZ$190*(1+'S&S'!$G$164)+BZ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BZ$218*(1+'S&S'!$G$166)+BZ233*(1+'S&S'!$G$208)+BZ234*(1+'S&S'!$G$210)+SUM(BZ125*(1+'S&S'!$G$168),BZ126*(1+'S&S'!$G$170),BZ127*(1+'S&S'!$G$172),BZ128*(1+'S&S'!$G$174),BZ129*(1+'S&S'!$G$176),BZ130*(1+'S&S'!$G$178),BZ131*(1+'S&S'!$G$180),BZ132*(1+'S&S'!$G$182),BZ133*(1+'S&S'!$G$184),BZ134*(1+'S&S'!$G$186),BZ135*(1+'S&S'!$G$188),BZ136*(1+'S&S'!$G$190),BZ137*(1+'S&S'!$G$192),BZ138*(1+'S&S'!$G$194),BZ139*(1+'S&S'!$G$196),BZ140*(1+'S&S'!$G$198),BZ141*(1+'S&S'!$G$200),BZ142*(1+'S&S'!$G$202),BZ143*(1+'S&S'!$G$204),BZ144*(1+'S&S'!$G$206))","v":0},{"$f":"-CA$190*(1+'S&S'!$G$164)+CA$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CA$218*(1+'S&S'!$G$166)+CA233*(1+'S&S'!$G$208)+CA234*(1+'S&S'!$G$210)+SUM(CA125*(1+'S&S'!$G$168),CA126*(1+'S&S'!$G$170),CA127*(1+'S&S'!$G$172),CA128*(1+'S&S'!$G$174),CA129*(1+'S&S'!$G$176),CA130*(1+'S&S'!$G$178),CA131*(1+'S&S'!$G$180),CA132*(1+'S&S'!$G$182),CA133*(1+'S&S'!$G$184),CA134*(1+'S&S'!$G$186),CA135*(1+'S&S'!$G$188),CA136*(1+'S&S'!$G$190),CA137*(1+'S&S'!$G$192),CA138*(1+'S&S'!$G$194),CA139*(1+'S&S'!$G$196),CA140*(1+'S&S'!$G$198),CA141*(1+'S&S'!$G$200),CA142*(1+'S&S'!$G$202),CA143*(1+'S&S'!$G$204),CA144*(1+'S&S'!$G$206))","v":0},{"$f":"-CB$190*(1+'S&S'!$G$164)+CB$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CB$218*(1+'S&S'!$G$166)+CB233*(1+'S&S'!$G$208)+CB234*(1+'S&S'!$G$210)+SUM(CB125*(1+'S&S'!$G$168),CB126*(1+'S&S'!$G$170),CB127*(1+'S&S'!$G$172),CB128*(1+'S&S'!$G$174),CB129*(1+'S&S'!$G$176),CB130*(1+'S&S'!$G$178),CB131*(1+'S&S'!$G$180),CB132*(1+'S&S'!$G$182),CB133*(1+'S&S'!$G$184),CB134*(1+'S&S'!$G$186),CB135*(1+'S&S'!$G$188),CB136*(1+'S&S'!$G$190),CB137*(1+'S&S'!$G$192),CB138*(1+'S&S'!$G$194),CB139*(1+'S&S'!$G$196),CB140*(1+'S&S'!$G$198),CB141*(1+'S&S'!$G$200),CB142*(1+'S&S'!$G$202),CB143*(1+'S&S'!$G$204),CB144*(1+'S&S'!$G$206))","v":0},{"$f":"-CC$190*(1+'S&S'!$G$164)+CC$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CC$218*(1+'S&S'!$G$166)+CC233*(1+'S&S'!$G$208)+CC234*(1+'S&S'!$G$210)+SUM(CC125*(1+'S&S'!$G$168),CC126*(1+'S&S'!$G$170),CC127*(1+'S&S'!$G$172),CC128*(1+'S&S'!$G$174),CC129*(1+'S&S'!$G$176),CC130*(1+'S&S'!$G$178),CC131*(1+'S&S'!$G$180),CC132*(1+'S&S'!$G$182),CC133*(1+'S&S'!$G$184),CC134*(1+'S&S'!$G$186),CC135*(1+'S&S'!$G$188),CC136*(1+'S&S'!$G$190),CC137*(1+'S&S'!$G$192),CC138*(1+'S&S'!$G$194),CC139*(1+'S&S'!$G$196),CC140*(1+'S&S'!$G$198),CC141*(1+'S&S'!$G$200),CC142*(1+'S&S'!$G$202),CC143*(1+'S&S'!$G$204),CC144*(1+'S&S'!$G$206))","v":0},{"$f":"-CD$190*(1+'S&S'!$G$164)+CD$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CD$218*(1+'S&S'!$G$166)+CD233*(1+'S&S'!$G$208)+CD234*(1+'S&S'!$G$210)+SUM(CD125*(1+'S&S'!$G$168),CD126*(1+'S&S'!$G$170),CD127*(1+'S&S'!$G$172),CD128*(1+'S&S'!$G$174),CD129*(1+'S&S'!$G$176),CD130*(1+'S&S'!$G$178),CD131*(1+'S&S'!$G$180),CD132*(1+'S&S'!$G$182),CD133*(1+'S&S'!$G$184),CD134*(1+'S&S'!$G$186),CD135*(1+'S&S'!$G$188),CD136*(1+'S&S'!$G$190),CD137*(1+'S&S'!$G$192),CD138*(1+'S&S'!$G$194),CD139*(1+'S&S'!$G$196),CD140*(1+'S&S'!$G$198),CD141*(1+'S&S'!$G$200),CD142*(1+'S&S'!$G$202),CD143*(1+'S&S'!$G$204),CD144*(1+'S&S'!$G$206))","v":0},{"$f":"-CE$190*(1+'S&S'!$G$164)+CE$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CE$218*(1+'S&S'!$G$166)+CE233*(1+'S&S'!$G$208)+CE234*(1+'S&S'!$G$210)+SUM(CE125*(1+'S&S'!$G$168),CE126*(1+'S&S'!$G$170),CE127*(1+'S&S'!$G$172),CE128*(1+'S&S'!$G$174),CE129*(1+'S&S'!$G$176),CE130*(1+'S&S'!$G$178),CE131*(1+'S&S'!$G$180),CE132*(1+'S&S'!$G$182),CE133*(1+'S&S'!$G$184),CE134*(1+'S&S'!$G$186),CE135*(1+'S&S'!$G$188),CE136*(1+'S&S'!$G$190),CE137*(1+'S&S'!$G$192),CE138*(1+'S&S'!$G$194),CE139*(1+'S&S'!$G$196),CE140*(1+'S&S'!$G$198),CE141*(1+'S&S'!$G$200),CE142*(1+'S&S'!$G$202),CE143*(1+'S&S'!$G$204),CE144*(1+'S&S'!$G$206))","v":0},{"$f":"-CF$190*(1+'S&S'!$G$164)+CF$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CF$218*(1+'S&S'!$G$166)+CF233*(1+'S&S'!$G$208)+CF234*(1+'S&S'!$G$210)+SUM(CF125*(1+'S&S'!$G$168),CF126*(1+'S&S'!$G$170),CF127*(1+'S&S'!$G$172),CF128*(1+'S&S'!$G$174),CF129*(1+'S&S'!$G$176),CF130*(1+'S&S'!$G$178),CF131*(1+'S&S'!$G$180),CF132*(1+'S&S'!$G$182),CF133*(1+'S&S'!$G$184),CF134*(1+'S&S'!$G$186),CF135*(1+'S&S'!$G$188),CF136*(1+'S&S'!$G$190),CF137*(1+'S&S'!$G$192),CF138*(1+'S&S'!$G$194),CF139*(1+'S&S'!$G$196),CF140*(1+'S&S'!$G$198),CF141*(1+'S&S'!$G$200),CF142*(1+'S&S'!$G$202),CF143*(1+'S&S'!$G$204),CF144*(1+'S&S'!$G$206))","v":0},{"$f":"-CG$190*(1+'S&S'!$G$164)+CG$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CG$218*(1+'S&S'!$G$166)+CG233*(1+'S&S'!$G$208)+CG234*(1+'S&S'!$G$210)+SUM(CG125*(1+'S&S'!$G$168),CG126*(1+'S&S'!$G$170),CG127*(1+'S&S'!$G$172),CG128*(1+'S&S'!$G$174),CG129*(1+'S&S'!$G$176),CG130*(1+'S&S'!$G$178),CG131*(1+'S&S'!$G$180),CG132*(1+'S&S'!$G$182),CG133*(1+'S&S'!$G$184),CG134*(1+'S&S'!$G$186),CG135*(1+'S&S'!$G$188),CG136*(1+'S&S'!$G$190),CG137*(1+'S&S'!$G$192),CG138*(1+'S&S'!$G$194),CG139*(1+'S&S'!$G$196),CG140*(1+'S&S'!$G$198),CG141*(1+'S&S'!$G$200),CG142*(1+'S&S'!$G$202),CG143*(1+'S&S'!$G$204),CG144*(1+'S&S'!$G$206))","v":0},{"$f":"-CH$190*(1+'S&S'!$G$164)+CH$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CH$218*(1+'S&S'!$G$166)+CH233*(1+'S&S'!$G$208)+CH234*(1+'S&S'!$G$210)+SUM(CH125*(1+'S&S'!$G$168),CH126*(1+'S&S'!$G$170),CH127*(1+'S&S'!$G$172),CH128*(1+'S&S'!$G$174),CH129*(1+'S&S'!$G$176),CH130*(1+'S&S'!$G$178),CH131*(1+'S&S'!$G$180),CH132*(1+'S&S'!$G$182),CH133*(1+'S&S'!$G$184),CH134*(1+'S&S'!$G$186),CH135*(1+'S&S'!$G$188),CH136*(1+'S&S'!$G$190),CH137*(1+'S&S'!$G$192),CH138*(1+'S&S'!$G$194),CH139*(1+'S&S'!$G$196),CH140*(1+'S&S'!$G$198),CH141*(1+'S&S'!$G$200),CH142*(1+'S&S'!$G$202),CH143*(1+'S&S'!$G$204),CH144*(1+'S&S'!$G$206))","v":0},{"$f":"-CI$190*(1+'S&S'!$G$164)+CI$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CI$218*(1+'S&S'!$G$166)+CI233*(1+'S&S'!$G$208)+CI234*(1+'S&S'!$G$210)+SUM(CI125*(1+'S&S'!$G$168),CI126*(1+'S&S'!$G$170),CI127*(1+'S&S'!$G$172),CI128*(1+'S&S'!$G$174),CI129*(1+'S&S'!$G$176),CI130*(1+'S&S'!$G$178),CI131*(1+'S&S'!$G$180),CI132*(1+'S&S'!$G$182),CI133*(1+'S&S'!$G$184),CI134*(1+'S&S'!$G$186),CI135*(1+'S&S'!$G$188),CI136*(1+'S&S'!$G$190),CI137*(1+'S&S'!$G$192),CI138*(1+'S&S'!$G$194),CI139*(1+'S&S'!$G$196),CI140*(1+'S&S'!$G$198),CI141*(1+'S&S'!$G$200),CI142*(1+'S&S'!$G$202),CI143*(1+'S&S'!$G$204),CI144*(1+'S&S'!$G$206))","v":0},{"$f":"-CJ$190*(1+'S&S'!$G$164)+CJ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CJ$218*(1+'S&S'!$G$166)+CJ233*(1+'S&S'!$G$208)+CJ234*(1+'S&S'!$G$210)+SUM(CJ125*(1+'S&S'!$G$168),CJ126*(1+'S&S'!$G$170),CJ127*(1+'S&S'!$G$172),CJ128*(1+'S&S'!$G$174),CJ129*(1+'S&S'!$G$176),CJ130*(1+'S&S'!$G$178),CJ131*(1+'S&S'!$G$180),CJ132*(1+'S&S'!$G$182),CJ133*(1+'S&S'!$G$184),CJ134*(1+'S&S'!$G$186),CJ135*(1+'S&S'!$G$188),CJ136*(1+'S&S'!$G$190),CJ137*(1+'S&S'!$G$192),CJ138*(1+'S&S'!$G$194),CJ139*(1+'S&S'!$G$196),CJ140*(1+'S&S'!$G$198),CJ141*(1+'S&S'!$G$200),CJ142*(1+'S&S'!$G$202),CJ143*(1+'S&S'!$G$204),CJ144*(1+'S&S'!$G$206))","v":0},{"$f":"-CK$190*(1+'S&S'!$G$164)+CK$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CK$218*(1+'S&S'!$G$166)+CK233*(1+'S&S'!$G$208)+CK234*(1+'S&S'!$G$210)+SUM(CK125*(1+'S&S'!$G$168),CK126*(1+'S&S'!$G$170),CK127*(1+'S&S'!$G$172),CK128*(1+'S&S'!$G$174),CK129*(1+'S&S'!$G$176),CK130*(1+'S&S'!$G$178),CK131*(1+'S&S'!$G$180),CK132*(1+'S&S'!$G$182),CK133*(1+'S&S'!$G$184),CK134*(1+'S&S'!$G$186),CK135*(1+'S&S'!$G$188),CK136*(1+'S&S'!$G$190),CK137*(1+'S&S'!$G$192),CK138*(1+'S&S'!$G$194),CK139*(1+'S&S'!$G$196),CK140*(1+'S&S'!$G$198),CK141*(1+'S&S'!$G$200),CK142*(1+'S&S'!$G$202),CK143*(1+'S&S'!$G$204),CK144*(1+'S&S'!$G$206))","v":0},{"$f":"-CL$190*(1+'S&S'!$G$164)+CL$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CL$218*(1+'S&S'!$G$166)+CL233*(1+'S&S'!$G$208)+CL234*(1+'S&S'!$G$210)+SUM(CL125*(1+'S&S'!$G$168),CL126*(1+'S&S'!$G$170),CL127*(1+'S&S'!$G$172),CL128*(1+'S&S'!$G$174),CL129*(1+'S&S'!$G$176),CL130*(1+'S&S'!$G$178),CL131*(1+'S&S'!$G$180),CL132*(1+'S&S'!$G$182),CL133*(1+'S&S'!$G$184),CL134*(1+'S&S'!$G$186),CL135*(1+'S&S'!$G$188),CL136*(1+'S&S'!$G$190),CL137*(1+'S&S'!$G$192),CL138*(1+'S&S'!$G$194),CL139*(1+'S&S'!$G$196),CL140*(1+'S&S'!$G$198),CL141*(1+'S&S'!$G$200),CL142*(1+'S&S'!$G$202),CL143*(1+'S&S'!$G$204),CL144*(1+'S&S'!$G$206))","v":0},{"$f":"-CM$190*(1+'S&S'!$G$164)+CM$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CM$218*(1+'S&S'!$G$166)+CM233*(1+'S&S'!$G$208)+CM234*(1+'S&S'!$G$210)+SUM(CM125*(1+'S&S'!$G$168),CM126*(1+'S&S'!$G$170),CM127*(1+'S&S'!$G$172),CM128*(1+'S&S'!$G$174),CM129*(1+'S&S'!$G$176),CM130*(1+'S&S'!$G$178),CM131*(1+'S&S'!$G$180),CM132*(1+'S&S'!$G$182),CM133*(1+'S&S'!$G$184),CM134*(1+'S&S'!$G$186),CM135*(1+'S&S'!$G$188),CM136*(1+'S&S'!$G$190),CM137*(1+'S&S'!$G$192),CM138*(1+'S&S'!$G$194),CM139*(1+'S&S'!$G$196),CM140*(1+'S&S'!$G$198),CM141*(1+'S&S'!$G$200),CM142*(1+'S&S'!$G$202),CM143*(1+'S&S'!$G$204),CM144*(1+'S&S'!$G$206))","v":0},{"$f":"-CN$190*(1+'S&S'!$G$164)+CN$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CN$218*(1+'S&S'!$G$166)+CN233*(1+'S&S'!$G$208)+CN234*(1+'S&S'!$G$210)+SUM(CN125*(1+'S&S'!$G$168),CN126*(1+'S&S'!$G$170),CN127*(1+'S&S'!$G$172),CN128*(1+'S&S'!$G$174),CN129*(1+'S&S'!$G$176),CN130*(1+'S&S'!$G$178),CN131*(1+'S&S'!$G$180),CN132*(1+'S&S'!$G$182),CN133*(1+'S&S'!$G$184),CN134*(1+'S&S'!$G$186),CN135*(1+'S&S'!$G$188),CN136*(1+'S&S'!$G$190),CN137*(1+'S&S'!$G$192),CN138*(1+'S&S'!$G$194),CN139*(1+'S&S'!$G$196),CN140*(1+'S&S'!$G$198),CN141*(1+'S&S'!$G$200),CN142*(1+'S&S'!$G$202),CN143*(1+'S&S'!$G$204),CN144*(1+'S&S'!$G$206))","v":0},{"$f":"-CO$190*(1+'S&S'!$G$164)+CO$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CO$218*(1+'S&S'!$G$166)+CO233*(1+'S&S'!$G$208)+CO234*(1+'S&S'!$G$210)+SUM(CO125*(1+'S&S'!$G$168),CO126*(1+'S&S'!$G$170),CO127*(1+'S&S'!$G$172),CO128*(1+'S&S'!$G$174),CO129*(1+'S&S'!$G$176),CO130*(1+'S&S'!$G$178),CO131*(1+'S&S'!$G$180),CO132*(1+'S&S'!$G$182),CO133*(1+'S&S'!$G$184),CO134*(1+'S&S'!$G$186),CO135*(1+'S&S'!$G$188),CO136*(1+'S&S'!$G$190),CO137*(1+'S&S'!$G$192),CO138*(1+'S&S'!$G$194),CO139*(1+'S&S'!$G$196),CO140*(1+'S&S'!$G$198),CO141*(1+'S&S'!$G$200),CO142*(1+'S&S'!$G$202),CO143*(1+'S&S'!$G$204),CO144*(1+'S&S'!$G$206))","v":0},{"$f":"-CP$190*(1+'S&S'!$G$164)+CP$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CP$218*(1+'S&S'!$G$166)+CP233*(1+'S&S'!$G$208)+CP234*(1+'S&S'!$G$210)+SUM(CP125*(1+'S&S'!$G$168),CP126*(1+'S&S'!$G$170),CP127*(1+'S&S'!$G$172),CP128*(1+'S&S'!$G$174),CP129*(1+'S&S'!$G$176),CP130*(1+'S&S'!$G$178),CP131*(1+'S&S'!$G$180),CP132*(1+'S&S'!$G$182),CP133*(1+'S&S'!$G$184),CP134*(1+'S&S'!$G$186),CP135*(1+'S&S'!$G$188),CP136*(1+'S&S'!$G$190),CP137*(1+'S&S'!$G$192),CP138*(1+'S&S'!$G$194),CP139*(1+'S&S'!$G$196),CP140*(1+'S&S'!$G$198),CP141*(1+'S&S'!$G$200),CP142*(1+'S&S'!$G$202),CP143*(1+'S&S'!$G$204),CP144*(1+'S&S'!$G$206))","v":0},{"$f":"-CQ$190*(1+'S&S'!$G$164)+CQ$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CQ$218*(1+'S&S'!$G$166)+CQ233*(1+'S&S'!$G$208)+CQ234*(1+'S&S'!$G$210)+SUM(CQ125*(1+'S&S'!$G$168),CQ126*(1+'S&S'!$G$170),CQ127*(1+'S&S'!$G$172),CQ128*(1+'S&S'!$G$174),CQ129*(1+'S&S'!$G$176),CQ130*(1+'S&S'!$G$178),CQ131*(1+'S&S'!$G$180),CQ132*(1+'S&S'!$G$182),CQ133*(1+'S&S'!$G$184),CQ134*(1+'S&S'!$G$186),CQ135*(1+'S&S'!$G$188),CQ136*(1+'S&S'!$G$190),CQ137*(1+'S&S'!$G$192),CQ138*(1+'S&S'!$G$194),CQ139*(1+'S&S'!$G$196),CQ140*(1+'S&S'!$G$198),CQ141*(1+'S&S'!$G$200),CQ142*(1+'S&S'!$G$202),CQ143*(1+'S&S'!$G$204),CQ144*(1+'S&S'!$G$206))","v":0},{"$f":"-CR$190*(1+'S&S'!$G$164)+CR$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CR$218*(1+'S&S'!$G$166)+CR233*(1+'S&S'!$G$208)+CR234*(1+'S&S'!$G$210)+SUM(CR125*(1+'S&S'!$G$168),CR126*(1+'S&S'!$G$170),CR127*(1+'S&S'!$G$172),CR128*(1+'S&S'!$G$174),CR129*(1+'S&S'!$G$176),CR130*(1+'S&S'!$G$178),CR131*(1+'S&S'!$G$180),CR132*(1+'S&S'!$G$182),CR133*(1+'S&S'!$G$184),CR134*(1+'S&S'!$G$186),CR135*(1+'S&S'!$G$188),CR136*(1+'S&S'!$G$190),CR137*(1+'S&S'!$G$192),CR138*(1+'S&S'!$G$194),CR139*(1+'S&S'!$G$196),CR140*(1+'S&S'!$G$198),CR141*(1+'S&S'!$G$200),CR142*(1+'S&S'!$G$202),CR143*(1+'S&S'!$G$204),CR144*(1+'S&S'!$G$206))","v":0},{"$f":"-CS$190*(1+'S&S'!$G$164)+CS$216*IF(O.5!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CS$218*(1+'S&S'!$G$166)+CS233*(1+'S&S'!$G$208)+CS234*(1+'S&S'!$G$210)+SUM(CS125*(1+'S&S'!$G$168),CS126*(1+'S&S'!$G$170),CS127*(1+'S&S'!$G$172),CS128*(1+'S&S'!$G$174),CS129*(1+'S&S'!$G$176),CS130*(1+'S&S'!$G$178),CS131*(1+'S&S'!$G$180),CS132*(1+'S&S'!$G$182),CS133*(1+'S&S'!$G$184),CS134*(1+'S&S'!$G$186),CS135*(1+'S&S'!$G$188),CS136*(1+'S&S'!$G$190),CS137*(1+'S&S'!$G$192),CS138*(1+'S&S'!$G$194),CS139*(1+'S&S'!$G$196),CS140*(1+'S&S'!$G$198),CS141*(1+'S&S'!$G$200),CS142*(1+'S&S'!$G$202),CS143*(1+'S&S'!$G$204),CS144*(1+'S&S'!$G$206))","v":0}]

{"sheet":"O.6","index":10,"n_rows":362,"n_cols":102,"rows_kept":362,"cut":false,"hidden":true,"merged":[[3,3,4,3],[3,4,3,5],[8,3,9,3],[175,4,175,5],[176,4,176,5],[0,4,1,5],[278,4,278,5],[237,4,237,5],[238,4,238,5],[239,4,239,5],[250,4,250,5],[251,4,251,5],[271,4,271,5],[272,4,272,5],[273,4,273,5],[274,4,274,5],[276,4,276,5],[277,4,277,5],[185,4,185,5]]}
[null,null,"Option 6",null,{"$f":"IF(CV10>0,CV9,IF(CW10>0,CW9,IF(CX10>0,CX9,\"\")))","v":""}]
[null,null,{"$f":"\"'\"&G.Asm!F31&\"'\"","v":"'Text'"},null,null,null,null,"Unit of numbers:",{"$f":"G.Asm!$F$17","v":"Ones"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Internal calculations for errors"]
[]
[null,null,"Project year","For economic analysis","Total",null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90]
[null,null,"Calendar year",null,"NPV","Sum","Incurred",{"$f":"G.Asm!F33","v":2022},{"$f":"H5+1","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"BT5+1","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111]
[]
[null,null,"INVESTMENTS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero value checking","Residual value checking","Cash flow checking"]
[null,null,"A. Total investment costs","CF",{"$f":"SUM(E10,E26)","v":0},{"$f":"SUM(F10,F26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BR10,BR26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,"No empty cells can be left in a row – please fill with values or zeros instead","Residual value can be placed only in the last year of reference period","No row can be left without a name of item - please fill it from the dropdown list or type your own into the spare row"]
[null,null,"A.1. Total Initial investment costs",null,{"$f":"SUM(E11:E24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ11:BQ24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"COUNTIF($CV$11:$CV$144,\"Error\")","v":0},{"$f":"COUNTIF($CW$11:$CW$144,\"Error\")","v":0},{"$f":"COUNTIF($CX$11:$CX$144,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C11,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G11+NPV(G.Asm!$F$40,H11:INDEX(H11:CS11,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G11:CS11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G11:INDEX(G11:CS11,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C11),NOT(ISBLANK(C11)),C11=\"Spare\"),E11=0,F11=0),AND(NOT(ISBLANK(C11)),NOT(C11=\"Spare\"),NOT(E11=0),NOT(F11=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C12,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G12+NPV(G.Asm!$F$40,H12:INDEX(H12:CS12,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G12:INDEX(G12:CS12,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C12),NOT(ISBLANK(C12)),C12=\"Spare\"),E12=0,F12=0),AND(NOT(ISBLANK(C12)),NOT(C12=\"Spare\"),NOT(E12=0),NOT(F12=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C13,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G13+NPV(G.Asm!$F$40,H13:INDEX(H13:CS13,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G13:INDEX(G13:CS13,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C14,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G14+NPV(G.Asm!$F$40,H14:INDEX(H14:CS14,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G14:INDEX(G14:CS14,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C15,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G15+NPV(G.Asm!$F$40,H15:INDEX(H15:CS15,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G15:INDEX(G15:CS15,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C16,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G16+NPV(G.Asm!$F$40,H16:INDEX(H16:CS16,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G16:INDEX(G16:CS16,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C17,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G17+NPV(G.Asm!$F$40,H17:INDEX(H17:CS17,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G17:INDEX(G17:CS17,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C18,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G18+NPV(G.Asm!$F$40,H18:INDEX(H18:CS18,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G18:INDEX(G18:CS18,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C19,G.Asm!$C$46:$F$55,4,0),\"\")","v":""},{"$f":"G19+NPV(G.Asm!$F$40,H19:INDEX(H19:CS19,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G19:INDEX(G19:CS19,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C20=\"Spare\",ISBLANK(C20)),\"\",G.Asm!$F$55)","v":""},{"$f":"G20+NPV(G.Asm!$F$40,H20:INDEX(H20:CS20,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G20:INDEX(G20:CS20,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C20),NOT(ISBLANK(C20)),C20=\"Spare\"),E20=0,F20=0),AND(NOT(ISBLANK(C20)),NOT(C20=\"Spare\"),NOT(E20=0),NOT(F20=0))),0,\"Error\")","v":0}]
[null,null,"Spare",{"$f":"IF(OR(C21=\"Spare\",ISBLANK(C21)),\"\",G.Asm!$F$55)","v":""},{"$f":"G21+NPV(G.Asm!$F$40,H21:INDEX(H21:CS21,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G21:INDEX(G21:CS21,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C21),NOT(ISBLANK(C21)),C21=\"Spare\"),E21=0,F21=0),AND(NOT(ISBLANK(C21)),NOT(C21=\"Spare\"),NOT(E21=0),NOT(F21=0))),0,\"Error\")","v":0}]
[null,null,"Spare",{"$f":"IF(OR(C22=\"Spare\",ISBLANK(C22)),\"\",G.Asm!$F$55)","v":""},{"$f":"G22+NPV(G.Asm!$F$40,H22:INDEX(H22:CS22,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G22:INDEX(G22:CS22,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C23=\"Spare\",ISBLANK(C23)),\"\",G.Asm!$F$55)","v":""},{"$f":"G23+NPV(G.Asm!$F$40,H23:INDEX(H23:CS23,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G23:INDEX(G23:CS23,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C24=\"Spare\",ISBLANK(C24)),\"\",G.Asm!$F$55)","v":""},{"$f":"G24+NPV(G.Asm!$F$40,H24:INDEX(H24:CS24,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G24:INDEX(G24:CS24,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"A.2. Total replacement costs (reinvestment costs)","CF",{"$f":"SUM(E27:E33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ27:BQ33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C27,G.Asm!$C$57:$F$61,4,0),\"\")","v":""},{"$f":"G27+NPV(G.Asm!$F$40,H27:INDEX(H27:CS27,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G27:CS27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G27:INDEX(G27:CS27,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C27),NOT(ISBLANK(C27)),C27=\"Spare\"),E27=0,F27=0),AND(NOT(ISBLANK(C27)),NOT(C27=\"Spare\"),NOT(E27=0),NOT(F27=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C28,G.Asm!$C$57:$F$61,4,0),\"\")","v":""},{"$f":"G28+NPV(G.Asm!$F$40,H28:INDEX(H28:CS28,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G28:INDEX(G28:CS28,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C29=\"Spare\",ISBLANK(C29)),\"\",G.Asm!$F$71)","v":""},{"$f":"G29+NPV(G.Asm!$F$40,H29:INDEX(H29:CS29,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G29:INDEX(G29:CS29,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C30=\"Spare\",ISBLANK(C30)),\"\",G.Asm!$F$71)","v":""},{"$f":"G30+NPV(G.Asm!$F$40,H30:INDEX(H30:CS30,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G30:INDEX(G30:CS30,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C31=\"Spare\",ISBLANK(C31)),\"\",G.Asm!$F$71)","v":""},{"$f":"G31+NPV(G.Asm!$F$40,H31:INDEX(H31:CS31,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G31:INDEX(G31:CS31,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C32=\"Spare\",ISBLANK(C32)),\"\",G.Asm!$F$71)","v":""},{"$f":"G32+NPV(G.Asm!$F$40,H32:INDEX(H32:CS32,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G32:INDEX(G32:CS32,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C33=\"Spare\",ISBLANK(C33)),\"\",G.Asm!$F$71)","v":""},{"$f":"G33+NPV(G.Asm!$F$40,H33:INDEX(H33:CS33,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G33:INDEX(G33:CS33,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"RESIDUAL VALUE"]
[]
[null,null,"What approach is used to calculate a residual value?"]
[null,null,"Depreciation"]
[]
[null,null,"B. Residual value",{"$f":"AVERAGE(G.Asm!F59:F60)","v":1},{"$f":"G40+NPV(G.Asm!$F$40,H40:INDEX(H40:CS40,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G40:CS40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G40:INDEX(G40:CS40,RP+1))<>RP+1,\"Error\",0)","v":0},{"$f":"IF(OR(COUNTIF(G40:INDEX(G40:CS40,RP+1),\">0\")>1,AND(COUNTIF(G40:INDEX(G40:CS40,RP+1),\">0\")=1,OFFSET(G40,0,RP)=0)),\"Error\",0)","v":0}]
[]
[null,null,"OPERATING AND MAINTENANCE"]
[]
[null,null,"C. Total operating and maintenance costs","CF",{"$f":"SUM(E45:E56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ45:BQ56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C45,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G45+NPV(G.Asm!$F$40,H45:INDEX(H45:CS45,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G45:CS45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G45:INDEX(G45:CS45,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C45),NOT(ISBLANK(C45)),C45=\"Spare\"),E45=0,F45=0),AND(NOT(ISBLANK(C45)),NOT(C45=\"Spare\"),NOT(E45=0),NOT(F45=0))),0,\"Error\")","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C46,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G46+NPV(G.Asm!$F$40,H46:INDEX(H46:CS46,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G46:INDEX(G46:CS46,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C47,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G47+NPV(G.Asm!$F$40,H47:INDEX(H47:CS47,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G47:INDEX(G47:CS47,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C48,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G48+NPV(G.Asm!$F$40,H48:INDEX(H48:CS48,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G48:INDEX(G48:CS48,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C49,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G49+NPV(G.Asm!$F$40,H49:INDEX(H49:CS49,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G49:INDEX(G49:CS49,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C50,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G50+NPV(G.Asm!$F$40,H50:INDEX(H50:CS50,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G50:INDEX(G50:CS50,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,{"$f":"IFERROR(VLOOKUP(C51,G.Asm!$C$63:$F$72,4,0),\"\")","v":""},{"$f":"G51+NPV(G.Asm!$F$40,H51:INDEX(H51:CS51,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G51:INDEX(G51:CS51,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C52=\"Spare\",ISBLANK(C52)),\"\",G.Asm!$F$72)","v":""},{"$f":"G52+NPV(G.Asm!$F$40,H52:INDEX(H52:CS52,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G52:INDEX(G52:CS52,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C53=\"Spare\",ISBLANK(C53)),\"\",G.Asm!$F$72)","v":""},{"$f":"G53+NPV(G.Asm!$F$40,H53:INDEX(H53:CS53,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G53:INDEX(G53:CS53,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C54=\"Spare\",ISBLANK(C54)),\"\",G.Asm!$F$72)","v":""},{"$f":"G54+NPV(G.Asm!$F$40,H54:INDEX(H54:CS54,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G54:INDEX(G54:CS54,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C55=\"Spare\",ISBLANK(C55)),\"\",G.Asm!$F$72)","v":""},{"$f":"G55+NPV(G.Asm!$F$40,H55:INDEX(H55:CS55,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G55:INDEX(G55:CS55,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",{"$f":"IF(OR(C56=\"Spare\",ISBLANK(C56)),\"\",G.Asm!$F$72)","v":""},{"$f":"G56+NPV(G.Asm!$F$40,H56:INDEX(H56:CS56,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G56:INDEX(G56:CS56,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"DEBT SERVICE"]
[]
[null,null,"D. Total payment of debt service",null,{"$f":"SUM(E61:E62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ61:BQ62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Principal payment",null,{"$f":"G61+NPV(G.Asm!$F$40,H61:INDEX(H61:CS61,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G61:CS61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G61:INDEX(G61:CS61,RP+1))<>RP+1,\"Error\",0)","v":0}]
[null,null,"Interest",null,{"$f":"G62+NPV(G.Asm!$F$40,H62:INDEX(H62:CS62,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G62:CS62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G62:INDEX(G62:CS62,RP+1))<>RP+1,\"Error\",0)","v":0}]
[]
[null,null,"OUTPUT FROM DEMAND ANALYSIS "]
[]
[null,null,"Output name and measure of unit"]
[null,null,{"$f":"\"E. \"&G.Asm!F15 &\": \"& G.Asm!F16&\"/Year\"","v":"E. Text: Text/Year"},null,{"$f":"G67+NPV(G.Asm!$F$40,H67:INDEX(H67:CS67,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G67:CS67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G67:INDEX(G67:CS67,RP+1))<>RP+1,\"Error\",0)","v":0}]
[]
[null,null,"REVENUES"]
[]
[null,null,"F. Total revenues",null,{"$f":"SUM(E72:E91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK72:AK91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G72+NPV(G.Asm!$F$40,H72:INDEX(H72:CS72,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G72:CS72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G72:INDEX(G72:CS72,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C72),NOT(ISBLANK(C72)),C72=\"Spare\"),E72=0,F72=0),AND(NOT(ISBLANK(C72)),NOT(C72=\"Spare\"),NOT(E72=0),NOT(F72=0))),0,\"Error\")","v":0}]
[null,null,null,null,{"$f":"G73+NPV(G.Asm!$F$40,H73:INDEX(H73:CS73,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G73:INDEX(G73:CS73,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G74+NPV(G.Asm!$F$40,H74:INDEX(H74:CS74,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G74:INDEX(G74:CS74,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G75+NPV(G.Asm!$F$40,H75:INDEX(H75:CS75,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G75:INDEX(G75:CS75,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G76+NPV(G.Asm!$F$40,H76:INDEX(H76:CS76,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G76:INDEX(G76:CS76,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G77+NPV(G.Asm!$F$40,H77:INDEX(H77:CS77,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G77:INDEX(G77:CS77,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G78+NPV(G.Asm!$F$40,H78:INDEX(H78:CS78,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G78:INDEX(G78:CS78,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G79+NPV(G.Asm!$F$40,H79:INDEX(H79:CS79,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G79:INDEX(G79:CS79,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G80+NPV(G.Asm!$F$40,H80:INDEX(H80:CS80,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G80:INDEX(G80:CS80,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G81+NPV(G.Asm!$F$40,H81:INDEX(H81:CS81,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G81:INDEX(G81:CS81,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G82+NPV(G.Asm!$F$40,H82:INDEX(H82:CS82,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G82:INDEX(G82:CS82,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G83+NPV(G.Asm!$F$40,H83:INDEX(H83:CS83,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G83:INDEX(G83:CS83,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G84+NPV(G.Asm!$F$40,H84:INDEX(H84:CS84,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G84:INDEX(G84:CS84,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G85+NPV(G.Asm!$F$40,H85:INDEX(H85:CS85,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G85:INDEX(G85:CS85,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G86+NPV(G.Asm!$F$40,H86:INDEX(H86:CS86,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G86:INDEX(G86:CS86,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G87+NPV(G.Asm!$F$40,H87:INDEX(H87:CS87,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G87:INDEX(G87:CS87,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G88+NPV(G.Asm!$F$40,H88:INDEX(H88:CS88,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G88:INDEX(G88:CS88,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G89+NPV(G.Asm!$F$40,H89:INDEX(H89:CS89,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G89:INDEX(G89:CS89,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G90+NPV(G.Asm!$F$40,H90:INDEX(H90:CS90,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G90:INDEX(G90:CS90,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G91+NPV(G.Asm!$F$40,H91:INDEX(H91:CS91,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G91:INDEX(G91:CS91,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"EXTERNALITIES"]
[]
[null,null,"G. Total net value of externalities",null,{"$f":"SUM(E96:E115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK96:AK115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G96+NPV(G.Asm!$F$40,H96:INDEX(H96:CS96,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G96:CS96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G96:INDEX(G96:CS96,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C96),NOT(ISBLANK(C96)),C96=\"Spare\"),E96=0,F96=0),AND(NOT(ISBLANK(C96)),NOT(C96=\"Spare\"),NOT(E96=0),NOT(F96=0))),0,\"Error\")","v":0}]
[null,null,null,null,{"$f":"G97+NPV(G.Asm!$F$40,H97:INDEX(H97:CS97,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G97:INDEX(G97:CS97,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G98+NPV(G.Asm!$F$40,H98:INDEX(H98:CS98,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G98:INDEX(G98:CS98,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G99+NPV(G.Asm!$F$40,H99:INDEX(H99:CS99,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G99:INDEX(G99:CS99,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G100+NPV(G.Asm!$F$40,H100:INDEX(H100:CS100,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G100:INDEX(G100:CS100,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G101+NPV(G.Asm!$F$40,H101:INDEX(H101:CS101,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G101:INDEX(G101:CS101,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G102+NPV(G.Asm!$F$40,H102:INDEX(H102:CS102,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G102:INDEX(G102:CS102,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G103+NPV(G.Asm!$F$40,H103:INDEX(H103:CS103,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G103:INDEX(G103:CS103,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G104+NPV(G.Asm!$F$40,H104:INDEX(H104:CS104,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G104:INDEX(G104:CS104,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G105+NPV(G.Asm!$F$40,H105:INDEX(H105:CS105,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G105:INDEX(G105:CS105,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G106+NPV(G.Asm!$F$40,H106:INDEX(H106:CS106,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G106:INDEX(G106:CS106,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G107+NPV(G.Asm!$F$40,H107:INDEX(H107:CS107,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G107:INDEX(G107:CS107,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G108+NPV(G.Asm!$F$40,H108:INDEX(H108:CS108,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G108:INDEX(G108:CS108,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G109+NPV(G.Asm!$F$40,H109:INDEX(H109:CS109,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G109:INDEX(G109:CS109,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G110+NPV(G.Asm!$F$40,H110:INDEX(H110:CS110,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G110:INDEX(G110:CS110,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G111+NPV(G.Asm!$F$40,H111:INDEX(H111:CS111,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G111:INDEX(G111:CS111,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G112+NPV(G.Asm!$F$40,H112:INDEX(H112:CS112,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G112:INDEX(G112:CS112,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G113+NPV(G.Asm!$F$40,H113:INDEX(H113:CS113,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G113:INDEX(G113:CS113,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G114+NPV(G.Asm!$F$40,H114:INDEX(H114:CS114,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G114:INDEX(G114:CS114,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G115+NPV(G.Asm!$F$40,H115:INDEX(H115:CS115,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G115:INDEX(G115:CS115,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[null,null,"CLIMATE CHANGE MITIGATION"]
[]
[null,null,"H. Total net value of climate change mitigation",null,{"$f":"SUM(E120:E120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK120:AK120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GHG emissions",null,{"$f":"G120+NPV(G.Asm!$F$40,H120:INDEX(H120:CS120,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G120:CS120)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G120:INDEX(G120:CS120,RP+1))<>RP+1,\"Error\",0)","v":0}]
[]
[null,null,"DIRECT BENEFITS"]
[]
[null,null,"I. Total direct benefit",null,{"$f":"SUM(E125:E144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK125:AK144)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"G125+NPV(G.Asm!$F$40,H125:INDEX(H125:CS125,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G125:CS125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G125:INDEX(G125:CS125,RP+1))<>RP+1,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(OR(ISBLANK(C125),NOT(ISBLANK(C125)),C125=\"Spare\"),E125=0,F125=0),AND(NOT(ISBLANK(C125)),NOT(C125=\"Spare\"),NOT(E125=0),NOT(F125=0))),0,\"Error\")","v":0}]
[null,null,null,null,{"$f":"G126+NPV(G.Asm!$F$40,H126:INDEX(H126:CS126,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G126:INDEX(G126:CS126,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G127+NPV(G.Asm!$F$40,H127:INDEX(H127:CS127,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G127:INDEX(G127:CS127,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G128+NPV(G.Asm!$F$40,H128:INDEX(H128:CS128,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G128:INDEX(G128:CS128,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G129+NPV(G.Asm!$F$40,H129:INDEX(H129:CS129,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G129:INDEX(G129:CS129,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G130+NPV(G.Asm!$F$40,H130:INDEX(H130:CS130,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G130:INDEX(G130:CS130,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G131+NPV(G.Asm!$F$40,H131:INDEX(H131:CS131,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G131:INDEX(G131:CS131,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G132+NPV(G.Asm!$F$40,H132:INDEX(H132:CS132,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G132:INDEX(G132:CS132,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G133+NPV(G.Asm!$F$40,H133:INDEX(H133:CS133,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G133:INDEX(G133:CS133,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G134+NPV(G.Asm!$F$40,H134:INDEX(H134:CS134,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G134:INDEX(G134:CS134,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G135+NPV(G.Asm!$F$40,H135:INDEX(H135:CS135,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G135:INDEX(G135:CS135,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G136+NPV(G.Asm!$F$40,H136:INDEX(H136:CS136,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G136:INDEX(G136:CS136,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G137+NPV(G.Asm!$F$40,H137:INDEX(H137:CS137,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G137:INDEX(G137:CS137,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G138+NPV(G.Asm!$F$40,H138:INDEX(H138:CS138,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G138:INDEX(G138:CS138,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,null,null,{"$f":"G139+NPV(G.Asm!$F$40,H139:INDEX(H139:CS139,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G139:INDEX(G139:CS139,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G140+NPV(G.Asm!$F$40,H140:INDEX(H140:CS140,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G140:INDEX(G140:CS140,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G141+NPV(G.Asm!$F$40,H141:INDEX(H141:CS141,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G141:INDEX(G141:CS141,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G142+NPV(G.Asm!$F$40,H142:INDEX(H142:CS142,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G142:INDEX(G142:CS142,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G143+NPV(G.Asm!$F$40,H143:INDEX(H143:CS143,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G143:INDEX(G143:CS143,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[null,null,"Spare",null,{"$f":"G144+NPV(G.Asm!$F$40,H144:INDEX(H144:CS144,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(G144:INDEX(G144:CS144,RP+1))<>RP+1,\"Error\",0)","v":0},null,0]
[]
[]
[]
[]
[]
[null,null,"CALCULATIONS"]
[]
[null,null,"Flags for VAT",null,null,null,{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0},{"$f":"IF(G.Asm!$F$37=\"No\",1,0)","v":0}]
[]
[null,null,"ANALYSIS OF FUNDING NEEDS DURING THE OPERATING PERIOD"]
[]
[null,null,{"$f":"C26","v":"A.2. Total replacement costs (reinvestment costs)"},null,{"$f":"G156+NPV(G.Asm!$F$40,H156:INDEX(H156:CS156,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G156:CS156)","v":0},{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G157+NPV(G.Asm!$F$40,H157:INDEX(H157:CS157,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G157:CS157)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G158+NPV(G.Asm!$F$40,H158:INDEX(H158:CS158,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G158:CS158)","v":0},{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C60","v":"D. Total payment of debt service"},null,{"$f":"G159+NPV(G.Asm!$F$40,H159:INDEX(H159:CS159,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G159:CS159)","v":0},{"$f":"G60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total import/purchase VAT of the operating period",null,{"$f":"G160+NPV(G.Asm!$F$40,H160:INDEX(H160:CS160,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G160:CS160)","v":0},{"$f":"SUM(G156,G157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:G$51,5+G$4,0),0)))*G.Asm!$F$38*G152","v":0},{"$f":"SUM(H156,H157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:H$51,5+H$4,0),0)))*G.Asm!$F$38*H152","v":0},{"$f":"SUM(I156,I157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:I$51,5+I$4,0),0)))*G.Asm!$F$38*I152","v":0},{"$f":"SUM(J156,J157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:J$51,5+J$4,0),0)))*G.Asm!$F$38*J152","v":0},{"$f":"SUM(K156,K157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:K$51,5+K$4,0),0)))*G.Asm!$F$38*K152","v":0},{"$f":"SUM(L156,L157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:L$51,5+L$4,0),0)))*G.Asm!$F$38*L152","v":0},{"$f":"SUM(M156,M157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:M$51,5+M$4,0),0)))*G.Asm!$F$38*M152","v":0},{"$f":"SUM(N156,N157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:N$51,5+N$4,0),0)))*G.Asm!$F$38*N152","v":0},{"$f":"SUM(O156,O157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:O$51,5+O$4,0),0)))*G.Asm!$F$38*O152","v":0},{"$f":"SUM(P156,P157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:P$51,5+P$4,0),0)))*G.Asm!$F$38*P152","v":0},{"$f":"SUM(Q156,Q157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Q$51,5+Q$4,0),0)))*G.Asm!$F$38*Q152","v":0},{"$f":"SUM(R156,R157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:R$51,5+R$4,0),0)))*G.Asm!$F$38*R152","v":0},{"$f":"SUM(S156,S157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:S$51,5+S$4,0),0)))*G.Asm!$F$38*S152","v":0},{"$f":"SUM(T156,T157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:T$51,5+T$4,0),0)))*G.Asm!$F$38*T152","v":0},{"$f":"SUM(U156,U157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:U$51,5+U$4,0),0)))*G.Asm!$F$38*U152","v":0},{"$f":"SUM(V156,V157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:V$51,5+V$4,0),0)))*G.Asm!$F$38*V152","v":0},{"$f":"SUM(W156,W157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:W$51,5+W$4,0),0)))*G.Asm!$F$38*W152","v":0},{"$f":"SUM(X156,X157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:X$51,5+X$4,0),0)))*G.Asm!$F$38*X152","v":0},{"$f":"SUM(Y156,Y157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Y$51,5+Y$4,0),0)))*G.Asm!$F$38*Y152","v":0},{"$f":"SUM(Z156,Z157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Z$51,5+Z$4,0),0)))*G.Asm!$F$38*Z152","v":0},{"$f":"SUM(AA156,AA157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AA$51,5+AA$4,0),0)))*G.Asm!$F$38*AA152","v":0},{"$f":"SUM(AB156,AB157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AB$51,5+AB$4,0),0)))*G.Asm!$F$38*AB152","v":0},{"$f":"SUM(AC156,AC157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AC$51,5+AC$4,0),0)))*G.Asm!$F$38*AC152","v":0},{"$f":"SUM(AD156,AD157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AD$51,5+AD$4,0),0)))*G.Asm!$F$38*AD152","v":0},{"$f":"SUM(AE156,AE157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AE$51,5+AE$4,0),0)))*G.Asm!$F$38*AE152","v":0},{"$f":"SUM(AF156,AF157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AF$51,5+AF$4,0),0)))*G.Asm!$F$38*AF152","v":0},{"$f":"SUM(AG156,AG157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AG$51,5+AG$4,0),0)))*G.Asm!$F$38*AG152","v":0},{"$f":"SUM(AH156,AH157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AH$51,5+AH$4,0),0)))*G.Asm!$F$38*AH152","v":0},{"$f":"SUM(AI156,AI157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AI$51,5+AI$4,0),0)))*G.Asm!$F$38*AI152","v":0},{"$f":"SUM(AJ156,AJ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AJ$51,5+AJ$4,0),0)))*G.Asm!$F$38*AJ152","v":0},{"$f":"SUM(AK156,AK157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AK$51,5+AK$4,0),0)))*G.Asm!$F$38*AK152","v":0},{"$f":"SUM(AL156,AL157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AL$51,5+AL$4,0),0)))*G.Asm!$F$38*AL152","v":0},{"$f":"SUM(AM156,AM157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AM$51,5+AM$4,0),0)))*G.Asm!$F$38*AM152","v":0},{"$f":"SUM(AN156,AN157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AN$51,5+AN$4,0),0)))*G.Asm!$F$38*AN152","v":0},{"$f":"SUM(AO156,AO157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AO$51,5+AO$4,0),0)))*G.Asm!$F$38*AO152","v":0},{"$f":"SUM(AP156,AP157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AP$51,5+AP$4,0),0)))*G.Asm!$F$38*AP152","v":0},{"$f":"SUM(AQ156,AQ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AQ$51,5+AQ$4,0),0)))*G.Asm!$F$38*AQ152","v":0},{"$f":"SUM(AR156,AR157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AR$51,5+AR$4,0),0)))*G.Asm!$F$38*AR152","v":0},{"$f":"SUM(AS156,AS157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AS$51,5+AS$4,0),0)))*G.Asm!$F$38*AS152","v":0},{"$f":"SUM(AT156,AT157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AT$51,5+AT$4,0),0)))*G.Asm!$F$38*AT152","v":0},{"$f":"SUM(AU156,AU157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AU$51,5+AU$4,0),0)))*G.Asm!$F$38*AU152","v":0},{"$f":"SUM(AV156,AV157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AV$51,5+AV$4,0),0)))*G.Asm!$F$38*AV152","v":0},{"$f":"SUM(AW156,AW157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AW$51,5+AW$4,0),0)))*G.Asm!$F$38*AW152","v":0},{"$f":"SUM(AX156,AX157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AX$51,5+AX$4,0),0)))*G.Asm!$F$38*AX152","v":0},{"$f":"SUM(AY156,AY157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AY$51,5+AY$4,0),0)))*G.Asm!$F$38*AY152","v":0},{"$f":"SUM(AZ156,AZ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AZ$51,5+AZ$4,0),0)))*G.Asm!$F$38*AZ152","v":0},{"$f":"SUM(BA156,BA157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BA$51,5+BA$4,0),0)))*G.Asm!$F$38*BA152","v":0},{"$f":"SUM(BB156,BB157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BB$51,5+BB$4,0),0)))*G.Asm!$F$38*BB152","v":0},{"$f":"SUM(BC156,BC157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BC$51,5+BC$4,0),0)))*G.Asm!$F$38*BC152","v":0},{"$f":"SUM(BD156,BD157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BD$51,5+BD$4,0),0)))*G.Asm!$F$38*BD152","v":0},{"$f":"SUM(BE156,BE157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BE$51,5+BE$4,0),0)))*G.Asm!$F$38*BE152","v":0},{"$f":"SUM(BF156,BF157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BF$51,5+BF$4,0),0)))*G.Asm!$F$38*BF152","v":0},{"$f":"SUM(BG156,BG157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BG$51,5+BG$4,0),0)))*G.Asm!$F$38*BG152","v":0},{"$f":"SUM(BH156,BH157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BH$51,5+BH$4,0),0)))*G.Asm!$F$38*BH152","v":0},{"$f":"SUM(BI156,BI157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BI$51,5+BI$4,0),0)))*G.Asm!$F$38*BI152","v":0},{"$f":"SUM(BJ156,BJ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BJ$51,5+BJ$4,0),0)))*G.Asm!$F$38*BJ152","v":0},{"$f":"SUM(BK156,BK157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BK$51,5+BK$4,0),0)))*G.Asm!$F$38*BK152","v":0},{"$f":"SUM(BL156,BL157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BL$51,5+BL$4,0),0)))*G.Asm!$F$38*BL152","v":0},{"$f":"SUM(BM156,BM157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BM$51,5+BM$4,0),0)))*G.Asm!$F$38*BM152","v":0},{"$f":"SUM(BN156,BN157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BN$51,5+BN$4,0),0)))*G.Asm!$F$38*BN152","v":0},{"$f":"SUM(BO156,BO157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BO$51,5+BO$4,0),0)))*G.Asm!$F$38*BO152","v":0},{"$f":"SUM(BP156,BP157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BP$51,5+BP$4,0),0)))*G.Asm!$F$38*BP152","v":0},{"$f":"SUM(BQ156,BQ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BQ$51,5+BQ$4,0),0)))*G.Asm!$F$38*BQ152","v":0},{"$f":"SUM(BR156,BR157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BR$51,5+BR$4,0),0)))*G.Asm!$F$38*BR152","v":0},{"$f":"SUM(BS156,BS157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BS$51,5+BS$4,0),0)))*G.Asm!$F$38*BS152","v":0},{"$f":"SUM(BT156,BT157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BT$51,5+BT$4,0),0)))*G.Asm!$F$38*BT152","v":0},{"$f":"SUM(BU156,BU157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BU$51,5+BU$4,0),0)))*G.Asm!$F$38*BU152","v":0},{"$f":"SUM(BV156,BV157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BV$51,5+BV$4,0),0)))*G.Asm!$F$38*BV152","v":0},{"$f":"SUM(BW156,BW157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BW$51,5+BW$4,0),0)))*G.Asm!$F$38*BW152","v":0},{"$f":"SUM(BX156,BX157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BX$51,5+BX$4,0),0)))*G.Asm!$F$38*BX152","v":0},{"$f":"SUM(BY156,BY157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BY$51,5+BY$4,0),0)))*G.Asm!$F$38*BY152","v":0},{"$f":"SUM(BZ156,BZ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BZ$51,5+BZ$4,0),0)))*G.Asm!$F$38*BZ152","v":0},{"$f":"SUM(CA156,CA157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CA$51,5+CA$4,0),0)))*G.Asm!$F$38*CA152","v":0},{"$f":"SUM(CB156,CB157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CB$51,5+CB$4,0),0)))*G.Asm!$F$38*CB152","v":0},{"$f":"SUM(CC156,CC157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CC$51,5+CC$4,0),0)))*G.Asm!$F$38*CC152","v":0},{"$f":"SUM(CD156,CD157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CD$51,5+CD$4,0),0)))*G.Asm!$F$38*CD152","v":0},{"$f":"SUM(CE156,CE157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CE$51,5+CE$4,0),0)))*G.Asm!$F$38*CE152","v":0},{"$f":"SUM(CF156,CF157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CF$51,5+CF$4,0),0)))*G.Asm!$F$38*CF152","v":0},{"$f":"SUM(CG156,CG157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CG$51,5+CG$4,0),0)))*G.Asm!$F$38*CG152","v":0},{"$f":"SUM(CH156,CH157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CH$51,5+CH$4,0),0)))*G.Asm!$F$38*CH152","v":0},{"$f":"SUM(CI156,CI157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CI$51,5+CI$4,0),0)))*G.Asm!$F$38*CI152","v":0},{"$f":"SUM(CJ156,CJ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CJ$51,5+CJ$4,0),0)))*G.Asm!$F$38*CJ152","v":0},{"$f":"SUM(CK156,CK157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CK$51,5+CK$4,0),0)))*G.Asm!$F$38*CK152","v":0},{"$f":"SUM(CL156,CL157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CL$51,5+CL$4,0),0)))*G.Asm!$F$38*CL152","v":0},{"$f":"SUM(CM156,CM157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CM$51,5+CM$4,0),0)))*G.Asm!$F$38*CM152","v":0},{"$f":"SUM(CN156,CN157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CN$51,5+CN$4,0),0)))*G.Asm!$F$38*CN152","v":0},{"$f":"SUM(CO156,CO157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CO$51,5+CO$4,0),0)))*G.Asm!$F$38*CO152","v":0},{"$f":"SUM(CP156,CP157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CP$51,5+CP$4,0),0)))*G.Asm!$F$38*CP152","v":0},{"$f":"SUM(CQ156,CQ157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CQ$51,5+CQ$4,0),0)))*G.Asm!$F$38*CQ152","v":0},{"$f":"SUM(CR156,CR157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CR$51,5+CR$4,0),0)))*G.Asm!$F$38*CR152","v":0},{"$f":"SUM(CS156,CS157-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CS$51,5+CS$4,0),0)))*G.Asm!$F$38*CS152","v":0}]
[]
[null,null,"Total needs of funding during the operating period",null,{"$f":"-SUM(E156,E157,E159,E160)+E158","v":0},{"$f":"-SUM(F156,F157,F159,F160)+F158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-SUM(BR156,BR157,BR159,BR160)+BR158","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"COST-EFFECTIVENESS ANALYSIS"]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"G166+NPV(G.Asm!$F$40,H166:INDEX(H166:CS166,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G166:CS166)","v":0},{"$f":"G9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G167+NPV(G.Asm!$F$40,H167:INDEX(H167:CS167,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G167:CS167)","v":0},{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G168+NPV(G.Asm!$F$40,H168:INDEX(H168:CS168,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G168:CS168)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G169+NPV(G.Asm!$F$40,H169:INDEX(H169:CS169,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G169:CS169)","v":0},{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C67","v":"E. Text: Text/Year"},null,{"$f":"G171+NPV(G.Asm!$F$40,H171:INDEX(H171:CS171,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G171:CS171)","v":0},{"$f":"G67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C95","v":"G. Total net value of externalities"},null,{"$f":"G173+NPV(G.Asm!$F$40,H173:INDEX(H173:CS173,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G173:CS173)","v":0},{"$f":"G95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C119","v":"H. Total net value of climate change mitigation"},null,{"$f":"G174+NPV(G.Asm!$F$40,H174:INDEX(H174:CS174,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G174:CS174)","v":0},{"$f":"G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"C/E ratio",null,{"$f":"IF(E171<=0,\"No value\",(E166-E167+E168-E169)/E171)","v":"No value"}]
[null,null,"C/E ratio with monetary evaluation of externalities",null,{"$f":"IF(E171<=0,\"No value\",(E166-E167+E168-E169-E173-E174)/E171)","v":"No value"}]
[]
[null,null,"LEAST-COST ANALYSIS"]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"G181+NPV(G.Asm!$F$40,H181:INDEX(H181:CS181,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G181:CS181)","v":0},{"$f":"G9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G182+NPV(G.Asm!$F$40,H182:INDEX(H182:CS182,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G182:CS182)","v":0},{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G183+NPV(G.Asm!$F$40,H183:INDEX(H183:CS183,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G183:CS183)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total costs:",null,{"$f":"G184+NPV(G.Asm!$F$40,H184:INDEX(H184:CS184,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G184:CS184)","v":0},{"$f":"G181-G182+G183","v":0},{"$f":"H181-H182+H183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BT181-BT182+BT183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"NPV of total costs",null,{"$f":"G184+NPV(G.Asm!$F$40,H184:INDEX(H184:CS184,RP))","v":0}]
[]
[null,null,"COST-BENEFIT ANALYSIS"]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"SUM(E191,E207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ191,BQ207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C10","v":"A.1. Total Initial investment costs"},"CF",{"$f":"SUM(E192:E205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK192:AK205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C11),C11=\"Spare\"),\"\",C11)","v":""},{"$f":"D11","v":""},{"$f":"G192+NPV(G.Asm!$F$40,H192:INDEX(H192:CS192,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G192:CS192)","v":0},{"$f":"IFERROR($D192*G11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D192*BS11,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G193+NPV(G.Asm!$F$40,H193:INDEX(H193:CS193,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G194+NPV(G.Asm!$F$40,H194:INDEX(H194:CS194,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G195+NPV(G.Asm!$F$40,H195:INDEX(H195:CS195,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D195*BR14,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G196+NPV(G.Asm!$F$40,H196:INDEX(H196:CS196,RP))","v":0},0,{"$f":"IFERROR($D196*G15,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G197+NPV(G.Asm!$F$40,H197:INDEX(H197:CS197,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G198+NPV(G.Asm!$F$40,H198:INDEX(H198:CS198,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G199+NPV(G.Asm!$F$40,H199:INDEX(H199:CS199,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D199*BR18,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G200+NPV(G.Asm!$F$40,H200:INDEX(H200:CS200,RP))","v":0},0,{"$f":"IFERROR($D200*G19,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G201+NPV(G.Asm!$F$40,H201:INDEX(H201:CS201,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D201*CE20,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G202+NPV(G.Asm!$F$40,H202:INDEX(H202:CS202,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D202*BS21,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G203+NPV(G.Asm!$F$40,H203:INDEX(H203:CS203,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D203*BR22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G204+NPV(G.Asm!$F$40,H204:INDEX(H204:CS204,RP))","v":0},0,{"$f":"IFERROR($D204*G23,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G205+NPV(G.Asm!$F$40,H205:INDEX(H205:CS205,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C26","v":"A.2. Total replacement costs (reinvestment costs)"},"CF",{"$f":"SUM(E208:E214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK208:AK214)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C27),C27=\"Spare\"),\"\",C27)","v":""},{"$f":"D27","v":""},{"$f":"G208+NPV(G.Asm!$F$40,H208:INDEX(H208:CS208,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G208:CS208)","v":0},{"$f":"IFERROR($D208*G27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D208*BS27,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G209+NPV(G.Asm!$F$40,H209:INDEX(H209:CS209,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G210+NPV(G.Asm!$F$40,H210:INDEX(H210:CS210,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G211+NPV(G.Asm!$F$40,H211:INDEX(H211:CS211,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D211*BR30,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G212+NPV(G.Asm!$F$40,H212:INDEX(H212:CS212,RP))","v":0},0,{"$f":"IFERROR($D212*G31,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G213+NPV(G.Asm!$F$40,H213:INDEX(H213:CS213,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G214+NPV(G.Asm!$F$40,H214:INDEX(H214:CS214,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C40","v":"B. Residual value"},{"$f":"D40","v":1},{"$f":"G216+NPV(G.Asm!$F$40,H216:INDEX(H216:CS216,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G216:CS216)","v":0},{"$f":"$D216*G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$D216*BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},"CF",{"$f":"SUM(E219:E230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ219:BQ230)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C45),C45=\"Spare\"),\"\",C45)","v":""},{"$f":"D45","v":""},{"$f":"G219+NPV(G.Asm!$F$40,H219:INDEX(H219:CS219,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G219:CS219)","v":0},{"$f":"IFERROR($D219*G45,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D219*BS45,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G220+NPV(G.Asm!$F$40,H220:INDEX(H220:CS220,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G221+NPV(G.Asm!$F$40,H221:INDEX(H221:CS221,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G222+NPV(G.Asm!$F$40,H222:INDEX(H222:CS222,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D222*BR48,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G223+NPV(G.Asm!$F$40,H223:INDEX(H223:CS223,RP))","v":0},0,{"$f":"IFERROR($D223*G49,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G224+NPV(G.Asm!$F$40,H224:INDEX(H224:CS224,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G225+NPV(G.Asm!$F$40,H225:INDEX(H225:CS225,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G226+NPV(G.Asm!$F$40,H226:INDEX(H226:CS226,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D226*BR52,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G227+NPV(G.Asm!$F$40,H227:INDEX(H227:CS227,RP))","v":0},0,{"$f":"IFERROR($D227*G53,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G228+NPV(G.Asm!$F$40,H228:INDEX(H228:CS228,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D228*CE54,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"","",{"$f":"G229+NPV(G.Asm!$F$40,H229:INDEX(H229:CS229,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D229*BS55,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"IF(OR(ISBLANK(C57),C57=\"Spare\"),\"\",C57)","v":""},"",{"$f":"G230+NPV(G.Asm!$F$40,H230:INDEX(H230:CS230,RP))","v":0},0,{"$f":"IFERROR($D230*G57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($D230*BS57,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total net economic benefit:",null,{"$f":"SUM(E233:E235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK233:AK235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C95","v":"G. Total net value of externalities"},null,{"$f":"G233+NPV(G.Asm!$F$40,H233:INDEX(H233:CS233,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G233:CS233)","v":0},{"$f":"G95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C119","v":"H. Total net value of climate change mitigation"},null,{"$f":"G234+NPV(G.Asm!$F$40,H234:INDEX(H234:CS234,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G234:CS234)","v":0},{"$f":"G119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS119","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C124","v":"I. Total direct benefit"},null,{"$f":"G235+NPV(G.Asm!$F$40,H235:INDEX(H235:CS235,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G235:CS235)","v":0},{"$f":"G124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total net cash flow for economic analysis",null,{"$f":"G237+NPV(G.Asm!$F$40,H237:INDEX(H237:CS237,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G237:CS237)","v":0},{"$f":"-G191-G207+G216-G218+G232","v":0},{"$f":"-H191-H207+H216-H218+H232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BT191-BT207+BT216-BT218+BT232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"ENPV",null,{"$f":"G237+NPV(G.Asm!$F$40,H237:INDEX(H237:CS237,RP))","v":0}]
[null,null,"ERR",null,{"$f":"IF(ISERROR(IRR(G237:INDEX(G237:CS237,RP+1))),\"No value\",G239)","v":"No value"},null,{"$f":"IRR(G237:INDEX(G237:CS237,RP+1))","v":{"$error":"#NUM!"}}]
[null,null,"B/C ratio",null,{"$f":"IF((E190+IF(E218<0,0,E218))=0,\"No value\",(E232-IF(E218<0,E218,0)+E216)/(E190+IF(E218<0,0,E218)))","v":"No value"}]
[]
[null,null,"FINANCIAL PERFORMANCE (RETURN ON INVESTMENT) ANALYSIS "]
[]
[null,null,{"$f":"C9","v":"A. Total investment costs"},null,{"$f":"G244+NPV(G.Asm!$F$76,H244:INDEX(H244:CS244,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G244:CS244)","v":0},{"$f":"G9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G245+NPV(G.Asm!$F$76,H245:INDEX(H245:CS245,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G245:CS245)","v":0},{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G246+NPV(G.Asm!$F$76,H246:INDEX(H246:CS246,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G246:CS246)","v":0},{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G247+NPV(G.Asm!$F$76,H247:INDEX(H247:CS247,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G247:CS247)","v":0},{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total import/purchase VAT of total costs",null,{"$f":"G248+NPV(G.Asm!$F$76,H248:INDEX(H248:CS248,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G248:CS248)","v":0},{"$f":"G258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS258","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net cash flow for financial performance analysis",null,null,null,{"$f":"SUM(G245,G247)-SUM(G244,G246,G248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BS245,BS247)-SUM(BS244,BS246,BS248)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"FNPV",null,{"$f":"G250+NPV(G.Asm!$F$76,H250:INDEX(H250:CS250,RP))","v":0}]
[null,null,"FRR(C)",null,{"$f":"IF(ISERROR(IRR(G250:INDEX(G250:CS250,RP+1))),\"No value\",IRR(G250:INDEX(G250:CS250,RP+1)))","v":"No value"}]
[]
[null,null,"VAT of costs"]
[null,null,{"$f":"\"VAT of \"&C244","v":"VAT of A. Total investment costs"},null,{"$f":"G255+NPV(G.Asm!$F$76,H255:INDEX(H255:CS255,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G255:CS255)","v":0},{"$f":"G244*G.Asm!$F$38*G$152","v":0},{"$f":"H244*G.Asm!$F$38*H$152","v":0},{"$f":"I244*G.Asm!$F$38*I$152","v":0},{"$f":"J244*G.Asm!$F$38*J$152","v":0},{"$f":"K244*G.Asm!$F$38*K$152","v":0},{"$f":"L244*G.Asm!$F$38*L$152","v":0},{"$f":"M244*G.Asm!$F$38*M$152","v":0},{"$f":"N244*G.Asm!$F$38*N$152","v":0},{"$f":"O244*G.Asm!$F$38*O$152","v":0},{"$f":"P244*G.Asm!$F$38*P$152","v":0},{"$f":"Q244*G.Asm!$F$38*Q$152","v":0},{"$f":"R244*G.Asm!$F$38*R$152","v":0},{"$f":"S244*G.Asm!$F$38*S$152","v":0},{"$f":"T244*G.Asm!$F$38*T$152","v":0},{"$f":"U244*G.Asm!$F$38*U$152","v":0},{"$f":"V244*G.Asm!$F$38*V$152","v":0},{"$f":"W244*G.Asm!$F$38*W$152","v":0},{"$f":"X244*G.Asm!$F$38*X$152","v":0},{"$f":"Y244*G.Asm!$F$38*Y$152","v":0},{"$f":"Z244*G.Asm!$F$38*Z$152","v":0},{"$f":"AA244*G.Asm!$F$38*AA$152","v":0},{"$f":"AB244*G.Asm!$F$38*AB$152","v":0},{"$f":"AC244*G.Asm!$F$38*AC$152","v":0},{"$f":"AD244*G.Asm!$F$38*AD$152","v":0},{"$f":"AE244*G.Asm!$F$38*AE$152","v":0},{"$f":"AF244*G.Asm!$F$38*AF$152","v":0},{"$f":"AG244*G.Asm!$F$38*AG$152","v":0},{"$f":"AH244*G.Asm!$F$38*AH$152","v":0},{"$f":"AI244*G.Asm!$F$38*AI$152","v":0},{"$f":"AJ244*G.Asm!$F$38*AJ$152","v":0},{"$f":"AK244*G.Asm!$F$38*AK$152","v":0},{"$f":"AL244*G.Asm!$F$38*AL$152","v":0},{"$f":"AM244*G.Asm!$F$38*AM$152","v":0},{"$f":"AN244*G.Asm!$F$38*AN$152","v":0},{"$f":"AO244*G.Asm!$F$38*AO$152","v":0},{"$f":"AP244*G.Asm!$F$38*AP$152","v":0},{"$f":"AQ244*G.Asm!$F$38*AQ$152","v":0},{"$f":"AR244*G.Asm!$F$38*AR$152","v":0},{"$f":"AS244*G.Asm!$F$38*AS$152","v":0},{"$f":"AT244*G.Asm!$F$38*AT$152","v":0},{"$f":"AU244*G.Asm!$F$38*AU$152","v":0},{"$f":"AV244*G.Asm!$F$38*AV$152","v":0},{"$f":"AW244*G.Asm!$F$38*AW$152","v":0},{"$f":"AX244*G.Asm!$F$38*AX$152","v":0},{"$f":"AY244*G.Asm!$F$38*AY$152","v":0},{"$f":"AZ244*G.Asm!$F$38*AZ$152","v":0},{"$f":"BA244*G.Asm!$F$38*BA$152","v":0},{"$f":"BB244*G.Asm!$F$38*BB$152","v":0},{"$f":"BC244*G.Asm!$F$38*BC$152","v":0},{"$f":"BD244*G.Asm!$F$38*BD$152","v":0},{"$f":"BE244*G.Asm!$F$38*BE$152","v":0},{"$f":"BF244*G.Asm!$F$38*BF$152","v":0},{"$f":"BG244*G.Asm!$F$38*BG$152","v":0},{"$f":"BH244*G.Asm!$F$38*BH$152","v":0},{"$f":"BI244*G.Asm!$F$38*BI$152","v":0},{"$f":"BJ244*G.Asm!$F$38*BJ$152","v":0},{"$f":"BK244*G.Asm!$F$38*BK$152","v":0},{"$f":"BL244*G.Asm!$F$38*BL$152","v":0},{"$f":"BM244*G.Asm!$F$38*BM$152","v":0},{"$f":"BN244*G.Asm!$F$38*BN$152","v":0},{"$f":"BO244*G.Asm!$F$38*BO$152","v":0},{"$f":"BP244*G.Asm!$F$38*BP$152","v":0},{"$f":"BQ244*G.Asm!$F$38*BQ$152","v":0},{"$f":"BR244*G.Asm!$F$38*BR$152","v":0},{"$f":"BS244*G.Asm!$F$38*BS$152","v":0},{"$f":"BT244*G.Asm!$F$38*BT$152","v":0},{"$f":"BU244*G.Asm!$F$38*BU$152","v":0},{"$f":"BV244*G.Asm!$F$38*BV$152","v":0},{"$f":"BW244*G.Asm!$F$38*BW$152","v":0},{"$f":"BX244*G.Asm!$F$38*BX$152","v":0},{"$f":"BY244*G.Asm!$F$38*BY$152","v":0},{"$f":"BZ244*G.Asm!$F$38*BZ$152","v":0},{"$f":"CA244*G.Asm!$F$38*CA$152","v":0},{"$f":"CB244*G.Asm!$F$38*CB$152","v":0},{"$f":"CC244*G.Asm!$F$38*CC$152","v":0},{"$f":"CD244*G.Asm!$F$38*CD$152","v":0},{"$f":"CE244*G.Asm!$F$38*CE$152","v":0},{"$f":"CF244*G.Asm!$F$38*CF$152","v":0},{"$f":"CG244*G.Asm!$F$38*CG$152","v":0},{"$f":"CH244*G.Asm!$F$38*CH$152","v":0},{"$f":"CI244*G.Asm!$F$38*CI$152","v":0},{"$f":"CJ244*G.Asm!$F$38*CJ$152","v":0},{"$f":"CK244*G.Asm!$F$38*CK$152","v":0},{"$f":"CL244*G.Asm!$F$38*CL$152","v":0},{"$f":"CM244*G.Asm!$F$38*CM$152","v":0},{"$f":"CN244*G.Asm!$F$38*CN$152","v":0},{"$f":"CO244*G.Asm!$F$38*CO$152","v":0},{"$f":"CP244*G.Asm!$F$38*CP$152","v":0},{"$f":"CQ244*G.Asm!$F$38*CQ$152","v":0},{"$f":"CR244*G.Asm!$F$38*CR$152","v":0},{"$f":"CS244*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"\"VAT of \"&C245","v":"VAT of B. Residual value"},null,{"$f":"G256+NPV(G.Asm!$F$76,H256:INDEX(H256:CS256,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G256:CS256)","v":0},{"$f":"IF($C$38=\"Depreciation\",G245*G.Asm!$F$38*G$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",H245*G.Asm!$F$38*H$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",I245*G.Asm!$F$38*I$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",J245*G.Asm!$F$38*J$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",K245*G.Asm!$F$38*K$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",L245*G.Asm!$F$38*L$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",M245*G.Asm!$F$38*M$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",N245*G.Asm!$F$38*N$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",O245*G.Asm!$F$38*O$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",P245*G.Asm!$F$38*P$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",Q245*G.Asm!$F$38*Q$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",R245*G.Asm!$F$38*R$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",S245*G.Asm!$F$38*S$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",T245*G.Asm!$F$38*T$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",U245*G.Asm!$F$38*U$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",V245*G.Asm!$F$38*V$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",W245*G.Asm!$F$38*W$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",X245*G.Asm!$F$38*X$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",Y245*G.Asm!$F$38*Y$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",Z245*G.Asm!$F$38*Z$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AA245*G.Asm!$F$38*AA$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AB245*G.Asm!$F$38*AB$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AC245*G.Asm!$F$38*AC$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AD245*G.Asm!$F$38*AD$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AE245*G.Asm!$F$38*AE$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AF245*G.Asm!$F$38*AF$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AG245*G.Asm!$F$38*AG$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AH245*G.Asm!$F$38*AH$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AI245*G.Asm!$F$38*AI$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AJ245*G.Asm!$F$38*AJ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AK245*G.Asm!$F$38*AK$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AL245*G.Asm!$F$38*AL$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AM245*G.Asm!$F$38*AM$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AN245*G.Asm!$F$38*AN$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AO245*G.Asm!$F$38*AO$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AP245*G.Asm!$F$38*AP$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AQ245*G.Asm!$F$38*AQ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AR245*G.Asm!$F$38*AR$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AS245*G.Asm!$F$38*AS$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AT245*G.Asm!$F$38*AT$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AU245*G.Asm!$F$38*AU$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AV245*G.Asm!$F$38*AV$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AW245*G.Asm!$F$38*AW$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AX245*G.Asm!$F$38*AX$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AY245*G.Asm!$F$38*AY$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",AZ245*G.Asm!$F$38*AZ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BA245*G.Asm!$F$38*BA$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BB245*G.Asm!$F$38*BB$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BC245*G.Asm!$F$38*BC$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BD245*G.Asm!$F$38*BD$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BE245*G.Asm!$F$38*BE$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BF245*G.Asm!$F$38*BF$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BG245*G.Asm!$F$38*BG$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BH245*G.Asm!$F$38*BH$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BI245*G.Asm!$F$38*BI$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BJ245*G.Asm!$F$38*BJ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BK245*G.Asm!$F$38*BK$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BL245*G.Asm!$F$38*BL$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BM245*G.Asm!$F$38*BM$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BN245*G.Asm!$F$38*BN$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BO245*G.Asm!$F$38*BO$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BP245*G.Asm!$F$38*BP$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BQ245*G.Asm!$F$38*BQ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BR245*G.Asm!$F$38*BR$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BS245*G.Asm!$F$38*BS$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BT245*G.Asm!$F$38*BT$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BU245*G.Asm!$F$38*BU$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BV245*G.Asm!$F$38*BV$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BW245*G.Asm!$F$38*BW$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BX245*G.Asm!$F$38*BX$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BY245*G.Asm!$F$38*BY$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",BZ245*G.Asm!$F$38*BZ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CA245*G.Asm!$F$38*CA$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CB245*G.Asm!$F$38*CB$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CC245*G.Asm!$F$38*CC$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CD245*G.Asm!$F$38*CD$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CE245*G.Asm!$F$38*CE$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CF245*G.Asm!$F$38*CF$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CG245*G.Asm!$F$38*CG$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CH245*G.Asm!$F$38*CH$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CI245*G.Asm!$F$38*CI$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CJ245*G.Asm!$F$38*CJ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CK245*G.Asm!$F$38*CK$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CL245*G.Asm!$F$38*CL$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CM245*G.Asm!$F$38*CM$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CN245*G.Asm!$F$38*CN$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CO245*G.Asm!$F$38*CO$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CP245*G.Asm!$F$38*CP$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CQ245*G.Asm!$F$38*CQ$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CR245*G.Asm!$F$38*CR$152,0)","v":0},{"$f":"IF($C$38=\"Depreciation\",CS245*G.Asm!$F$38*CS$152,0)","v":0}]
[null,null,{"$f":"\"VAT of \"&C246","v":"VAT of C. Total operating and maintenance costs"},null,{"$f":"G257+NPV(G.Asm!$F$76,H257:INDEX(H257:CS257,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G257:CS257)","v":0},{"$f":"(G246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:G$51,5+G$4,0),0)))*G.Asm!$F$38*G$152","v":0},{"$f":"(H246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:H$51,5+H$4,0),0)))*G.Asm!$F$38*H$152","v":0},{"$f":"(I246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:I$51,5+I$4,0),0)))*G.Asm!$F$38*I$152","v":0},{"$f":"(J246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:J$51,5+J$4,0),0)))*G.Asm!$F$38*J$152","v":0},{"$f":"(K246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:K$51,5+K$4,0),0)))*G.Asm!$F$38*K$152","v":0},{"$f":"(L246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:L$51,5+L$4,0),0)))*G.Asm!$F$38*L$152","v":0},{"$f":"(M246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:M$51,5+M$4,0),0)))*G.Asm!$F$38*M$152","v":0},{"$f":"(N246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:N$51,5+N$4,0),0)))*G.Asm!$F$38*N$152","v":0},{"$f":"(O246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:O$51,5+O$4,0),0)))*G.Asm!$F$38*O$152","v":0},{"$f":"(P246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:P$51,5+P$4,0),0)))*G.Asm!$F$38*P$152","v":0},{"$f":"(Q246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Q$51,5+Q$4,0),0)))*G.Asm!$F$38*Q$152","v":0},{"$f":"(R246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:R$51,5+R$4,0),0)))*G.Asm!$F$38*R$152","v":0},{"$f":"(S246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:S$51,5+S$4,0),0)))*G.Asm!$F$38*S$152","v":0},{"$f":"(T246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:T$51,5+T$4,0),0)))*G.Asm!$F$38*T$152","v":0},{"$f":"(U246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:U$51,5+U$4,0),0)))*G.Asm!$F$38*U$152","v":0},{"$f":"(V246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:V$51,5+V$4,0),0)))*G.Asm!$F$38*V$152","v":0},{"$f":"(W246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:W$51,5+W$4,0),0)))*G.Asm!$F$38*W$152","v":0},{"$f":"(X246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:X$51,5+X$4,0),0)))*G.Asm!$F$38*X$152","v":0},{"$f":"(Y246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Y$51,5+Y$4,0),0)))*G.Asm!$F$38*Y$152","v":0},{"$f":"(Z246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:Z$51,5+Z$4,0),0)))*G.Asm!$F$38*Z$152","v":0},{"$f":"(AA246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AA$51,5+AA$4,0),0)))*G.Asm!$F$38*AA$152","v":0},{"$f":"(AB246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AB$51,5+AB$4,0),0)))*G.Asm!$F$38*AB$152","v":0},{"$f":"(AC246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AC$51,5+AC$4,0),0)))*G.Asm!$F$38*AC$152","v":0},{"$f":"(AD246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AD$51,5+AD$4,0),0)))*G.Asm!$F$38*AD$152","v":0},{"$f":"(AE246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AE$51,5+AE$4,0),0)))*G.Asm!$F$38*AE$152","v":0},{"$f":"(AF246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AF$51,5+AF$4,0),0)))*G.Asm!$F$38*AF$152","v":0},{"$f":"(AG246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AG$51,5+AG$4,0),0)))*G.Asm!$F$38*AG$152","v":0},{"$f":"(AH246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AH$51,5+AH$4,0),0)))*G.Asm!$F$38*AH$152","v":0},{"$f":"(AI246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AI$51,5+AI$4,0),0)))*G.Asm!$F$38*AI$152","v":0},{"$f":"(AJ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AJ$51,5+AJ$4,0),0)))*G.Asm!$F$38*AJ$152","v":0},{"$f":"(AK246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AK$51,5+AK$4,0),0)))*G.Asm!$F$38*AK$152","v":0},{"$f":"(AL246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AL$51,5+AL$4,0),0)))*G.Asm!$F$38*AL$152","v":0},{"$f":"(AM246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AM$51,5+AM$4,0),0)))*G.Asm!$F$38*AM$152","v":0},{"$f":"(AN246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AN$51,5+AN$4,0),0)))*G.Asm!$F$38*AN$152","v":0},{"$f":"(AO246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AO$51,5+AO$4,0),0)))*G.Asm!$F$38*AO$152","v":0},{"$f":"(AP246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AP$51,5+AP$4,0),0)))*G.Asm!$F$38*AP$152","v":0},{"$f":"(AQ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AQ$51,5+AQ$4,0),0)))*G.Asm!$F$38*AQ$152","v":0},{"$f":"(AR246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AR$51,5+AR$4,0),0)))*G.Asm!$F$38*AR$152","v":0},{"$f":"(AS246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AS$51,5+AS$4,0),0)))*G.Asm!$F$38*AS$152","v":0},{"$f":"(AT246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AT$51,5+AT$4,0),0)))*G.Asm!$F$38*AT$152","v":0},{"$f":"(AU246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AU$51,5+AU$4,0),0)))*G.Asm!$F$38*AU$152","v":0},{"$f":"(AV246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AV$51,5+AV$4,0),0)))*G.Asm!$F$38*AV$152","v":0},{"$f":"(AW246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AW$51,5+AW$4,0),0)))*G.Asm!$F$38*AW$152","v":0},{"$f":"(AX246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AX$51,5+AX$4,0),0)))*G.Asm!$F$38*AX$152","v":0},{"$f":"(AY246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AY$51,5+AY$4,0),0)))*G.Asm!$F$38*AY$152","v":0},{"$f":"(AZ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:AZ$51,5+AZ$4,0),0)))*G.Asm!$F$38*AZ$152","v":0},{"$f":"(BA246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BA$51,5+BA$4,0),0)))*G.Asm!$F$38*BA$152","v":0},{"$f":"(BB246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BB$51,5+BB$4,0),0)))*G.Asm!$F$38*BB$152","v":0},{"$f":"(BC246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BC$51,5+BC$4,0),0)))*G.Asm!$F$38*BC$152","v":0},{"$f":"(BD246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BD$51,5+BD$4,0),0)))*G.Asm!$F$38*BD$152","v":0},{"$f":"(BE246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BE$51,5+BE$4,0),0)))*G.Asm!$F$38*BE$152","v":0},{"$f":"(BF246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BF$51,5+BF$4,0),0)))*G.Asm!$F$38*BF$152","v":0},{"$f":"(BG246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BG$51,5+BG$4,0),0)))*G.Asm!$F$38*BG$152","v":0},{"$f":"(BH246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BH$51,5+BH$4,0),0)))*G.Asm!$F$38*BH$152","v":0},{"$f":"(BI246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BI$51,5+BI$4,0),0)))*G.Asm!$F$38*BI$152","v":0},{"$f":"(BJ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BJ$51,5+BJ$4,0),0)))*G.Asm!$F$38*BJ$152","v":0},{"$f":"(BK246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BK$51,5+BK$4,0),0)))*G.Asm!$F$38*BK$152","v":0},{"$f":"(BL246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BL$51,5+BL$4,0),0)))*G.Asm!$F$38*BL$152","v":0},{"$f":"(BM246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BM$51,5+BM$4,0),0)))*G.Asm!$F$38*BM$152","v":0},{"$f":"(BN246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BN$51,5+BN$4,0),0)))*G.Asm!$F$38*BN$152","v":0},{"$f":"(BO246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BO$51,5+BO$4,0),0)))*G.Asm!$F$38*BO$152","v":0},{"$f":"(BP246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BP$51,5+BP$4,0),0)))*G.Asm!$F$38*BP$152","v":0},{"$f":"(BQ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BQ$51,5+BQ$4,0),0)))*G.Asm!$F$38*BQ$152","v":0},{"$f":"(BR246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BR$51,5+BR$4,0),0)))*G.Asm!$F$38*BR$152","v":0},{"$f":"(BS246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BS$51,5+BS$4,0),0)))*G.Asm!$F$38*BS$152","v":0},{"$f":"(BT246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BT$51,5+BT$4,0),0)))*G.Asm!$F$38*BT$152","v":0},{"$f":"(BU246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BU$51,5+BU$4,0),0)))*G.Asm!$F$38*BU$152","v":0},{"$f":"(BV246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BV$51,5+BV$4,0),0)))*G.Asm!$F$38*BV$152","v":0},{"$f":"(BW246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BW$51,5+BW$4,0),0)))*G.Asm!$F$38*BW$152","v":0},{"$f":"(BX246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BX$51,5+BX$4,0),0)))*G.Asm!$F$38*BX$152","v":0},{"$f":"(BY246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BY$51,5+BY$4,0),0)))*G.Asm!$F$38*BY$152","v":0},{"$f":"(BZ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:BZ$51,5+BZ$4,0),0)))*G.Asm!$F$38*BZ$152","v":0},{"$f":"(CA246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CA$51,5+CA$4,0),0)))*G.Asm!$F$38*CA$152","v":0},{"$f":"(CB246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CB$51,5+CB$4,0),0)))*G.Asm!$F$38*CB$152","v":0},{"$f":"(CC246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CC$51,5+CC$4,0),0)))*G.Asm!$F$38*CC$152","v":0},{"$f":"(CD246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CD$51,5+CD$4,0),0)))*G.Asm!$F$38*CD$152","v":0},{"$f":"(CE246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CE$51,5+CE$4,0),0)))*G.Asm!$F$38*CE$152","v":0},{"$f":"(CF246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CF$51,5+CF$4,0),0)))*G.Asm!$F$38*CF$152","v":0},{"$f":"(CG246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CG$51,5+CG$4,0),0)))*G.Asm!$F$38*CG$152","v":0},{"$f":"(CH246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CH$51,5+CH$4,0),0)))*G.Asm!$F$38*CH$152","v":0},{"$f":"(CI246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CI$51,5+CI$4,0),0)))*G.Asm!$F$38*CI$152","v":0},{"$f":"(CJ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CJ$51,5+CJ$4,0),0)))*G.Asm!$F$38*CJ$152","v":0},{"$f":"(CK246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CK$51,5+CK$4,0),0)))*G.Asm!$F$38*CK$152","v":0},{"$f":"(CL246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CL$51,5+CL$4,0),0)))*G.Asm!$F$38*CL$152","v":0},{"$f":"(CM246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CM$51,5+CM$4,0),0)))*G.Asm!$F$38*CM$152","v":0},{"$f":"(CN246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CN$51,5+CN$4,0),0)))*G.Asm!$F$38*CN$152","v":0},{"$f":"(CO246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CO$51,5+CO$4,0),0)))*G.Asm!$F$38*CO$152","v":0},{"$f":"(CP246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CP$51,5+CP$4,0),0)))*G.Asm!$F$38*CP$152","v":0},{"$f":"(CQ246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CQ$51,5+CQ$4,0),0)))*G.Asm!$F$38*CQ$152","v":0},{"$f":"(CR246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CR$51,5+CR$4,0),0)))*G.Asm!$F$38*CR$152","v":0},{"$f":"(CS246-(IFERROR(VLOOKUP('D2'!$C$50,$C$45:CS$51,5+CS$4,0),0)))*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"C248","v":"Total import/purchase VAT of total costs"},null,{"$f":"E255-E256+E257","v":0},{"$f":"F255-F256+F257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BR255-BR256+BR257","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"FUNDING GAP ANALYSIS "]
[]
[null,null,{"$f":"C10","v":"A.1. Total Initial investment costs"},null,{"$f":"G262+NPV(G.Asm!$F$76,H262:INDEX(H262:CS262,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G262:CS262)","v":0},{"$f":"G10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C26","v":"A.2. Total replacement costs (reinvestment costs)"},null,{"$f":"G263+NPV(G.Asm!$F$76,H263:INDEX(H263:CS263,RP))","v":0},0,{"$f":"G26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C40","v":"B. Residual value"},null,{"$f":"G264+NPV(G.Asm!$F$76,H264:INDEX(H264:CS264,RP))","v":0},0,{"$f":"G40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C44","v":"C. Total operating and maintenance costs"},null,{"$f":"G265+NPV(G.Asm!$F$76,H265:INDEX(H265:CS265,RP))","v":0},0,{"$f":"G44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C71","v":"F. Total revenues"},null,{"$f":"G266+NPV(G.Asm!$F$76,H266:INDEX(H266:CS266,RP))","v":0},0,{"$f":"G71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"VAT of \"&C10","v":"VAT of A.1. Total Initial investment costs"},null,{"$f":"G267+NPV(G.Asm!$F$76,H267:INDEX(H267:CS267,RP))","v":0},0,{"$f":"G10*G.Asm!$F$38*G$152","v":0},{"$f":"H10*G.Asm!$F$38*H$152","v":0},{"$f":"I10*G.Asm!$F$38*I$152","v":0},{"$f":"J10*G.Asm!$F$38*J$152","v":0},{"$f":"K10*G.Asm!$F$38*K$152","v":0},{"$f":"L10*G.Asm!$F$38*L$152","v":0},{"$f":"M10*G.Asm!$F$38*M$152","v":0},{"$f":"N10*G.Asm!$F$38*N$152","v":0},{"$f":"O10*G.Asm!$F$38*O$152","v":0},{"$f":"P10*G.Asm!$F$38*P$152","v":0},{"$f":"Q10*G.Asm!$F$38*Q$152","v":0},{"$f":"R10*G.Asm!$F$38*R$152","v":0},{"$f":"S10*G.Asm!$F$38*S$152","v":0},{"$f":"T10*G.Asm!$F$38*T$152","v":0},{"$f":"U10*G.Asm!$F$38*U$152","v":0},{"$f":"V10*G.Asm!$F$38*V$152","v":0},{"$f":"W10*G.Asm!$F$38*W$152","v":0},{"$f":"X10*G.Asm!$F$38*X$152","v":0},{"$f":"Y10*G.Asm!$F$38*Y$152","v":0},{"$f":"Z10*G.Asm!$F$38*Z$152","v":0},{"$f":"AA10*G.Asm!$F$38*AA$152","v":0},{"$f":"AB10*G.Asm!$F$38*AB$152","v":0},{"$f":"AC10*G.Asm!$F$38*AC$152","v":0},{"$f":"AD10*G.Asm!$F$38*AD$152","v":0},{"$f":"AE10*G.Asm!$F$38*AE$152","v":0},{"$f":"AF10*G.Asm!$F$38*AF$152","v":0},{"$f":"AG10*G.Asm!$F$38*AG$152","v":0},{"$f":"AH10*G.Asm!$F$38*AH$152","v":0},{"$f":"AI10*G.Asm!$F$38*AI$152","v":0},{"$f":"AJ10*G.Asm!$F$38*AJ$152","v":0},{"$f":"AK10*G.Asm!$F$38*AK$152","v":0},{"$f":"AL10*G.Asm!$F$38*AL$152","v":0},{"$f":"AM10*G.Asm!$F$38*AM$152","v":0},{"$f":"AN10*G.Asm!$F$38*AN$152","v":0},{"$f":"AO10*G.Asm!$F$38*AO$152","v":0},{"$f":"AP10*G.Asm!$F$38*AP$152","v":0},{"$f":"AQ10*G.Asm!$F$38*AQ$152","v":0},{"$f":"AR10*G.Asm!$F$38*AR$152","v":0},{"$f":"AS10*G.Asm!$F$38*AS$152","v":0},{"$f":"AT10*G.Asm!$F$38*AT$152","v":0},{"$f":"AU10*G.Asm!$F$38*AU$152","v":0},{"$f":"AV10*G.Asm!$F$38*AV$152","v":0},{"$f":"AW10*G.Asm!$F$38*AW$152","v":0},{"$f":"AX10*G.Asm!$F$38*AX$152","v":0},{"$f":"AY10*G.Asm!$F$38*AY$152","v":0},{"$f":"AZ10*G.Asm!$F$38*AZ$152","v":0},{"$f":"BA10*G.Asm!$F$38*BA$152","v":0},{"$f":"BB10*G.Asm!$F$38*BB$152","v":0},{"$f":"BC10*G.Asm!$F$38*BC$152","v":0},{"$f":"BD10*G.Asm!$F$38*BD$152","v":0},{"$f":"BE10*G.Asm!$F$38*BE$152","v":0},{"$f":"BF10*G.Asm!$F$38*BF$152","v":0},{"$f":"BG10*G.Asm!$F$38*BG$152","v":0},{"$f":"BH10*G.Asm!$F$38*BH$152","v":0},{"$f":"BI10*G.Asm!$F$38*BI$152","v":0},{"$f":"BJ10*G.Asm!$F$38*BJ$152","v":0},{"$f":"BK10*G.Asm!$F$38*BK$152","v":0},{"$f":"BL10*G.Asm!$F$38*BL$152","v":0},{"$f":"BM10*G.Asm!$F$38*BM$152","v":0},{"$f":"BN10*G.Asm!$F$38*BN$152","v":0},{"$f":"BO10*G.Asm!$F$38*BO$152","v":0},{"$f":"BP10*G.Asm!$F$38*BP$152","v":0},{"$f":"BQ10*G.Asm!$F$38*BQ$152","v":0},{"$f":"BR10*G.Asm!$F$38*BR$152","v":0},{"$f":"BS10*G.Asm!$F$38*BS$152","v":0},{"$f":"BT10*G.Asm!$F$38*BT$152","v":0},{"$f":"BU10*G.Asm!$F$38*BU$152","v":0},{"$f":"BV10*G.Asm!$F$38*BV$152","v":0},{"$f":"BW10*G.Asm!$F$38*BW$152","v":0},{"$f":"BX10*G.Asm!$F$38*BX$152","v":0},{"$f":"BY10*G.Asm!$F$38*BY$152","v":0},{"$f":"BZ10*G.Asm!$F$38*BZ$152","v":0},{"$f":"CA10*G.Asm!$F$38*CA$152","v":0},{"$f":"CB10*G.Asm!$F$38*CB$152","v":0},{"$f":"CC10*G.Asm!$F$38*CC$152","v":0},{"$f":"CD10*G.Asm!$F$38*CD$152","v":0},{"$f":"CE10*G.Asm!$F$38*CE$152","v":0},{"$f":"CF10*G.Asm!$F$38*CF$152","v":0},{"$f":"CG10*G.Asm!$F$38*CG$152","v":0},{"$f":"CH10*G.Asm!$F$38*CH$152","v":0},{"$f":"CI10*G.Asm!$F$38*CI$152","v":0},{"$f":"CJ10*G.Asm!$F$38*CJ$152","v":0},{"$f":"CK10*G.Asm!$F$38*CK$152","v":0},{"$f":"CL10*G.Asm!$F$38*CL$152","v":0},{"$f":"CM10*G.Asm!$F$38*CM$152","v":0},{"$f":"CN10*G.Asm!$F$38*CN$152","v":0},{"$f":"CO10*G.Asm!$F$38*CO$152","v":0},{"$f":"CP10*G.Asm!$F$38*CP$152","v":0},{"$f":"CQ10*G.Asm!$F$38*CQ$152","v":0},{"$f":"CR10*G.Asm!$F$38*CR$152","v":0},{"$f":"CS10*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"\"VAT of \"&C26","v":"VAT of A.2. Total replacement costs (reinvestment costs)"},null,{"$f":"G268+NPV(G.Asm!$F$76,H268:INDEX(H268:CS268,RP))","v":0},0,{"$f":"G26*G.Asm!$F$38*G$152","v":0},{"$f":"H26*G.Asm!$F$38*H$152","v":0},{"$f":"I26*G.Asm!$F$38*I$152","v":0},{"$f":"J26*G.Asm!$F$38*J$152","v":0},{"$f":"K26*G.Asm!$F$38*K$152","v":0},{"$f":"L26*G.Asm!$F$38*L$152","v":0},{"$f":"M26*G.Asm!$F$38*M$152","v":0},{"$f":"N26*G.Asm!$F$38*N$152","v":0},{"$f":"O26*G.Asm!$F$38*O$152","v":0},{"$f":"P26*G.Asm!$F$38*P$152","v":0},{"$f":"Q26*G.Asm!$F$38*Q$152","v":0},{"$f":"R26*G.Asm!$F$38*R$152","v":0},{"$f":"S26*G.Asm!$F$38*S$152","v":0},{"$f":"T26*G.Asm!$F$38*T$152","v":0},{"$f":"U26*G.Asm!$F$38*U$152","v":0},{"$f":"V26*G.Asm!$F$38*V$152","v":0},{"$f":"W26*G.Asm!$F$38*W$152","v":0},{"$f":"X26*G.Asm!$F$38*X$152","v":0},{"$f":"Y26*G.Asm!$F$38*Y$152","v":0},{"$f":"Z26*G.Asm!$F$38*Z$152","v":0},{"$f":"AA26*G.Asm!$F$38*AA$152","v":0},{"$f":"AB26*G.Asm!$F$38*AB$152","v":0},{"$f":"AC26*G.Asm!$F$38*AC$152","v":0},{"$f":"AD26*G.Asm!$F$38*AD$152","v":0},{"$f":"AE26*G.Asm!$F$38*AE$152","v":0},{"$f":"AF26*G.Asm!$F$38*AF$152","v":0},{"$f":"AG26*G.Asm!$F$38*AG$152","v":0},{"$f":"AH26*G.Asm!$F$38*AH$152","v":0},{"$f":"AI26*G.Asm!$F$38*AI$152","v":0},{"$f":"AJ26*G.Asm!$F$38*AJ$152","v":0},{"$f":"AK26*G.Asm!$F$38*AK$152","v":0},{"$f":"AL26*G.Asm!$F$38*AL$152","v":0},{"$f":"AM26*G.Asm!$F$38*AM$152","v":0},{"$f":"AN26*G.Asm!$F$38*AN$152","v":0},{"$f":"AO26*G.Asm!$F$38*AO$152","v":0},{"$f":"AP26*G.Asm!$F$38*AP$152","v":0},{"$f":"AQ26*G.Asm!$F$38*AQ$152","v":0},{"$f":"AR26*G.Asm!$F$38*AR$152","v":0},{"$f":"AS26*G.Asm!$F$38*AS$152","v":0},{"$f":"AT26*G.Asm!$F$38*AT$152","v":0},{"$f":"AU26*G.Asm!$F$38*AU$152","v":0},{"$f":"AV26*G.Asm!$F$38*AV$152","v":0},{"$f":"AW26*G.Asm!$F$38*AW$152","v":0},{"$f":"AX26*G.Asm!$F$38*AX$152","v":0},{"$f":"AY26*G.Asm!$F$38*AY$152","v":0},{"$f":"AZ26*G.Asm!$F$38*AZ$152","v":0},{"$f":"BA26*G.Asm!$F$38*BA$152","v":0},{"$f":"BB26*G.Asm!$F$38*BB$152","v":0},{"$f":"BC26*G.Asm!$F$38*BC$152","v":0},{"$f":"BD26*G.Asm!$F$38*BD$152","v":0},{"$f":"BE26*G.Asm!$F$38*BE$152","v":0},{"$f":"BF26*G.Asm!$F$38*BF$152","v":0},{"$f":"BG26*G.Asm!$F$38*BG$152","v":0},{"$f":"BH26*G.Asm!$F$38*BH$152","v":0},{"$f":"BI26*G.Asm!$F$38*BI$152","v":0},{"$f":"BJ26*G.Asm!$F$38*BJ$152","v":0},{"$f":"BK26*G.Asm!$F$38*BK$152","v":0},{"$f":"BL26*G.Asm!$F$38*BL$152","v":0},{"$f":"BM26*G.Asm!$F$38*BM$152","v":0},{"$f":"BN26*G.Asm!$F$38*BN$152","v":0},{"$f":"BO26*G.Asm!$F$38*BO$152","v":0},{"$f":"BP26*G.Asm!$F$38*BP$152","v":0},{"$f":"BQ26*G.Asm!$F$38*BQ$152","v":0},{"$f":"BR26*G.Asm!$F$38*BR$152","v":0},{"$f":"BS26*G.Asm!$F$38*BS$152","v":0},{"$f":"BT26*G.Asm!$F$38*BT$152","v":0},{"$f":"BU26*G.Asm!$F$38*BU$152","v":0},{"$f":"BV26*G.Asm!$F$38*BV$152","v":0},{"$f":"BW26*G.Asm!$F$38*BW$152","v":0},{"$f":"BX26*G.Asm!$F$38*BX$152","v":0},{"$f":"BY26*G.Asm!$F$38*BY$152","v":0},{"$f":"BZ26*G.Asm!$F$38*BZ$152","v":0},{"$f":"CA26*G.Asm!$F$38*CA$152","v":0},{"$f":"CB26*G.Asm!$F$38*CB$152","v":0},{"$f":"CC26*G.Asm!$F$38*CC$152","v":0},{"$f":"CD26*G.Asm!$F$38*CD$152","v":0},{"$f":"CE26*G.Asm!$F$38*CE$152","v":0},{"$f":"CF26*G.Asm!$F$38*CF$152","v":0},{"$f":"CG26*G.Asm!$F$38*CG$152","v":0},{"$f":"CH26*G.Asm!$F$38*CH$152","v":0},{"$f":"CI26*G.Asm!$F$38*CI$152","v":0},{"$f":"CJ26*G.Asm!$F$38*CJ$152","v":0},{"$f":"CK26*G.Asm!$F$38*CK$152","v":0},{"$f":"CL26*G.Asm!$F$38*CL$152","v":0},{"$f":"CM26*G.Asm!$F$38*CM$152","v":0},{"$f":"CN26*G.Asm!$F$38*CN$152","v":0},{"$f":"CO26*G.Asm!$F$38*CO$152","v":0},{"$f":"CP26*G.Asm!$F$38*CP$152","v":0},{"$f":"CQ26*G.Asm!$F$38*CQ$152","v":0},{"$f":"CR26*G.Asm!$F$38*CR$152","v":0},{"$f":"CS26*G.Asm!$F$38*CS$152","v":0}]
[null,null,{"$f":"C256","v":"VAT of B. Residual value"},null,{"$f":"G269+NPV(G.Asm!$F$76,H269:INDEX(H269:CS269,RP))","v":0},0,{"$f":"G256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS256","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C257","v":"VAT of C. Total operating and maintenance costs"},null,{"$f":"G270+NPV(G.Asm!$F$76,H270:INDEX(H270:CS270,RP))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"IF((E266-(E263+E268)-(E265+E270))>0,\"Applicable\",\"Not applicable\")","v":"Not applicable"}]
[null,null,null,null,{"$f":"IF(E272=\"Applicable\",\"Net revenue generating project\",\"Not a net revenue generating project\")","v":"Not a net revenue generating project"}]
[null,null,"Discounted net revenues (DNR)",null,{"$f":"E266-(E263+E268)-(E265+E270)+(E264+E269)","v":0}]
[null,null,"Discounted investment costs (DIC)",null,{"$f":"(E262+E267)","v":0}]
[]
[null,null,"Funding gap",null,{"$f":"IF(E272=\"Applicable\",E275-E274,\"n.a.\")","v":"n.a."}]
[null,null,"Funding gap rate",null,{"$f":"IF(AND(E272=\"Applicable\",E277>=0),E277/E275,\"n.a.\")","v":"n.a."}]
[null,null,"Modulated co-funding rate",null,{"$f":"IF($E$272=\"Applicable\",MIN($E$278,G.Asm!$F$78),\"n.a.\")","v":"n.a."}]
[]
[]
[]
[]
[null,null,"INTERNAL CALCULATIONS","Invisible"]
[]
[]
[null,null,"NET CASH FLOW FOR SENSITIVITY ANALYSIS OF FRR(C) FOR ALL APPRAISAL METHODS"]
[null,null,{"$f":"O.6!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"A. Total investment costs with 1% increase"},null,{"$f":"G288+NPV(G.Asm!$F$76,H288:INDEX(H288:CS288,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G288:CS288)","v":0},{"$f":"-SUM(O.6!G$244,O.6!G$255)*(1+'S&S'!$F10)+SUM(O.6!G$245,O.6!G$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!G$246,O.6!G$257)+O.6!G$247","v":0},{"$f":"-SUM(O.6!H$244,O.6!H$255)*(1+'S&S'!$F10)+SUM(O.6!H$245,O.6!H$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!H$246,O.6!H$257)+O.6!H$247","v":0},{"$f":"-SUM(O.6!I$244,O.6!I$255)*(1+'S&S'!$F10)+SUM(O.6!I$245,O.6!I$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!I$246,O.6!I$257)+O.6!I$247","v":0},{"$f":"-SUM(O.6!J$244,O.6!J$255)*(1+'S&S'!$F10)+SUM(O.6!J$245,O.6!J$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!J$246,O.6!J$257)+O.6!J$247","v":0},{"$f":"-SUM(O.6!K$244,O.6!K$255)*(1+'S&S'!$F10)+SUM(O.6!K$245,O.6!K$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!K$246,O.6!K$257)+O.6!K$247","v":0},{"$f":"-SUM(O.6!L$244,O.6!L$255)*(1+'S&S'!$F10)+SUM(O.6!L$245,O.6!L$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!L$246,O.6!L$257)+O.6!L$247","v":0},{"$f":"-SUM(O.6!M$244,O.6!M$255)*(1+'S&S'!$F10)+SUM(O.6!M$245,O.6!M$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!M$246,O.6!M$257)+O.6!M$247","v":0},{"$f":"-SUM(O.6!N$244,O.6!N$255)*(1+'S&S'!$F10)+SUM(O.6!N$245,O.6!N$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!N$246,O.6!N$257)+O.6!N$247","v":0},{"$f":"-SUM(O.6!O$244,O.6!O$255)*(1+'S&S'!$F10)+SUM(O.6!O$245,O.6!O$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!O$246,O.6!O$257)+O.6!O$247","v":0},{"$f":"-SUM(O.6!P$244,O.6!P$255)*(1+'S&S'!$F10)+SUM(O.6!P$245,O.6!P$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!P$246,O.6!P$257)+O.6!P$247","v":0},{"$f":"-SUM(O.6!Q$244,O.6!Q$255)*(1+'S&S'!$F10)+SUM(O.6!Q$245,O.6!Q$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!Q$246,O.6!Q$257)+O.6!Q$247","v":0},{"$f":"-SUM(O.6!R$244,O.6!R$255)*(1+'S&S'!$F10)+SUM(O.6!R$245,O.6!R$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!R$246,O.6!R$257)+O.6!R$247","v":0},{"$f":"-SUM(O.6!S$244,O.6!S$255)*(1+'S&S'!$F10)+SUM(O.6!S$245,O.6!S$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!S$246,O.6!S$257)+O.6!S$247","v":0},{"$f":"-SUM(O.6!T$244,O.6!T$255)*(1+'S&S'!$F10)+SUM(O.6!T$245,O.6!T$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!T$246,O.6!T$257)+O.6!T$247","v":0},{"$f":"-SUM(O.6!U$244,O.6!U$255)*(1+'S&S'!$F10)+SUM(O.6!U$245,O.6!U$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!U$246,O.6!U$257)+O.6!U$247","v":0},{"$f":"-SUM(O.6!V$244,O.6!V$255)*(1+'S&S'!$F10)+SUM(O.6!V$245,O.6!V$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!V$246,O.6!V$257)+O.6!V$247","v":0},{"$f":"-SUM(O.6!W$244,O.6!W$255)*(1+'S&S'!$F10)+SUM(O.6!W$245,O.6!W$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!W$246,O.6!W$257)+O.6!W$247","v":0},{"$f":"-SUM(O.6!X$244,O.6!X$255)*(1+'S&S'!$F10)+SUM(O.6!X$245,O.6!X$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!X$246,O.6!X$257)+O.6!X$247","v":0},{"$f":"-SUM(O.6!Y$244,O.6!Y$255)*(1+'S&S'!$F10)+SUM(O.6!Y$245,O.6!Y$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!Y$246,O.6!Y$257)+O.6!Y$247","v":0},{"$f":"-SUM(O.6!Z$244,O.6!Z$255)*(1+'S&S'!$F10)+SUM(O.6!Z$245,O.6!Z$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!Z$246,O.6!Z$257)+O.6!Z$247","v":0},{"$f":"-SUM(O.6!AA$244,O.6!AA$255)*(1+'S&S'!$F10)+SUM(O.6!AA$245,O.6!AA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AA$246,O.6!AA$257)+O.6!AA$247","v":0},{"$f":"-SUM(O.6!AB$244,O.6!AB$255)*(1+'S&S'!$F10)+SUM(O.6!AB$245,O.6!AB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AB$246,O.6!AB$257)+O.6!AB$247","v":0},{"$f":"-SUM(O.6!AC$244,O.6!AC$255)*(1+'S&S'!$F10)+SUM(O.6!AC$245,O.6!AC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AC$246,O.6!AC$257)+O.6!AC$247","v":0},{"$f":"-SUM(O.6!AD$244,O.6!AD$255)*(1+'S&S'!$F10)+SUM(O.6!AD$245,O.6!AD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AD$246,O.6!AD$257)+O.6!AD$247","v":0},{"$f":"-SUM(O.6!AE$244,O.6!AE$255)*(1+'S&S'!$F10)+SUM(O.6!AE$245,O.6!AE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AE$246,O.6!AE$257)+O.6!AE$247","v":0},{"$f":"-SUM(O.6!AF$244,O.6!AF$255)*(1+'S&S'!$F10)+SUM(O.6!AF$245,O.6!AF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AF$246,O.6!AF$257)+O.6!AF$247","v":0},{"$f":"-SUM(O.6!AG$244,O.6!AG$255)*(1+'S&S'!$F10)+SUM(O.6!AG$245,O.6!AG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AG$246,O.6!AG$257)+O.6!AG$247","v":0},{"$f":"-SUM(O.6!AH$244,O.6!AH$255)*(1+'S&S'!$F10)+SUM(O.6!AH$245,O.6!AH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AH$246,O.6!AH$257)+O.6!AH$247","v":0},{"$f":"-SUM(O.6!AI$244,O.6!AI$255)*(1+'S&S'!$F10)+SUM(O.6!AI$245,O.6!AI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AI$246,O.6!AI$257)+O.6!AI$247","v":0},{"$f":"-SUM(O.6!AJ$244,O.6!AJ$255)*(1+'S&S'!$F10)+SUM(O.6!AJ$245,O.6!AJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AJ$246,O.6!AJ$257)+O.6!AJ$247","v":0},{"$f":"-SUM(O.6!AK$244,O.6!AK$255)*(1+'S&S'!$F10)+SUM(O.6!AK$245,O.6!AK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AK$246,O.6!AK$257)+O.6!AK$247","v":0},{"$f":"-SUM(O.6!AL$244,O.6!AL$255)*(1+'S&S'!$F10)+SUM(O.6!AL$245,O.6!AL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AL$246,O.6!AL$257)+O.6!AL$247","v":0},{"$f":"-SUM(O.6!AM$244,O.6!AM$255)*(1+'S&S'!$F10)+SUM(O.6!AM$245,O.6!AM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AM$246,O.6!AM$257)+O.6!AM$247","v":0},{"$f":"-SUM(O.6!AN$244,O.6!AN$255)*(1+'S&S'!$F10)+SUM(O.6!AN$245,O.6!AN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AN$246,O.6!AN$257)+O.6!AN$247","v":0},{"$f":"-SUM(O.6!AO$244,O.6!AO$255)*(1+'S&S'!$F10)+SUM(O.6!AO$245,O.6!AO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AO$246,O.6!AO$257)+O.6!AO$247","v":0},{"$f":"-SUM(O.6!AP$244,O.6!AP$255)*(1+'S&S'!$F10)+SUM(O.6!AP$245,O.6!AP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AP$246,O.6!AP$257)+O.6!AP$247","v":0},{"$f":"-SUM(O.6!AQ$244,O.6!AQ$255)*(1+'S&S'!$F10)+SUM(O.6!AQ$245,O.6!AQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AQ$246,O.6!AQ$257)+O.6!AQ$247","v":0},{"$f":"-SUM(O.6!AR$244,O.6!AR$255)*(1+'S&S'!$F10)+SUM(O.6!AR$245,O.6!AR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AR$246,O.6!AR$257)+O.6!AR$247","v":0},{"$f":"-SUM(O.6!AS$244,O.6!AS$255)*(1+'S&S'!$F10)+SUM(O.6!AS$245,O.6!AS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AS$246,O.6!AS$257)+O.6!AS$247","v":0},{"$f":"-SUM(O.6!AT$244,O.6!AT$255)*(1+'S&S'!$F10)+SUM(O.6!AT$245,O.6!AT$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AT$246,O.6!AT$257)+O.6!AT$247","v":0},{"$f":"-SUM(O.6!AU$244,O.6!AU$255)*(1+'S&S'!$F10)+SUM(O.6!AU$245,O.6!AU$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AU$246,O.6!AU$257)+O.6!AU$247","v":0},{"$f":"-SUM(O.6!AV$244,O.6!AV$255)*(1+'S&S'!$F10)+SUM(O.6!AV$245,O.6!AV$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AV$246,O.6!AV$257)+O.6!AV$247","v":0},{"$f":"-SUM(O.6!AW$244,O.6!AW$255)*(1+'S&S'!$F10)+SUM(O.6!AW$245,O.6!AW$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AW$246,O.6!AW$257)+O.6!AW$247","v":0},{"$f":"-SUM(O.6!AX$244,O.6!AX$255)*(1+'S&S'!$F10)+SUM(O.6!AX$245,O.6!AX$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AX$246,O.6!AX$257)+O.6!AX$247","v":0},{"$f":"-SUM(O.6!AY$244,O.6!AY$255)*(1+'S&S'!$F10)+SUM(O.6!AY$245,O.6!AY$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AY$246,O.6!AY$257)+O.6!AY$247","v":0},{"$f":"-SUM(O.6!AZ$244,O.6!AZ$255)*(1+'S&S'!$F10)+SUM(O.6!AZ$245,O.6!AZ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!AZ$246,O.6!AZ$257)+O.6!AZ$247","v":0},{"$f":"-SUM(O.6!BA$244,O.6!BA$255)*(1+'S&S'!$F10)+SUM(O.6!BA$245,O.6!BA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BA$246,O.6!BA$257)+O.6!BA$247","v":0},{"$f":"-SUM(O.6!BB$244,O.6!BB$255)*(1+'S&S'!$F10)+SUM(O.6!BB$245,O.6!BB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BB$246,O.6!BB$257)+O.6!BB$247","v":0},{"$f":"-SUM(O.6!BC$244,O.6!BC$255)*(1+'S&S'!$F10)+SUM(O.6!BC$245,O.6!BC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BC$246,O.6!BC$257)+O.6!BC$247","v":0},{"$f":"-SUM(O.6!BD$244,O.6!BD$255)*(1+'S&S'!$F10)+SUM(O.6!BD$245,O.6!BD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BD$246,O.6!BD$257)+O.6!BD$247","v":0},{"$f":"-SUM(O.6!BE$244,O.6!BE$255)*(1+'S&S'!$F10)+SUM(O.6!BE$245,O.6!BE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BE$246,O.6!BE$257)+O.6!BE$247","v":0},{"$f":"-SUM(O.6!BF$244,O.6!BF$255)*(1+'S&S'!$F10)+SUM(O.6!BF$245,O.6!BF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BF$246,O.6!BF$257)+O.6!BF$247","v":0},{"$f":"-SUM(O.6!BG$244,O.6!BG$255)*(1+'S&S'!$F10)+SUM(O.6!BG$245,O.6!BG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BG$246,O.6!BG$257)+O.6!BG$247","v":0},{"$f":"-SUM(O.6!BH$244,O.6!BH$255)*(1+'S&S'!$F10)+SUM(O.6!BH$245,O.6!BH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BH$246,O.6!BH$257)+O.6!BH$247","v":0},{"$f":"-SUM(O.6!BI$244,O.6!BI$255)*(1+'S&S'!$F10)+SUM(O.6!BI$245,O.6!BI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BI$246,O.6!BI$257)+O.6!BI$247","v":0},{"$f":"-SUM(O.6!BJ$244,O.6!BJ$255)*(1+'S&S'!$F10)+SUM(O.6!BJ$245,O.6!BJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BJ$246,O.6!BJ$257)+O.6!BJ$247","v":0},{"$f":"-SUM(O.6!BK$244,O.6!BK$255)*(1+'S&S'!$F10)+SUM(O.6!BK$245,O.6!BK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BK$246,O.6!BK$257)+O.6!BK$247","v":0},{"$f":"-SUM(O.6!BL$244,O.6!BL$255)*(1+'S&S'!$F10)+SUM(O.6!BL$245,O.6!BL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BL$246,O.6!BL$257)+O.6!BL$247","v":0},{"$f":"-SUM(O.6!BM$244,O.6!BM$255)*(1+'S&S'!$F10)+SUM(O.6!BM$245,O.6!BM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BM$246,O.6!BM$257)+O.6!BM$247","v":0},{"$f":"-SUM(O.6!BN$244,O.6!BN$255)*(1+'S&S'!$F10)+SUM(O.6!BN$245,O.6!BN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BN$246,O.6!BN$257)+O.6!BN$247","v":0},{"$f":"-SUM(O.6!BO$244,O.6!BO$255)*(1+'S&S'!$F10)+SUM(O.6!BO$245,O.6!BO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BO$246,O.6!BO$257)+O.6!BO$247","v":0},{"$f":"-SUM(O.6!BP$244,O.6!BP$255)*(1+'S&S'!$F10)+SUM(O.6!BP$245,O.6!BP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BP$246,O.6!BP$257)+O.6!BP$247","v":0},{"$f":"-SUM(O.6!BQ$244,O.6!BQ$255)*(1+'S&S'!$F10)+SUM(O.6!BQ$245,O.6!BQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BQ$246,O.6!BQ$257)+O.6!BQ$247","v":0},{"$f":"-SUM(O.6!BR$244,O.6!BR$255)*(1+'S&S'!$F10)+SUM(O.6!BR$245,O.6!BR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BR$246,O.6!BR$257)+O.6!BR$247","v":0},{"$f":"-SUM(O.6!BS$244,O.6!BS$255)*(1+'S&S'!$F10)+SUM(O.6!BS$245,O.6!BS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BS$246,O.6!BS$257)+O.6!BS$247","v":0},{"$f":"-SUM(O.6!BT$244,O.6!BT$255)*(1+'S&S'!$F10)+SUM(O.6!BT$245,O.6!BT$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BT$246,O.6!BT$257)+O.6!BT$247","v":0},{"$f":"-SUM(O.6!BU$244,O.6!BU$255)*(1+'S&S'!$F10)+SUM(O.6!BU$245,O.6!BU$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BU$246,O.6!BU$257)+O.6!BU$247","v":0},{"$f":"-SUM(O.6!BV$244,O.6!BV$255)*(1+'S&S'!$F10)+SUM(O.6!BV$245,O.6!BV$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BV$246,O.6!BV$257)+O.6!BV$247","v":0},{"$f":"-SUM(O.6!BW$244,O.6!BW$255)*(1+'S&S'!$F10)+SUM(O.6!BW$245,O.6!BW$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BW$246,O.6!BW$257)+O.6!BW$247","v":0},{"$f":"-SUM(O.6!BX$244,O.6!BX$255)*(1+'S&S'!$F10)+SUM(O.6!BX$245,O.6!BX$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BX$246,O.6!BX$257)+O.6!BX$247","v":0},{"$f":"-SUM(O.6!BY$244,O.6!BY$255)*(1+'S&S'!$F10)+SUM(O.6!BY$245,O.6!BY$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BY$246,O.6!BY$257)+O.6!BY$247","v":0},{"$f":"-SUM(O.6!BZ$244,O.6!BZ$255)*(1+'S&S'!$F10)+SUM(O.6!BZ$245,O.6!BZ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!BZ$246,O.6!BZ$257)+O.6!BZ$247","v":0},{"$f":"-SUM(O.6!CA$244,O.6!CA$255)*(1+'S&S'!$F10)+SUM(O.6!CA$245,O.6!CA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!CA$246,O.6!CA$257)+O.6!CA$247","v":0},{"$f":"-SUM(O.6!CB$244,O.6!CB$255)*(1+'S&S'!$F10)+SUM(O.6!CB$245,O.6!CB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!CB$246,O.6!CB$257)+O.6!CB$247","v":0},{"$f":"-SUM(O.6!CC$244,O.6!CC$255)*(1+'S&S'!$F10)+SUM(O.6!CC$245,O.6!CC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!CC$246,O.6!CC$257)+O.6!CC$247","v":0},{"$f":"-SUM(O.6!CD$244,O.6!CD$255)*(1+'S&S'!$F10)+SUM(O.6!CD$245,O.6!CD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!CD$246,O.6!CD$257)+O.6!CD$247","v":0},{"$f":"-SUM(O.6!CE$244,O.6!CE$255)*(1+'S&S'!$F10)+SUM(O.6!CE$245,O.6!CE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!CE$246,O.6!CE$257)+O.6!CE$247","v":0},{"$f":"-SUM(O.6!CF$244,O.6!CF$255)*(1+'S&S'!$F10)+SUM(O.6!CF$245,O.6!CF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!CF$246,O.6!CF$257)+O.6!CF$247","v":0},{"$f":"-SUM(O.6!CG$244,O.6!CG$255)*(1+'S&S'!$F10)+SUM(O.6!CG$245,O.6!CG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!CG$246,O.6!CG$257)+O.6!CG$247","v":0},{"$f":"-SUM(O.6!CH$244,O.6!CH$255)*(1+'S&S'!$F10)+SUM(O.6!CH$245,O.6!CH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!CH$246,O.6!CH$257)+O.6!CH$247","v":0},{"$f":"-SUM(O.6!CI$244,O.6!CI$255)*(1+'S&S'!$F10)+SUM(O.6!CI$245,O.6!CI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!CI$246,O.6!CI$257)+O.6!CI$247","v":0},{"$f":"-SUM(O.6!CJ$244,O.6!CJ$255)*(1+'S&S'!$F10)+SUM(O.6!CJ$245,O.6!CJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!CJ$246,O.6!CJ$257)+O.6!CJ$247","v":0},{"$f":"-SUM(O.6!CK$244,O.6!CK$255)*(1+'S&S'!$F10)+SUM(O.6!CK$245,O.6!CK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!CK$246,O.6!CK$257)+O.6!CK$247","v":0},{"$f":"-SUM(O.6!CL$244,O.6!CL$255)*(1+'S&S'!$F10)+SUM(O.6!CL$245,O.6!CL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!CL$246,O.6!CL$257)+O.6!CL$247","v":0},{"$f":"-SUM(O.6!CM$244,O.6!CM$255)*(1+'S&S'!$F10)+SUM(O.6!CM$245,O.6!CM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!CM$246,O.6!CM$257)+O.6!CM$247","v":0},{"$f":"-SUM(O.6!CN$244,O.6!CN$255)*(1+'S&S'!$F10)+SUM(O.6!CN$245,O.6!CN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!CN$246,O.6!CN$257)+O.6!CN$247","v":0},{"$f":"-SUM(O.6!CO$244,O.6!CO$255)*(1+'S&S'!$F10)+SUM(O.6!CO$245,O.6!CO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!CO$246,O.6!CO$257)+O.6!CO$247","v":0},{"$f":"-SUM(O.6!CP$244,O.6!CP$255)*(1+'S&S'!$F10)+SUM(O.6!CP$245,O.6!CP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!CP$246,O.6!CP$257)+O.6!CP$247","v":0},{"$f":"-SUM(O.6!CQ$244,O.6!CQ$255)*(1+'S&S'!$F10)+SUM(O.6!CQ$245,O.6!CQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!CQ$246,O.6!CQ$257)+O.6!CQ$247","v":0},{"$f":"-SUM(O.6!CR$244,O.6!CR$255)*(1+'S&S'!$F10)+SUM(O.6!CR$245,O.6!CR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!CR$246,O.6!CR$257)+O.6!CR$247","v":0},{"$f":"-SUM(O.6!CS$244,O.6!CS$255)*(1+'S&S'!$F10)+SUM(O.6!CS$245,O.6!CS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F10),1)-SUM(O.6!CS$246,O.6!CS$257)+O.6!CS$247","v":0}]
[null,null,{"$f":"O.6!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"A. Total investment costs with 1% decrease"},null,{"$f":"G289+NPV(G.Asm!$F$76,H289:INDEX(H289:CS289,RP))","v":0},0,{"$f":"-SUM(O.6!G$244,O.6!G$255)*(1+'S&S'!$F11)+SUM(O.6!G$245,O.6!G$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!G$246,O.6!G$257)+O.6!G$247","v":0},{"$f":"-SUM(O.6!H$244,O.6!H$255)*(1+'S&S'!$F11)+SUM(O.6!H$245,O.6!H$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!H$246,O.6!H$257)+O.6!H$247","v":0},{"$f":"-SUM(O.6!I$244,O.6!I$255)*(1+'S&S'!$F11)+SUM(O.6!I$245,O.6!I$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!I$246,O.6!I$257)+O.6!I$247","v":0},{"$f":"-SUM(O.6!J$244,O.6!J$255)*(1+'S&S'!$F11)+SUM(O.6!J$245,O.6!J$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!J$246,O.6!J$257)+O.6!J$247","v":0},{"$f":"-SUM(O.6!K$244,O.6!K$255)*(1+'S&S'!$F11)+SUM(O.6!K$245,O.6!K$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!K$246,O.6!K$257)+O.6!K$247","v":0},{"$f":"-SUM(O.6!L$244,O.6!L$255)*(1+'S&S'!$F11)+SUM(O.6!L$245,O.6!L$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!L$246,O.6!L$257)+O.6!L$247","v":0},{"$f":"-SUM(O.6!M$244,O.6!M$255)*(1+'S&S'!$F11)+SUM(O.6!M$245,O.6!M$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!M$246,O.6!M$257)+O.6!M$247","v":0},{"$f":"-SUM(O.6!N$244,O.6!N$255)*(1+'S&S'!$F11)+SUM(O.6!N$245,O.6!N$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!N$246,O.6!N$257)+O.6!N$247","v":0},{"$f":"-SUM(O.6!O$244,O.6!O$255)*(1+'S&S'!$F11)+SUM(O.6!O$245,O.6!O$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!O$246,O.6!O$257)+O.6!O$247","v":0},{"$f":"-SUM(O.6!P$244,O.6!P$255)*(1+'S&S'!$F11)+SUM(O.6!P$245,O.6!P$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!P$246,O.6!P$257)+O.6!P$247","v":0},{"$f":"-SUM(O.6!Q$244,O.6!Q$255)*(1+'S&S'!$F11)+SUM(O.6!Q$245,O.6!Q$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!Q$246,O.6!Q$257)+O.6!Q$247","v":0},{"$f":"-SUM(O.6!R$244,O.6!R$255)*(1+'S&S'!$F11)+SUM(O.6!R$245,O.6!R$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!R$246,O.6!R$257)+O.6!R$247","v":0},{"$f":"-SUM(O.6!S$244,O.6!S$255)*(1+'S&S'!$F11)+SUM(O.6!S$245,O.6!S$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!S$246,O.6!S$257)+O.6!S$247","v":0},{"$f":"-SUM(O.6!T$244,O.6!T$255)*(1+'S&S'!$F11)+SUM(O.6!T$245,O.6!T$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!T$246,O.6!T$257)+O.6!T$247","v":0},{"$f":"-SUM(O.6!U$244,O.6!U$255)*(1+'S&S'!$F11)+SUM(O.6!U$245,O.6!U$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!U$246,O.6!U$257)+O.6!U$247","v":0},{"$f":"-SUM(O.6!V$244,O.6!V$255)*(1+'S&S'!$F11)+SUM(O.6!V$245,O.6!V$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!V$246,O.6!V$257)+O.6!V$247","v":0},{"$f":"-SUM(O.6!W$244,O.6!W$255)*(1+'S&S'!$F11)+SUM(O.6!W$245,O.6!W$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!W$246,O.6!W$257)+O.6!W$247","v":0},{"$f":"-SUM(O.6!X$244,O.6!X$255)*(1+'S&S'!$F11)+SUM(O.6!X$245,O.6!X$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!X$246,O.6!X$257)+O.6!X$247","v":0},{"$f":"-SUM(O.6!Y$244,O.6!Y$255)*(1+'S&S'!$F11)+SUM(O.6!Y$245,O.6!Y$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!Y$246,O.6!Y$257)+O.6!Y$247","v":0},{"$f":"-SUM(O.6!Z$244,O.6!Z$255)*(1+'S&S'!$F11)+SUM(O.6!Z$245,O.6!Z$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!Z$246,O.6!Z$257)+O.6!Z$247","v":0},{"$f":"-SUM(O.6!AA$244,O.6!AA$255)*(1+'S&S'!$F11)+SUM(O.6!AA$245,O.6!AA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AA$246,O.6!AA$257)+O.6!AA$247","v":0},{"$f":"-SUM(O.6!AB$244,O.6!AB$255)*(1+'S&S'!$F11)+SUM(O.6!AB$245,O.6!AB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AB$246,O.6!AB$257)+O.6!AB$247","v":0},{"$f":"-SUM(O.6!AC$244,O.6!AC$255)*(1+'S&S'!$F11)+SUM(O.6!AC$245,O.6!AC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AC$246,O.6!AC$257)+O.6!AC$247","v":0},{"$f":"-SUM(O.6!AD$244,O.6!AD$255)*(1+'S&S'!$F11)+SUM(O.6!AD$245,O.6!AD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AD$246,O.6!AD$257)+O.6!AD$247","v":0},{"$f":"-SUM(O.6!AE$244,O.6!AE$255)*(1+'S&S'!$F11)+SUM(O.6!AE$245,O.6!AE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AE$246,O.6!AE$257)+O.6!AE$247","v":0},{"$f":"-SUM(O.6!AF$244,O.6!AF$255)*(1+'S&S'!$F11)+SUM(O.6!AF$245,O.6!AF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AF$246,O.6!AF$257)+O.6!AF$247","v":0},{"$f":"-SUM(O.6!AG$244,O.6!AG$255)*(1+'S&S'!$F11)+SUM(O.6!AG$245,O.6!AG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AG$246,O.6!AG$257)+O.6!AG$247","v":0},{"$f":"-SUM(O.6!AH$244,O.6!AH$255)*(1+'S&S'!$F11)+SUM(O.6!AH$245,O.6!AH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AH$246,O.6!AH$257)+O.6!AH$247","v":0},{"$f":"-SUM(O.6!AI$244,O.6!AI$255)*(1+'S&S'!$F11)+SUM(O.6!AI$245,O.6!AI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AI$246,O.6!AI$257)+O.6!AI$247","v":0},{"$f":"-SUM(O.6!AJ$244,O.6!AJ$255)*(1+'S&S'!$F11)+SUM(O.6!AJ$245,O.6!AJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AJ$246,O.6!AJ$257)+O.6!AJ$247","v":0},{"$f":"-SUM(O.6!AK$244,O.6!AK$255)*(1+'S&S'!$F11)+SUM(O.6!AK$245,O.6!AK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AK$246,O.6!AK$257)+O.6!AK$247","v":0},{"$f":"-SUM(O.6!AL$244,O.6!AL$255)*(1+'S&S'!$F11)+SUM(O.6!AL$245,O.6!AL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AL$246,O.6!AL$257)+O.6!AL$247","v":0},{"$f":"-SUM(O.6!AM$244,O.6!AM$255)*(1+'S&S'!$F11)+SUM(O.6!AM$245,O.6!AM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AM$246,O.6!AM$257)+O.6!AM$247","v":0},{"$f":"-SUM(O.6!AN$244,O.6!AN$255)*(1+'S&S'!$F11)+SUM(O.6!AN$245,O.6!AN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AN$246,O.6!AN$257)+O.6!AN$247","v":0},{"$f":"-SUM(O.6!AO$244,O.6!AO$255)*(1+'S&S'!$F11)+SUM(O.6!AO$245,O.6!AO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AO$246,O.6!AO$257)+O.6!AO$247","v":0},{"$f":"-SUM(O.6!AP$244,O.6!AP$255)*(1+'S&S'!$F11)+SUM(O.6!AP$245,O.6!AP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AP$246,O.6!AP$257)+O.6!AP$247","v":0},{"$f":"-SUM(O.6!AQ$244,O.6!AQ$255)*(1+'S&S'!$F11)+SUM(O.6!AQ$245,O.6!AQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AQ$246,O.6!AQ$257)+O.6!AQ$247","v":0},{"$f":"-SUM(O.6!AR$244,O.6!AR$255)*(1+'S&S'!$F11)+SUM(O.6!AR$245,O.6!AR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AR$246,O.6!AR$257)+O.6!AR$247","v":0},{"$f":"-SUM(O.6!AS$244,O.6!AS$255)*(1+'S&S'!$F11)+SUM(O.6!AS$245,O.6!AS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AS$246,O.6!AS$257)+O.6!AS$247","v":0},{"$f":"-SUM(O.6!AT$244,O.6!AT$255)*(1+'S&S'!$F11)+SUM(O.6!AT$245,O.6!AT$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AT$246,O.6!AT$257)+O.6!AT$247","v":0},{"$f":"-SUM(O.6!AU$244,O.6!AU$255)*(1+'S&S'!$F11)+SUM(O.6!AU$245,O.6!AU$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AU$246,O.6!AU$257)+O.6!AU$247","v":0},{"$f":"-SUM(O.6!AV$244,O.6!AV$255)*(1+'S&S'!$F11)+SUM(O.6!AV$245,O.6!AV$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AV$246,O.6!AV$257)+O.6!AV$247","v":0},{"$f":"-SUM(O.6!AW$244,O.6!AW$255)*(1+'S&S'!$F11)+SUM(O.6!AW$245,O.6!AW$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AW$246,O.6!AW$257)+O.6!AW$247","v":0},{"$f":"-SUM(O.6!AX$244,O.6!AX$255)*(1+'S&S'!$F11)+SUM(O.6!AX$245,O.6!AX$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AX$246,O.6!AX$257)+O.6!AX$247","v":0},{"$f":"-SUM(O.6!AY$244,O.6!AY$255)*(1+'S&S'!$F11)+SUM(O.6!AY$245,O.6!AY$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AY$246,O.6!AY$257)+O.6!AY$247","v":0},{"$f":"-SUM(O.6!AZ$244,O.6!AZ$255)*(1+'S&S'!$F11)+SUM(O.6!AZ$245,O.6!AZ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!AZ$246,O.6!AZ$257)+O.6!AZ$247","v":0},{"$f":"-SUM(O.6!BA$244,O.6!BA$255)*(1+'S&S'!$F11)+SUM(O.6!BA$245,O.6!BA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BA$246,O.6!BA$257)+O.6!BA$247","v":0},{"$f":"-SUM(O.6!BB$244,O.6!BB$255)*(1+'S&S'!$F11)+SUM(O.6!BB$245,O.6!BB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BB$246,O.6!BB$257)+O.6!BB$247","v":0},{"$f":"-SUM(O.6!BC$244,O.6!BC$255)*(1+'S&S'!$F11)+SUM(O.6!BC$245,O.6!BC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BC$246,O.6!BC$257)+O.6!BC$247","v":0},{"$f":"-SUM(O.6!BD$244,O.6!BD$255)*(1+'S&S'!$F11)+SUM(O.6!BD$245,O.6!BD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BD$246,O.6!BD$257)+O.6!BD$247","v":0},{"$f":"-SUM(O.6!BE$244,O.6!BE$255)*(1+'S&S'!$F11)+SUM(O.6!BE$245,O.6!BE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BE$246,O.6!BE$257)+O.6!BE$247","v":0},{"$f":"-SUM(O.6!BF$244,O.6!BF$255)*(1+'S&S'!$F11)+SUM(O.6!BF$245,O.6!BF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BF$246,O.6!BF$257)+O.6!BF$247","v":0},{"$f":"-SUM(O.6!BG$244,O.6!BG$255)*(1+'S&S'!$F11)+SUM(O.6!BG$245,O.6!BG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BG$246,O.6!BG$257)+O.6!BG$247","v":0},{"$f":"-SUM(O.6!BH$244,O.6!BH$255)*(1+'S&S'!$F11)+SUM(O.6!BH$245,O.6!BH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BH$246,O.6!BH$257)+O.6!BH$247","v":0},{"$f":"-SUM(O.6!BI$244,O.6!BI$255)*(1+'S&S'!$F11)+SUM(O.6!BI$245,O.6!BI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BI$246,O.6!BI$257)+O.6!BI$247","v":0},{"$f":"-SUM(O.6!BJ$244,O.6!BJ$255)*(1+'S&S'!$F11)+SUM(O.6!BJ$245,O.6!BJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BJ$246,O.6!BJ$257)+O.6!BJ$247","v":0},{"$f":"-SUM(O.6!BK$244,O.6!BK$255)*(1+'S&S'!$F11)+SUM(O.6!BK$245,O.6!BK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BK$246,O.6!BK$257)+O.6!BK$247","v":0},{"$f":"-SUM(O.6!BL$244,O.6!BL$255)*(1+'S&S'!$F11)+SUM(O.6!BL$245,O.6!BL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BL$246,O.6!BL$257)+O.6!BL$247","v":0},{"$f":"-SUM(O.6!BM$244,O.6!BM$255)*(1+'S&S'!$F11)+SUM(O.6!BM$245,O.6!BM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BM$246,O.6!BM$257)+O.6!BM$247","v":0},{"$f":"-SUM(O.6!BN$244,O.6!BN$255)*(1+'S&S'!$F11)+SUM(O.6!BN$245,O.6!BN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BN$246,O.6!BN$257)+O.6!BN$247","v":0},{"$f":"-SUM(O.6!BO$244,O.6!BO$255)*(1+'S&S'!$F11)+SUM(O.6!BO$245,O.6!BO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BO$246,O.6!BO$257)+O.6!BO$247","v":0},{"$f":"-SUM(O.6!BP$244,O.6!BP$255)*(1+'S&S'!$F11)+SUM(O.6!BP$245,O.6!BP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BP$246,O.6!BP$257)+O.6!BP$247","v":0},{"$f":"-SUM(O.6!BQ$244,O.6!BQ$255)*(1+'S&S'!$F11)+SUM(O.6!BQ$245,O.6!BQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BQ$246,O.6!BQ$257)+O.6!BQ$247","v":0},{"$f":"-SUM(O.6!BR$244,O.6!BR$255)*(1+'S&S'!$F11)+SUM(O.6!BR$245,O.6!BR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BR$246,O.6!BR$257)+O.6!BR$247","v":0},{"$f":"-SUM(O.6!BS$244,O.6!BS$255)*(1+'S&S'!$F11)+SUM(O.6!BS$245,O.6!BS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BS$246,O.6!BS$257)+O.6!BS$247","v":0},{"$f":"-SUM(O.6!BT$244,O.6!BT$255)*(1+'S&S'!$F11)+SUM(O.6!BT$245,O.6!BT$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BT$246,O.6!BT$257)+O.6!BT$247","v":0},{"$f":"-SUM(O.6!BU$244,O.6!BU$255)*(1+'S&S'!$F11)+SUM(O.6!BU$245,O.6!BU$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BU$246,O.6!BU$257)+O.6!BU$247","v":0},{"$f":"-SUM(O.6!BV$244,O.6!BV$255)*(1+'S&S'!$F11)+SUM(O.6!BV$245,O.6!BV$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BV$246,O.6!BV$257)+O.6!BV$247","v":0},{"$f":"-SUM(O.6!BW$244,O.6!BW$255)*(1+'S&S'!$F11)+SUM(O.6!BW$245,O.6!BW$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BW$246,O.6!BW$257)+O.6!BW$247","v":0},{"$f":"-SUM(O.6!BX$244,O.6!BX$255)*(1+'S&S'!$F11)+SUM(O.6!BX$245,O.6!BX$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BX$246,O.6!BX$257)+O.6!BX$247","v":0},{"$f":"-SUM(O.6!BY$244,O.6!BY$255)*(1+'S&S'!$F11)+SUM(O.6!BY$245,O.6!BY$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BY$246,O.6!BY$257)+O.6!BY$247","v":0},{"$f":"-SUM(O.6!BZ$244,O.6!BZ$255)*(1+'S&S'!$F11)+SUM(O.6!BZ$245,O.6!BZ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!BZ$246,O.6!BZ$257)+O.6!BZ$247","v":0},{"$f":"-SUM(O.6!CA$244,O.6!CA$255)*(1+'S&S'!$F11)+SUM(O.6!CA$245,O.6!CA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!CA$246,O.6!CA$257)+O.6!CA$247","v":0},{"$f":"-SUM(O.6!CB$244,O.6!CB$255)*(1+'S&S'!$F11)+SUM(O.6!CB$245,O.6!CB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!CB$246,O.6!CB$257)+O.6!CB$247","v":0},{"$f":"-SUM(O.6!CC$244,O.6!CC$255)*(1+'S&S'!$F11)+SUM(O.6!CC$245,O.6!CC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!CC$246,O.6!CC$257)+O.6!CC$247","v":0},{"$f":"-SUM(O.6!CD$244,O.6!CD$255)*(1+'S&S'!$F11)+SUM(O.6!CD$245,O.6!CD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!CD$246,O.6!CD$257)+O.6!CD$247","v":0},{"$f":"-SUM(O.6!CE$244,O.6!CE$255)*(1+'S&S'!$F11)+SUM(O.6!CE$245,O.6!CE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!CE$246,O.6!CE$257)+O.6!CE$247","v":0},{"$f":"-SUM(O.6!CF$244,O.6!CF$255)*(1+'S&S'!$F11)+SUM(O.6!CF$245,O.6!CF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!CF$246,O.6!CF$257)+O.6!CF$247","v":0},{"$f":"-SUM(O.6!CG$244,O.6!CG$255)*(1+'S&S'!$F11)+SUM(O.6!CG$245,O.6!CG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!CG$246,O.6!CG$257)+O.6!CG$247","v":0},{"$f":"-SUM(O.6!CH$244,O.6!CH$255)*(1+'S&S'!$F11)+SUM(O.6!CH$245,O.6!CH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!CH$246,O.6!CH$257)+O.6!CH$247","v":0},{"$f":"-SUM(O.6!CI$244,O.6!CI$255)*(1+'S&S'!$F11)+SUM(O.6!CI$245,O.6!CI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!CI$246,O.6!CI$257)+O.6!CI$247","v":0},{"$f":"-SUM(O.6!CJ$244,O.6!CJ$255)*(1+'S&S'!$F11)+SUM(O.6!CJ$245,O.6!CJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!CJ$246,O.6!CJ$257)+O.6!CJ$247","v":0},{"$f":"-SUM(O.6!CK$244,O.6!CK$255)*(1+'S&S'!$F11)+SUM(O.6!CK$245,O.6!CK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!CK$246,O.6!CK$257)+O.6!CK$247","v":0},{"$f":"-SUM(O.6!CL$244,O.6!CL$255)*(1+'S&S'!$F11)+SUM(O.6!CL$245,O.6!CL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!CL$246,O.6!CL$257)+O.6!CL$247","v":0},{"$f":"-SUM(O.6!CM$244,O.6!CM$255)*(1+'S&S'!$F11)+SUM(O.6!CM$245,O.6!CM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!CM$246,O.6!CM$257)+O.6!CM$247","v":0},{"$f":"-SUM(O.6!CN$244,O.6!CN$255)*(1+'S&S'!$F11)+SUM(O.6!CN$245,O.6!CN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!CN$246,O.6!CN$257)+O.6!CN$247","v":0},{"$f":"-SUM(O.6!CO$244,O.6!CO$255)*(1+'S&S'!$F11)+SUM(O.6!CO$245,O.6!CO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!CO$246,O.6!CO$257)+O.6!CO$247","v":0},{"$f":"-SUM(O.6!CP$244,O.6!CP$255)*(1+'S&S'!$F11)+SUM(O.6!CP$245,O.6!CP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!CP$246,O.6!CP$257)+O.6!CP$247","v":0},{"$f":"-SUM(O.6!CQ$244,O.6!CQ$255)*(1+'S&S'!$F11)+SUM(O.6!CQ$245,O.6!CQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!CQ$246,O.6!CQ$257)+O.6!CQ$247","v":0},{"$f":"-SUM(O.6!CR$244,O.6!CR$255)*(1+'S&S'!$F11)+SUM(O.6!CR$245,O.6!CR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!CR$246,O.6!CR$257)+O.6!CR$247","v":0},{"$f":"-SUM(O.6!CS$244,O.6!CS$255)*(1+'S&S'!$F11)+SUM(O.6!CS$245,O.6!CS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F11),1)-SUM(O.6!CS$246,O.6!CS$257)+O.6!CS$247","v":0}]
[null,null,{"$f":"O.6!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"C. Total operating and maintenance costs with 1% increase"},null,{"$f":"G290+NPV(G.Asm!$F$76,H290:INDEX(H290:CS290,RP))","v":0},0,{"$f":"-SUM(O.6!G$244,O.6!G$255)+SUM(O.6!G$245,O.6!G$256)-SUM(O.6!G$246,O.6!G$257)*(1+'S&S'!$F12)+O.6!G$247","v":0},{"$f":"-SUM(O.6!H$244,O.6!H$255)+SUM(O.6!H$245,O.6!H$256)-SUM(O.6!H$246,O.6!H$257)*(1+'S&S'!$F12)+O.6!H$247","v":0},{"$f":"-SUM(O.6!I$244,O.6!I$255)+SUM(O.6!I$245,O.6!I$256)-SUM(O.6!I$246,O.6!I$257)*(1+'S&S'!$F12)+O.6!I$247","v":0},{"$f":"-SUM(O.6!J$244,O.6!J$255)+SUM(O.6!J$245,O.6!J$256)-SUM(O.6!J$246,O.6!J$257)*(1+'S&S'!$F12)+O.6!J$247","v":0},{"$f":"-SUM(O.6!K$244,O.6!K$255)+SUM(O.6!K$245,O.6!K$256)-SUM(O.6!K$246,O.6!K$257)*(1+'S&S'!$F12)+O.6!K$247","v":0},{"$f":"-SUM(O.6!L$244,O.6!L$255)+SUM(O.6!L$245,O.6!L$256)-SUM(O.6!L$246,O.6!L$257)*(1+'S&S'!$F12)+O.6!L$247","v":0},{"$f":"-SUM(O.6!M$244,O.6!M$255)+SUM(O.6!M$245,O.6!M$256)-SUM(O.6!M$246,O.6!M$257)*(1+'S&S'!$F12)+O.6!M$247","v":0},{"$f":"-SUM(O.6!N$244,O.6!N$255)+SUM(O.6!N$245,O.6!N$256)-SUM(O.6!N$246,O.6!N$257)*(1+'S&S'!$F12)+O.6!N$247","v":0},{"$f":"-SUM(O.6!O$244,O.6!O$255)+SUM(O.6!O$245,O.6!O$256)-SUM(O.6!O$246,O.6!O$257)*(1+'S&S'!$F12)+O.6!O$247","v":0},{"$f":"-SUM(O.6!P$244,O.6!P$255)+SUM(O.6!P$245,O.6!P$256)-SUM(O.6!P$246,O.6!P$257)*(1+'S&S'!$F12)+O.6!P$247","v":0},{"$f":"-SUM(O.6!Q$244,O.6!Q$255)+SUM(O.6!Q$245,O.6!Q$256)-SUM(O.6!Q$246,O.6!Q$257)*(1+'S&S'!$F12)+O.6!Q$247","v":0},{"$f":"-SUM(O.6!R$244,O.6!R$255)+SUM(O.6!R$245,O.6!R$256)-SUM(O.6!R$246,O.6!R$257)*(1+'S&S'!$F12)+O.6!R$247","v":0},{"$f":"-SUM(O.6!S$244,O.6!S$255)+SUM(O.6!S$245,O.6!S$256)-SUM(O.6!S$246,O.6!S$257)*(1+'S&S'!$F12)+O.6!S$247","v":0},{"$f":"-SUM(O.6!T$244,O.6!T$255)+SUM(O.6!T$245,O.6!T$256)-SUM(O.6!T$246,O.6!T$257)*(1+'S&S'!$F12)+O.6!T$247","v":0},{"$f":"-SUM(O.6!U$244,O.6!U$255)+SUM(O.6!U$245,O.6!U$256)-SUM(O.6!U$246,O.6!U$257)*(1+'S&S'!$F12)+O.6!U$247","v":0},{"$f":"-SUM(O.6!V$244,O.6!V$255)+SUM(O.6!V$245,O.6!V$256)-SUM(O.6!V$246,O.6!V$257)*(1+'S&S'!$F12)+O.6!V$247","v":0},{"$f":"-SUM(O.6!W$244,O.6!W$255)+SUM(O.6!W$245,O.6!W$256)-SUM(O.6!W$246,O.6!W$257)*(1+'S&S'!$F12)+O.6!W$247","v":0},{"$f":"-SUM(O.6!X$244,O.6!X$255)+SUM(O.6!X$245,O.6!X$256)-SUM(O.6!X$246,O.6!X$257)*(1+'S&S'!$F12)+O.6!X$247","v":0},{"$f":"-SUM(O.6!Y$244,O.6!Y$255)+SUM(O.6!Y$245,O.6!Y$256)-SUM(O.6!Y$246,O.6!Y$257)*(1+'S&S'!$F12)+O.6!Y$247","v":0},{"$f":"-SUM(O.6!Z$244,O.6!Z$255)+SUM(O.6!Z$245,O.6!Z$256)-SUM(O.6!Z$246,O.6!Z$257)*(1+'S&S'!$F12)+O.6!Z$247","v":0},{"$f":"-SUM(O.6!AA$244,O.6!AA$255)+SUM(O.6!AA$245,O.6!AA$256)-SUM(O.6!AA$246,O.6!AA$257)*(1+'S&S'!$F12)+O.6!AA$247","v":0},{"$f":"-SUM(O.6!AB$244,O.6!AB$255)+SUM(O.6!AB$245,O.6!AB$256)-SUM(O.6!AB$246,O.6!AB$257)*(1+'S&S'!$F12)+O.6!AB$247","v":0},{"$f":"-SUM(O.6!AC$244,O.6!AC$255)+SUM(O.6!AC$245,O.6!AC$256)-SUM(O.6!AC$246,O.6!AC$257)*(1+'S&S'!$F12)+O.6!AC$247","v":0},{"$f":"-SUM(O.6!AD$244,O.6!AD$255)+SUM(O.6!AD$245,O.6!AD$256)-SUM(O.6!AD$246,O.6!AD$257)*(1+'S&S'!$F12)+O.6!AD$247","v":0},{"$f":"-SUM(O.6!AE$244,O.6!AE$255)+SUM(O.6!AE$245,O.6!AE$256)-SUM(O.6!AE$246,O.6!AE$257)*(1+'S&S'!$F12)+O.6!AE$247","v":0},{"$f":"-SUM(O.6!AF$244,O.6!AF$255)+SUM(O.6!AF$245,O.6!AF$256)-SUM(O.6!AF$246,O.6!AF$257)*(1+'S&S'!$F12)+O.6!AF$247","v":0},{"$f":"-SUM(O.6!AG$244,O.6!AG$255)+SUM(O.6!AG$245,O.6!AG$256)-SUM(O.6!AG$246,O.6!AG$257)*(1+'S&S'!$F12)+O.6!AG$247","v":0},{"$f":"-SUM(O.6!AH$244,O.6!AH$255)+SUM(O.6!AH$245,O.6!AH$256)-SUM(O.6!AH$246,O.6!AH$257)*(1+'S&S'!$F12)+O.6!AH$247","v":0},{"$f":"-SUM(O.6!AI$244,O.6!AI$255)+SUM(O.6!AI$245,O.6!AI$256)-SUM(O.6!AI$246,O.6!AI$257)*(1+'S&S'!$F12)+O.6!AI$247","v":0},{"$f":"-SUM(O.6!AJ$244,O.6!AJ$255)+SUM(O.6!AJ$245,O.6!AJ$256)-SUM(O.6!AJ$246,O.6!AJ$257)*(1+'S&S'!$F12)+O.6!AJ$247","v":0},{"$f":"-SUM(O.6!AK$244,O.6!AK$255)+SUM(O.6!AK$245,O.6!AK$256)-SUM(O.6!AK$246,O.6!AK$257)*(1+'S&S'!$F12)+O.6!AK$247","v":0},{"$f":"-SUM(O.6!AL$244,O.6!AL$255)+SUM(O.6!AL$245,O.6!AL$256)-SUM(O.6!AL$246,O.6!AL$257)*(1+'S&S'!$F12)+O.6!AL$247","v":0},{"$f":"-SUM(O.6!AM$244,O.6!AM$255)+SUM(O.6!AM$245,O.6!AM$256)-SUM(O.6!AM$246,O.6!AM$257)*(1+'S&S'!$F12)+O.6!AM$247","v":0},{"$f":"-SUM(O.6!AN$244,O.6!AN$255)+SUM(O.6!AN$245,O.6!AN$256)-SUM(O.6!AN$246,O.6!AN$257)*(1+'S&S'!$F12)+O.6!AN$247","v":0},{"$f":"-SUM(O.6!AO$244,O.6!AO$255)+SUM(O.6!AO$245,O.6!AO$256)-SUM(O.6!AO$246,O.6!AO$257)*(1+'S&S'!$F12)+O.6!AO$247","v":0},{"$f":"-SUM(O.6!AP$244,O.6!AP$255)+SUM(O.6!AP$245,O.6!AP$256)-SUM(O.6!AP$246,O.6!AP$257)*(1+'S&S'!$F12)+O.6!AP$247","v":0},{"$f":"-SUM(O.6!AQ$244,O.6!AQ$255)+SUM(O.6!AQ$245,O.6!AQ$256)-SUM(O.6!AQ$246,O.6!AQ$257)*(1+'S&S'!$F12)+O.6!AQ$247","v":0},{"$f":"-SUM(O.6!AR$244,O.6!AR$255)+SUM(O.6!AR$245,O.6!AR$256)-SUM(O.6!AR$246,O.6!AR$257)*(1+'S&S'!$F12)+O.6!AR$247","v":0},{"$f":"-SUM(O.6!AS$244,O.6!AS$255)+SUM(O.6!AS$245,O.6!AS$256)-SUM(O.6!AS$246,O.6!AS$257)*(1+'S&S'!$F12)+O.6!AS$247","v":0},{"$f":"-SUM(O.6!AT$244,O.6!AT$255)+SUM(O.6!AT$245,O.6!AT$256)-SUM(O.6!AT$246,O.6!AT$257)*(1+'S&S'!$F12)+O.6!AT$247","v":0},{"$f":"-SUM(O.6!AU$244,O.6!AU$255)+SUM(O.6!AU$245,O.6!AU$256)-SUM(O.6!AU$246,O.6!AU$257)*(1+'S&S'!$F12)+O.6!AU$247","v":0},{"$f":"-SUM(O.6!AV$244,O.6!AV$255)+SUM(O.6!AV$245,O.6!AV$256)-SUM(O.6!AV$246,O.6!AV$257)*(1+'S&S'!$F12)+O.6!AV$247","v":0},{"$f":"-SUM(O.6!AW$244,O.6!AW$255)+SUM(O.6!AW$245,O.6!AW$256)-SUM(O.6!AW$246,O.6!AW$257)*(1+'S&S'!$F12)+O.6!AW$247","v":0},{"$f":"-SUM(O.6!AX$244,O.6!AX$255)+SUM(O.6!AX$245,O.6!AX$256)-SUM(O.6!AX$246,O.6!AX$257)*(1+'S&S'!$F12)+O.6!AX$247","v":0},{"$f":"-SUM(O.6!AY$244,O.6!AY$255)+SUM(O.6!AY$245,O.6!AY$256)-SUM(O.6!AY$246,O.6!AY$257)*(1+'S&S'!$F12)+O.6!AY$247","v":0},{"$f":"-SUM(O.6!AZ$244,O.6!AZ$255)+SUM(O.6!AZ$245,O.6!AZ$256)-SUM(O.6!AZ$246,O.6!AZ$257)*(1+'S&S'!$F12)+O.6!AZ$247","v":0},{"$f":"-SUM(O.6!BA$244,O.6!BA$255)+SUM(O.6!BA$245,O.6!BA$256)-SUM(O.6!BA$246,O.6!BA$257)*(1+'S&S'!$F12)+O.6!BA$247","v":0},{"$f":"-SUM(O.6!BB$244,O.6!BB$255)+SUM(O.6!BB$245,O.6!BB$256)-SUM(O.6!BB$246,O.6!BB$257)*(1+'S&S'!$F12)+O.6!BB$247","v":0},{"$f":"-SUM(O.6!BC$244,O.6!BC$255)+SUM(O.6!BC$245,O.6!BC$256)-SUM(O.6!BC$246,O.6!BC$257)*(1+'S&S'!$F12)+O.6!BC$247","v":0},{"$f":"-SUM(O.6!BD$244,O.6!BD$255)+SUM(O.6!BD$245,O.6!BD$256)-SUM(O.6!BD$246,O.6!BD$257)*(1+'S&S'!$F12)+O.6!BD$247","v":0},{"$f":"-SUM(O.6!BE$244,O.6!BE$255)+SUM(O.6!BE$245,O.6!BE$256)-SUM(O.6!BE$246,O.6!BE$257)*(1+'S&S'!$F12)+O.6!BE$247","v":0},{"$f":"-SUM(O.6!BF$244,O.6!BF$255)+SUM(O.6!BF$245,O.6!BF$256)-SUM(O.6!BF$246,O.6!BF$257)*(1+'S&S'!$F12)+O.6!BF$247","v":0},{"$f":"-SUM(O.6!BG$244,O.6!BG$255)+SUM(O.6!BG$245,O.6!BG$256)-SUM(O.6!BG$246,O.6!BG$257)*(1+'S&S'!$F12)+O.6!BG$247","v":0},{"$f":"-SUM(O.6!BH$244,O.6!BH$255)+SUM(O.6!BH$245,O.6!BH$256)-SUM(O.6!BH$246,O.6!BH$257)*(1+'S&S'!$F12)+O.6!BH$247","v":0},{"$f":"-SUM(O.6!BI$244,O.6!BI$255)+SUM(O.6!BI$245,O.6!BI$256)-SUM(O.6!BI$246,O.6!BI$257)*(1+'S&S'!$F12)+O.6!BI$247","v":0},{"$f":"-SUM(O.6!BJ$244,O.6!BJ$255)+SUM(O.6!BJ$245,O.6!BJ$256)-SUM(O.6!BJ$246,O.6!BJ$257)*(1+'S&S'!$F12)+O.6!BJ$247","v":0},{"$f":"-SUM(O.6!BK$244,O.6!BK$255)+SUM(O.6!BK$245,O.6!BK$256)-SUM(O.6!BK$246,O.6!BK$257)*(1+'S&S'!$F12)+O.6!BK$247","v":0},{"$f":"-SUM(O.6!BL$244,O.6!BL$255)+SUM(O.6!BL$245,O.6!BL$256)-SUM(O.6!BL$246,O.6!BL$257)*(1+'S&S'!$F12)+O.6!BL$247","v":0},{"$f":"-SUM(O.6!BM$244,O.6!BM$255)+SUM(O.6!BM$245,O.6!BM$256)-SUM(O.6!BM$246,O.6!BM$257)*(1+'S&S'!$F12)+O.6!BM$247","v":0},{"$f":"-SUM(O.6!BN$244,O.6!BN$255)+SUM(O.6!BN$245,O.6!BN$256)-SUM(O.6!BN$246,O.6!BN$257)*(1+'S&S'!$F12)+O.6!BN$247","v":0},{"$f":"-SUM(O.6!BO$244,O.6!BO$255)+SUM(O.6!BO$245,O.6!BO$256)-SUM(O.6!BO$246,O.6!BO$257)*(1+'S&S'!$F12)+O.6!BO$247","v":0},{"$f":"-SUM(O.6!BP$244,O.6!BP$255)+SUM(O.6!BP$245,O.6!BP$256)-SUM(O.6!BP$246,O.6!BP$257)*(1+'S&S'!$F12)+O.6!BP$247","v":0},{"$f":"-SUM(O.6!BQ$244,O.6!BQ$255)+SUM(O.6!BQ$245,O.6!BQ$256)-SUM(O.6!BQ$246,O.6!BQ$257)*(1+'S&S'!$F12)+O.6!BQ$247","v":0},{"$f":"-SUM(O.6!BR$244,O.6!BR$255)+SUM(O.6!BR$245,O.6!BR$256)-SUM(O.6!BR$246,O.6!BR$257)*(1+'S&S'!$F12)+O.6!BR$247","v":0},{"$f":"-SUM(O.6!BS$244,O.6!BS$255)+SUM(O.6!BS$245,O.6!BS$256)-SUM(O.6!BS$246,O.6!BS$257)*(1+'S&S'!$F12)+O.6!BS$247","v":0},{"$f":"-SUM(O.6!BT$244,O.6!BT$255)+SUM(O.6!BT$245,O.6!BT$256)-SUM(O.6!BT$246,O.6!BT$257)*(1+'S&S'!$F12)+O.6!BT$247","v":0},{"$f":"-SUM(O.6!BU$244,O.6!BU$255)+SUM(O.6!BU$245,O.6!BU$256)-SUM(O.6!BU$246,O.6!BU$257)*(1+'S&S'!$F12)+O.6!BU$247","v":0},{"$f":"-SUM(O.6!BV$244,O.6!BV$255)+SUM(O.6!BV$245,O.6!BV$256)-SUM(O.6!BV$246,O.6!BV$257)*(1+'S&S'!$F12)+O.6!BV$247","v":0},{"$f":"-SUM(O.6!BW$244,O.6!BW$255)+SUM(O.6!BW$245,O.6!BW$256)-SUM(O.6!BW$246,O.6!BW$257)*(1+'S&S'!$F12)+O.6!BW$247","v":0},{"$f":"-SUM(O.6!BX$244,O.6!BX$255)+SUM(O.6!BX$245,O.6!BX$256)-SUM(O.6!BX$246,O.6!BX$257)*(1+'S&S'!$F12)+O.6!BX$247","v":0},{"$f":"-SUM(O.6!BY$244,O.6!BY$255)+SUM(O.6!BY$245,O.6!BY$256)-SUM(O.6!BY$246,O.6!BY$257)*(1+'S&S'!$F12)+O.6!BY$247","v":0},{"$f":"-SUM(O.6!BZ$244,O.6!BZ$255)+SUM(O.6!BZ$245,O.6!BZ$256)-SUM(O.6!BZ$246,O.6!BZ$257)*(1+'S&S'!$F12)+O.6!BZ$247","v":0},{"$f":"-SUM(O.6!CA$244,O.6!CA$255)+SUM(O.6!CA$245,O.6!CA$256)-SUM(O.6!CA$246,O.6!CA$257)*(1+'S&S'!$F12)+O.6!CA$247","v":0},{"$f":"-SUM(O.6!CB$244,O.6!CB$255)+SUM(O.6!CB$245,O.6!CB$256)-SUM(O.6!CB$246,O.6!CB$257)*(1+'S&S'!$F12)+O.6!CB$247","v":0},{"$f":"-SUM(O.6!CC$244,O.6!CC$255)+SUM(O.6!CC$245,O.6!CC$256)-SUM(O.6!CC$246,O.6!CC$257)*(1+'S&S'!$F12)+O.6!CC$247","v":0},{"$f":"-SUM(O.6!CD$244,O.6!CD$255)+SUM(O.6!CD$245,O.6!CD$256)-SUM(O.6!CD$246,O.6!CD$257)*(1+'S&S'!$F12)+O.6!CD$247","v":0},{"$f":"-SUM(O.6!CE$244,O.6!CE$255)+SUM(O.6!CE$245,O.6!CE$256)-SUM(O.6!CE$246,O.6!CE$257)*(1+'S&S'!$F12)+O.6!CE$247","v":0},{"$f":"-SUM(O.6!CF$244,O.6!CF$255)+SUM(O.6!CF$245,O.6!CF$256)-SUM(O.6!CF$246,O.6!CF$257)*(1+'S&S'!$F12)+O.6!CF$247","v":0},{"$f":"-SUM(O.6!CG$244,O.6!CG$255)+SUM(O.6!CG$245,O.6!CG$256)-SUM(O.6!CG$246,O.6!CG$257)*(1+'S&S'!$F12)+O.6!CG$247","v":0},{"$f":"-SUM(O.6!CH$244,O.6!CH$255)+SUM(O.6!CH$245,O.6!CH$256)-SUM(O.6!CH$246,O.6!CH$257)*(1+'S&S'!$F12)+O.6!CH$247","v":0},{"$f":"-SUM(O.6!CI$244,O.6!CI$255)+SUM(O.6!CI$245,O.6!CI$256)-SUM(O.6!CI$246,O.6!CI$257)*(1+'S&S'!$F12)+O.6!CI$247","v":0},{"$f":"-SUM(O.6!CJ$244,O.6!CJ$255)+SUM(O.6!CJ$245,O.6!CJ$256)-SUM(O.6!CJ$246,O.6!CJ$257)*(1+'S&S'!$F12)+O.6!CJ$247","v":0},{"$f":"-SUM(O.6!CK$244,O.6!CK$255)+SUM(O.6!CK$245,O.6!CK$256)-SUM(O.6!CK$246,O.6!CK$257)*(1+'S&S'!$F12)+O.6!CK$247","v":0},{"$f":"-SUM(O.6!CL$244,O.6!CL$255)+SUM(O.6!CL$245,O.6!CL$256)-SUM(O.6!CL$246,O.6!CL$257)*(1+'S&S'!$F12)+O.6!CL$247","v":0},{"$f":"-SUM(O.6!CM$244,O.6!CM$255)+SUM(O.6!CM$245,O.6!CM$256)-SUM(O.6!CM$246,O.6!CM$257)*(1+'S&S'!$F12)+O.6!CM$247","v":0},{"$f":"-SUM(O.6!CN$244,O.6!CN$255)+SUM(O.6!CN$245,O.6!CN$256)-SUM(O.6!CN$246,O.6!CN$257)*(1+'S&S'!$F12)+O.6!CN$247","v":0},{"$f":"-SUM(O.6!CO$244,O.6!CO$255)+SUM(O.6!CO$245,O.6!CO$256)-SUM(O.6!CO$246,O.6!CO$257)*(1+'S&S'!$F12)+O.6!CO$247","v":0},{"$f":"-SUM(O.6!CP$244,O.6!CP$255)+SUM(O.6!CP$245,O.6!CP$256)-SUM(O.6!CP$246,O.6!CP$257)*(1+'S&S'!$F12)+O.6!CP$247","v":0},{"$f":"-SUM(O.6!CQ$244,O.6!CQ$255)+SUM(O.6!CQ$245,O.6!CQ$256)-SUM(O.6!CQ$246,O.6!CQ$257)*(1+'S&S'!$F12)+O.6!CQ$247","v":0},{"$f":"-SUM(O.6!CR$244,O.6!CR$255)+SUM(O.6!CR$245,O.6!CR$256)-SUM(O.6!CR$246,O.6!CR$257)*(1+'S&S'!$F12)+O.6!CR$247","v":0},{"$f":"-SUM(O.6!CS$244,O.6!CS$255)+SUM(O.6!CS$245,O.6!CS$256)-SUM(O.6!CS$246,O.6!CS$257)*(1+'S&S'!$F12)+O.6!CS$247","v":0}]
[null,null,{"$f":"O.6!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"C. Total operating and maintenance costs with 1% decrease"},null,{"$f":"G291+NPV(G.Asm!$F$76,H291:INDEX(H291:CS291,RP))","v":0},0,{"$f":"-SUM(O.6!G$244,O.6!G$255)+SUM(O.6!G$245,O.6!G$256)-SUM(O.6!G$246,O.6!G$257)*(1+'S&S'!$F13)+O.6!G$247","v":0},{"$f":"-SUM(O.6!H$244,O.6!H$255)+SUM(O.6!H$245,O.6!H$256)-SUM(O.6!H$246,O.6!H$257)*(1+'S&S'!$F13)+O.6!H$247","v":0},{"$f":"-SUM(O.6!I$244,O.6!I$255)+SUM(O.6!I$245,O.6!I$256)-SUM(O.6!I$246,O.6!I$257)*(1+'S&S'!$F13)+O.6!I$247","v":0},{"$f":"-SUM(O.6!J$244,O.6!J$255)+SUM(O.6!J$245,O.6!J$256)-SUM(O.6!J$246,O.6!J$257)*(1+'S&S'!$F13)+O.6!J$247","v":0},{"$f":"-SUM(O.6!K$244,O.6!K$255)+SUM(O.6!K$245,O.6!K$256)-SUM(O.6!K$246,O.6!K$257)*(1+'S&S'!$F13)+O.6!K$247","v":0},{"$f":"-SUM(O.6!L$244,O.6!L$255)+SUM(O.6!L$245,O.6!L$256)-SUM(O.6!L$246,O.6!L$257)*(1+'S&S'!$F13)+O.6!L$247","v":0},{"$f":"-SUM(O.6!M$244,O.6!M$255)+SUM(O.6!M$245,O.6!M$256)-SUM(O.6!M$246,O.6!M$257)*(1+'S&S'!$F13)+O.6!M$247","v":0},{"$f":"-SUM(O.6!N$244,O.6!N$255)+SUM(O.6!N$245,O.6!N$256)-SUM(O.6!N$246,O.6!N$257)*(1+'S&S'!$F13)+O.6!N$247","v":0},{"$f":"-SUM(O.6!O$244,O.6!O$255)+SUM(O.6!O$245,O.6!O$256)-SUM(O.6!O$246,O.6!O$257)*(1+'S&S'!$F13)+O.6!O$247","v":0},{"$f":"-SUM(O.6!P$244,O.6!P$255)+SUM(O.6!P$245,O.6!P$256)-SUM(O.6!P$246,O.6!P$257)*(1+'S&S'!$F13)+O.6!P$247","v":0},{"$f":"-SUM(O.6!Q$244,O.6!Q$255)+SUM(O.6!Q$245,O.6!Q$256)-SUM(O.6!Q$246,O.6!Q$257)*(1+'S&S'!$F13)+O.6!Q$247","v":0},{"$f":"-SUM(O.6!R$244,O.6!R$255)+SUM(O.6!R$245,O.6!R$256)-SUM(O.6!R$246,O.6!R$257)*(1+'S&S'!$F13)+O.6!R$247","v":0},{"$f":"-SUM(O.6!S$244,O.6!S$255)+SUM(O.6!S$245,O.6!S$256)-SUM(O.6!S$246,O.6!S$257)*(1+'S&S'!$F13)+O.6!S$247","v":0},{"$f":"-SUM(O.6!T$244,O.6!T$255)+SUM(O.6!T$245,O.6!T$256)-SUM(O.6!T$246,O.6!T$257)*(1+'S&S'!$F13)+O.6!T$247","v":0},{"$f":"-SUM(O.6!U$244,O.6!U$255)+SUM(O.6!U$245,O.6!U$256)-SUM(O.6!U$246,O.6!U$257)*(1+'S&S'!$F13)+O.6!U$247","v":0},{"$f":"-SUM(O.6!V$244,O.6!V$255)+SUM(O.6!V$245,O.6!V$256)-SUM(O.6!V$246,O.6!V$257)*(1+'S&S'!$F13)+O.6!V$247","v":0},{"$f":"-SUM(O.6!W$244,O.6!W$255)+SUM(O.6!W$245,O.6!W$256)-SUM(O.6!W$246,O.6!W$257)*(1+'S&S'!$F13)+O.6!W$247","v":0},{"$f":"-SUM(O.6!X$244,O.6!X$255)+SUM(O.6!X$245,O.6!X$256)-SUM(O.6!X$246,O.6!X$257)*(1+'S&S'!$F13)+O.6!X$247","v":0},{"$f":"-SUM(O.6!Y$244,O.6!Y$255)+SUM(O.6!Y$245,O.6!Y$256)-SUM(O.6!Y$246,O.6!Y$257)*(1+'S&S'!$F13)+O.6!Y$247","v":0},{"$f":"-SUM(O.6!Z$244,O.6!Z$255)+SUM(O.6!Z$245,O.6!Z$256)-SUM(O.6!Z$246,O.6!Z$257)*(1+'S&S'!$F13)+O.6!Z$247","v":0},{"$f":"-SUM(O.6!AA$244,O.6!AA$255)+SUM(O.6!AA$245,O.6!AA$256)-SUM(O.6!AA$246,O.6!AA$257)*(1+'S&S'!$F13)+O.6!AA$247","v":0},{"$f":"-SUM(O.6!AB$244,O.6!AB$255)+SUM(O.6!AB$245,O.6!AB$256)-SUM(O.6!AB$246,O.6!AB$257)*(1+'S&S'!$F13)+O.6!AB$247","v":0},{"$f":"-SUM(O.6!AC$244,O.6!AC$255)+SUM(O.6!AC$245,O.6!AC$256)-SUM(O.6!AC$246,O.6!AC$257)*(1+'S&S'!$F13)+O.6!AC$247","v":0},{"$f":"-SUM(O.6!AD$244,O.6!AD$255)+SUM(O.6!AD$245,O.6!AD$256)-SUM(O.6!AD$246,O.6!AD$257)*(1+'S&S'!$F13)+O.6!AD$247","v":0},{"$f":"-SUM(O.6!AE$244,O.6!AE$255)+SUM(O.6!AE$245,O.6!AE$256)-SUM(O.6!AE$246,O.6!AE$257)*(1+'S&S'!$F13)+O.6!AE$247","v":0},{"$f":"-SUM(O.6!AF$244,O.6!AF$255)+SUM(O.6!AF$245,O.6!AF$256)-SUM(O.6!AF$246,O.6!AF$257)*(1+'S&S'!$F13)+O.6!AF$247","v":0},{"$f":"-SUM(O.6!AG$244,O.6!AG$255)+SUM(O.6!AG$245,O.6!AG$256)-SUM(O.6!AG$246,O.6!AG$257)*(1+'S&S'!$F13)+O.6!AG$247","v":0},{"$f":"-SUM(O.6!AH$244,O.6!AH$255)+SUM(O.6!AH$245,O.6!AH$256)-SUM(O.6!AH$246,O.6!AH$257)*(1+'S&S'!$F13)+O.6!AH$247","v":0},{"$f":"-SUM(O.6!AI$244,O.6!AI$255)+SUM(O.6!AI$245,O.6!AI$256)-SUM(O.6!AI$246,O.6!AI$257)*(1+'S&S'!$F13)+O.6!AI$247","v":0},{"$f":"-SUM(O.6!AJ$244,O.6!AJ$255)+SUM(O.6!AJ$245,O.6!AJ$256)-SUM(O.6!AJ$246,O.6!AJ$257)*(1+'S&S'!$F13)+O.6!AJ$247","v":0},{"$f":"-SUM(O.6!AK$244,O.6!AK$255)+SUM(O.6!AK$245,O.6!AK$256)-SUM(O.6!AK$246,O.6!AK$257)*(1+'S&S'!$F13)+O.6!AK$247","v":0},{"$f":"-SUM(O.6!AL$244,O.6!AL$255)+SUM(O.6!AL$245,O.6!AL$256)-SUM(O.6!AL$246,O.6!AL$257)*(1+'S&S'!$F13)+O.6!AL$247","v":0},{"$f":"-SUM(O.6!AM$244,O.6!AM$255)+SUM(O.6!AM$245,O.6!AM$256)-SUM(O.6!AM$246,O.6!AM$257)*(1+'S&S'!$F13)+O.6!AM$247","v":0},{"$f":"-SUM(O.6!AN$244,O.6!AN$255)+SUM(O.6!AN$245,O.6!AN$256)-SUM(O.6!AN$246,O.6!AN$257)*(1+'S&S'!$F13)+O.6!AN$247","v":0},{"$f":"-SUM(O.6!AO$244,O.6!AO$255)+SUM(O.6!AO$245,O.6!AO$256)-SUM(O.6!AO$246,O.6!AO$257)*(1+'S&S'!$F13)+O.6!AO$247","v":0},{"$f":"-SUM(O.6!AP$244,O.6!AP$255)+SUM(O.6!AP$245,O.6!AP$256)-SUM(O.6!AP$246,O.6!AP$257)*(1+'S&S'!$F13)+O.6!AP$247","v":0},{"$f":"-SUM(O.6!AQ$244,O.6!AQ$255)+SUM(O.6!AQ$245,O.6!AQ$256)-SUM(O.6!AQ$246,O.6!AQ$257)*(1+'S&S'!$F13)+O.6!AQ$247","v":0},{"$f":"-SUM(O.6!AR$244,O.6!AR$255)+SUM(O.6!AR$245,O.6!AR$256)-SUM(O.6!AR$246,O.6!AR$257)*(1+'S&S'!$F13)+O.6!AR$247","v":0},{"$f":"-SUM(O.6!AS$244,O.6!AS$255)+SUM(O.6!AS$245,O.6!AS$256)-SUM(O.6!AS$246,O.6!AS$257)*(1+'S&S'!$F13)+O.6!AS$247","v":0},{"$f":"-SUM(O.6!AT$244,O.6!AT$255)+SUM(O.6!AT$245,O.6!AT$256)-SUM(O.6!AT$246,O.6!AT$257)*(1+'S&S'!$F13)+O.6!AT$247","v":0},{"$f":"-SUM(O.6!AU$244,O.6!AU$255)+SUM(O.6!AU$245,O.6!AU$256)-SUM(O.6!AU$246,O.6!AU$257)*(1+'S&S'!$F13)+O.6!AU$247","v":0},{"$f":"-SUM(O.6!AV$244,O.6!AV$255)+SUM(O.6!AV$245,O.6!AV$256)-SUM(O.6!AV$246,O.6!AV$257)*(1+'S&S'!$F13)+O.6!AV$247","v":0},{"$f":"-SUM(O.6!AW$244,O.6!AW$255)+SUM(O.6!AW$245,O.6!AW$256)-SUM(O.6!AW$246,O.6!AW$257)*(1+'S&S'!$F13)+O.6!AW$247","v":0},{"$f":"-SUM(O.6!AX$244,O.6!AX$255)+SUM(O.6!AX$245,O.6!AX$256)-SUM(O.6!AX$246,O.6!AX$257)*(1+'S&S'!$F13)+O.6!AX$247","v":0},{"$f":"-SUM(O.6!AY$244,O.6!AY$255)+SUM(O.6!AY$245,O.6!AY$256)-SUM(O.6!AY$246,O.6!AY$257)*(1+'S&S'!$F13)+O.6!AY$247","v":0},{"$f":"-SUM(O.6!AZ$244,O.6!AZ$255)+SUM(O.6!AZ$245,O.6!AZ$256)-SUM(O.6!AZ$246,O.6!AZ$257)*(1+'S&S'!$F13)+O.6!AZ$247","v":0},{"$f":"-SUM(O.6!BA$244,O.6!BA$255)+SUM(O.6!BA$245,O.6!BA$256)-SUM(O.6!BA$246,O.6!BA$257)*(1+'S&S'!$F13)+O.6!BA$247","v":0},{"$f":"-SUM(O.6!BB$244,O.6!BB$255)+SUM(O.6!BB$245,O.6!BB$256)-SUM(O.6!BB$246,O.6!BB$257)*(1+'S&S'!$F13)+O.6!BB$247","v":0},{"$f":"-SUM(O.6!BC$244,O.6!BC$255)+SUM(O.6!BC$245,O.6!BC$256)-SUM(O.6!BC$246,O.6!BC$257)*(1+'S&S'!$F13)+O.6!BC$247","v":0},{"$f":"-SUM(O.6!BD$244,O.6!BD$255)+SUM(O.6!BD$245,O.6!BD$256)-SUM(O.6!BD$246,O.6!BD$257)*(1+'S&S'!$F13)+O.6!BD$247","v":0},{"$f":"-SUM(O.6!BE$244,O.6!BE$255)+SUM(O.6!BE$245,O.6!BE$256)-SUM(O.6!BE$246,O.6!BE$257)*(1+'S&S'!$F13)+O.6!BE$247","v":0},{"$f":"-SUM(O.6!BF$244,O.6!BF$255)+SUM(O.6!BF$245,O.6!BF$256)-SUM(O.6!BF$246,O.6!BF$257)*(1+'S&S'!$F13)+O.6!BF$247","v":0},{"$f":"-SUM(O.6!BG$244,O.6!BG$255)+SUM(O.6!BG$245,O.6!BG$256)-SUM(O.6!BG$246,O.6!BG$257)*(1+'S&S'!$F13)+O.6!BG$247","v":0},{"$f":"-SUM(O.6!BH$244,O.6!BH$255)+SUM(O.6!BH$245,O.6!BH$256)-SUM(O.6!BH$246,O.6!BH$257)*(1+'S&S'!$F13)+O.6!BH$247","v":0},{"$f":"-SUM(O.6!BI$244,O.6!BI$255)+SUM(O.6!BI$245,O.6!BI$256)-SUM(O.6!BI$246,O.6!BI$257)*(1+'S&S'!$F13)+O.6!BI$247","v":0},{"$f":"-SUM(O.6!BJ$244,O.6!BJ$255)+SUM(O.6!BJ$245,O.6!BJ$256)-SUM(O.6!BJ$246,O.6!BJ$257)*(1+'S&S'!$F13)+O.6!BJ$247","v":0},{"$f":"-SUM(O.6!BK$244,O.6!BK$255)+SUM(O.6!BK$245,O.6!BK$256)-SUM(O.6!BK$246,O.6!BK$257)*(1+'S&S'!$F13)+O.6!BK$247","v":0},{"$f":"-SUM(O.6!BL$244,O.6!BL$255)+SUM(O.6!BL$245,O.6!BL$256)-SUM(O.6!BL$246,O.6!BL$257)*(1+'S&S'!$F13)+O.6!BL$247","v":0},{"$f":"-SUM(O.6!BM$244,O.6!BM$255)+SUM(O.6!BM$245,O.6!BM$256)-SUM(O.6!BM$246,O.6!BM$257)*(1+'S&S'!$F13)+O.6!BM$247","v":0},{"$f":"-SUM(O.6!BN$244,O.6!BN$255)+SUM(O.6!BN$245,O.6!BN$256)-SUM(O.6!BN$246,O.6!BN$257)*(1+'S&S'!$F13)+O.6!BN$247","v":0},{"$f":"-SUM(O.6!BO$244,O.6!BO$255)+SUM(O.6!BO$245,O.6!BO$256)-SUM(O.6!BO$246,O.6!BO$257)*(1+'S&S'!$F13)+O.6!BO$247","v":0},{"$f":"-SUM(O.6!BP$244,O.6!BP$255)+SUM(O.6!BP$245,O.6!BP$256)-SUM(O.6!BP$246,O.6!BP$257)*(1+'S&S'!$F13)+O.6!BP$247","v":0},{"$f":"-SUM(O.6!BQ$244,O.6!BQ$255)+SUM(O.6!BQ$245,O.6!BQ$256)-SUM(O.6!BQ$246,O.6!BQ$257)*(1+'S&S'!$F13)+O.6!BQ$247","v":0},{"$f":"-SUM(O.6!BR$244,O.6!BR$255)+SUM(O.6!BR$245,O.6!BR$256)-SUM(O.6!BR$246,O.6!BR$257)*(1+'S&S'!$F13)+O.6!BR$247","v":0},{"$f":"-SUM(O.6!BS$244,O.6!BS$255)+SUM(O.6!BS$245,O.6!BS$256)-SUM(O.6!BS$246,O.6!BS$257)*(1+'S&S'!$F13)+O.6!BS$247","v":0},{"$f":"-SUM(O.6!BT$244,O.6!BT$255)+SUM(O.6!BT$245,O.6!BT$256)-SUM(O.6!BT$246,O.6!BT$257)*(1+'S&S'!$F13)+O.6!BT$247","v":0},{"$f":"-SUM(O.6!BU$244,O.6!BU$255)+SUM(O.6!BU$245,O.6!BU$256)-SUM(O.6!BU$246,O.6!BU$257)*(1+'S&S'!$F13)+O.6!BU$247","v":0},{"$f":"-SUM(O.6!BV$244,O.6!BV$255)+SUM(O.6!BV$245,O.6!BV$256)-SUM(O.6!BV$246,O.6!BV$257)*(1+'S&S'!$F13)+O.6!BV$247","v":0},{"$f":"-SUM(O.6!BW$244,O.6!BW$255)+SUM(O.6!BW$245,O.6!BW$256)-SUM(O.6!BW$246,O.6!BW$257)*(1+'S&S'!$F13)+O.6!BW$247","v":0},{"$f":"-SUM(O.6!BX$244,O.6!BX$255)+SUM(O.6!BX$245,O.6!BX$256)-SUM(O.6!BX$246,O.6!BX$257)*(1+'S&S'!$F13)+O.6!BX$247","v":0},{"$f":"-SUM(O.6!BY$244,O.6!BY$255)+SUM(O.6!BY$245,O.6!BY$256)-SUM(O.6!BY$246,O.6!BY$257)*(1+'S&S'!$F13)+O.6!BY$247","v":0},{"$f":"-SUM(O.6!BZ$244,O.6!BZ$255)+SUM(O.6!BZ$245,O.6!BZ$256)-SUM(O.6!BZ$246,O.6!BZ$257)*(1+'S&S'!$F13)+O.6!BZ$247","v":0},{"$f":"-SUM(O.6!CA$244,O.6!CA$255)+SUM(O.6!CA$245,O.6!CA$256)-SUM(O.6!CA$246,O.6!CA$257)*(1+'S&S'!$F13)+O.6!CA$247","v":0},{"$f":"-SUM(O.6!CB$244,O.6!CB$255)+SUM(O.6!CB$245,O.6!CB$256)-SUM(O.6!CB$246,O.6!CB$257)*(1+'S&S'!$F13)+O.6!CB$247","v":0},{"$f":"-SUM(O.6!CC$244,O.6!CC$255)+SUM(O.6!CC$245,O.6!CC$256)-SUM(O.6!CC$246,O.6!CC$257)*(1+'S&S'!$F13)+O.6!CC$247","v":0},{"$f":"-SUM(O.6!CD$244,O.6!CD$255)+SUM(O.6!CD$245,O.6!CD$256)-SUM(O.6!CD$246,O.6!CD$257)*(1+'S&S'!$F13)+O.6!CD$247","v":0},{"$f":"-SUM(O.6!CE$244,O.6!CE$255)+SUM(O.6!CE$245,O.6!CE$256)-SUM(O.6!CE$246,O.6!CE$257)*(1+'S&S'!$F13)+O.6!CE$247","v":0},{"$f":"-SUM(O.6!CF$244,O.6!CF$255)+SUM(O.6!CF$245,O.6!CF$256)-SUM(O.6!CF$246,O.6!CF$257)*(1+'S&S'!$F13)+O.6!CF$247","v":0},{"$f":"-SUM(O.6!CG$244,O.6!CG$255)+SUM(O.6!CG$245,O.6!CG$256)-SUM(O.6!CG$246,O.6!CG$257)*(1+'S&S'!$F13)+O.6!CG$247","v":0},{"$f":"-SUM(O.6!CH$244,O.6!CH$255)+SUM(O.6!CH$245,O.6!CH$256)-SUM(O.6!CH$246,O.6!CH$257)*(1+'S&S'!$F13)+O.6!CH$247","v":0},{"$f":"-SUM(O.6!CI$244,O.6!CI$255)+SUM(O.6!CI$245,O.6!CI$256)-SUM(O.6!CI$246,O.6!CI$257)*(1+'S&S'!$F13)+O.6!CI$247","v":0},{"$f":"-SUM(O.6!CJ$244,O.6!CJ$255)+SUM(O.6!CJ$245,O.6!CJ$256)-SUM(O.6!CJ$246,O.6!CJ$257)*(1+'S&S'!$F13)+O.6!CJ$247","v":0},{"$f":"-SUM(O.6!CK$244,O.6!CK$255)+SUM(O.6!CK$245,O.6!CK$256)-SUM(O.6!CK$246,O.6!CK$257)*(1+'S&S'!$F13)+O.6!CK$247","v":0},{"$f":"-SUM(O.6!CL$244,O.6!CL$255)+SUM(O.6!CL$245,O.6!CL$256)-SUM(O.6!CL$246,O.6!CL$257)*(1+'S&S'!$F13)+O.6!CL$247","v":0},{"$f":"-SUM(O.6!CM$244,O.6!CM$255)+SUM(O.6!CM$245,O.6!CM$256)-SUM(O.6!CM$246,O.6!CM$257)*(1+'S&S'!$F13)+O.6!CM$247","v":0},{"$f":"-SUM(O.6!CN$244,O.6!CN$255)+SUM(O.6!CN$245,O.6!CN$256)-SUM(O.6!CN$246,O.6!CN$257)*(1+'S&S'!$F13)+O.6!CN$247","v":0},{"$f":"-SUM(O.6!CO$244,O.6!CO$255)+SUM(O.6!CO$245,O.6!CO$256)-SUM(O.6!CO$246,O.6!CO$257)*(1+'S&S'!$F13)+O.6!CO$247","v":0},{"$f":"-SUM(O.6!CP$244,O.6!CP$255)+SUM(O.6!CP$245,O.6!CP$256)-SUM(O.6!CP$246,O.6!CP$257)*(1+'S&S'!$F13)+O.6!CP$247","v":0},{"$f":"-SUM(O.6!CQ$244,O.6!CQ$255)+SUM(O.6!CQ$245,O.6!CQ$256)-SUM(O.6!CQ$246,O.6!CQ$257)*(1+'S&S'!$F13)+O.6!CQ$247","v":0},{"$f":"-SUM(O.6!CR$244,O.6!CR$255)+SUM(O.6!CR$245,O.6!CR$256)-SUM(O.6!CR$246,O.6!CR$257)*(1+'S&S'!$F13)+O.6!CR$247","v":0},{"$f":"-SUM(O.6!CS$244,O.6!CS$255)+SUM(O.6!CS$245,O.6!CS$256)-SUM(O.6!CS$246,O.6!CS$257)*(1+'S&S'!$F13)+O.6!CS$247","v":0}]
[null,null,{"$f":"$C$247&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"F. Total revenues with 1% decrease"},null,{"$f":"G292+NPV(G.Asm!$F$76,H292:INDEX(H292:CS292,RP))","v":0},0,{"$f":"-SUM(O.6!G$244,O.6!G$255)+SUM(O.6!G$245,O.6!G$256)-SUM(O.6!G$246,O.6!G$257)+O.6!G$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!H$244,O.6!H$255)+SUM(O.6!H$245,O.6!H$256)-SUM(O.6!H$246,O.6!H$257)+O.6!H$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!I$244,O.6!I$255)+SUM(O.6!I$245,O.6!I$256)-SUM(O.6!I$246,O.6!I$257)+O.6!I$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!J$244,O.6!J$255)+SUM(O.6!J$245,O.6!J$256)-SUM(O.6!J$246,O.6!J$257)+O.6!J$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!K$244,O.6!K$255)+SUM(O.6!K$245,O.6!K$256)-SUM(O.6!K$246,O.6!K$257)+O.6!K$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!L$244,O.6!L$255)+SUM(O.6!L$245,O.6!L$256)-SUM(O.6!L$246,O.6!L$257)+O.6!L$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!M$244,O.6!M$255)+SUM(O.6!M$245,O.6!M$256)-SUM(O.6!M$246,O.6!M$257)+O.6!M$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!N$244,O.6!N$255)+SUM(O.6!N$245,O.6!N$256)-SUM(O.6!N$246,O.6!N$257)+O.6!N$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!O$244,O.6!O$255)+SUM(O.6!O$245,O.6!O$256)-SUM(O.6!O$246,O.6!O$257)+O.6!O$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!P$244,O.6!P$255)+SUM(O.6!P$245,O.6!P$256)-SUM(O.6!P$246,O.6!P$257)+O.6!P$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!Q$244,O.6!Q$255)+SUM(O.6!Q$245,O.6!Q$256)-SUM(O.6!Q$246,O.6!Q$257)+O.6!Q$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!R$244,O.6!R$255)+SUM(O.6!R$245,O.6!R$256)-SUM(O.6!R$246,O.6!R$257)+O.6!R$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!S$244,O.6!S$255)+SUM(O.6!S$245,O.6!S$256)-SUM(O.6!S$246,O.6!S$257)+O.6!S$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!T$244,O.6!T$255)+SUM(O.6!T$245,O.6!T$256)-SUM(O.6!T$246,O.6!T$257)+O.6!T$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!U$244,O.6!U$255)+SUM(O.6!U$245,O.6!U$256)-SUM(O.6!U$246,O.6!U$257)+O.6!U$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!V$244,O.6!V$255)+SUM(O.6!V$245,O.6!V$256)-SUM(O.6!V$246,O.6!V$257)+O.6!V$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!W$244,O.6!W$255)+SUM(O.6!W$245,O.6!W$256)-SUM(O.6!W$246,O.6!W$257)+O.6!W$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!X$244,O.6!X$255)+SUM(O.6!X$245,O.6!X$256)-SUM(O.6!X$246,O.6!X$257)+O.6!X$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!Y$244,O.6!Y$255)+SUM(O.6!Y$245,O.6!Y$256)-SUM(O.6!Y$246,O.6!Y$257)+O.6!Y$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!Z$244,O.6!Z$255)+SUM(O.6!Z$245,O.6!Z$256)-SUM(O.6!Z$246,O.6!Z$257)+O.6!Z$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AA$244,O.6!AA$255)+SUM(O.6!AA$245,O.6!AA$256)-SUM(O.6!AA$246,O.6!AA$257)+O.6!AA$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AB$244,O.6!AB$255)+SUM(O.6!AB$245,O.6!AB$256)-SUM(O.6!AB$246,O.6!AB$257)+O.6!AB$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AC$244,O.6!AC$255)+SUM(O.6!AC$245,O.6!AC$256)-SUM(O.6!AC$246,O.6!AC$257)+O.6!AC$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AD$244,O.6!AD$255)+SUM(O.6!AD$245,O.6!AD$256)-SUM(O.6!AD$246,O.6!AD$257)+O.6!AD$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AE$244,O.6!AE$255)+SUM(O.6!AE$245,O.6!AE$256)-SUM(O.6!AE$246,O.6!AE$257)+O.6!AE$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AF$244,O.6!AF$255)+SUM(O.6!AF$245,O.6!AF$256)-SUM(O.6!AF$246,O.6!AF$257)+O.6!AF$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AG$244,O.6!AG$255)+SUM(O.6!AG$245,O.6!AG$256)-SUM(O.6!AG$246,O.6!AG$257)+O.6!AG$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AH$244,O.6!AH$255)+SUM(O.6!AH$245,O.6!AH$256)-SUM(O.6!AH$246,O.6!AH$257)+O.6!AH$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AI$244,O.6!AI$255)+SUM(O.6!AI$245,O.6!AI$256)-SUM(O.6!AI$246,O.6!AI$257)+O.6!AI$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AJ$244,O.6!AJ$255)+SUM(O.6!AJ$245,O.6!AJ$256)-SUM(O.6!AJ$246,O.6!AJ$257)+O.6!AJ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AK$244,O.6!AK$255)+SUM(O.6!AK$245,O.6!AK$256)-SUM(O.6!AK$246,O.6!AK$257)+O.6!AK$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AL$244,O.6!AL$255)+SUM(O.6!AL$245,O.6!AL$256)-SUM(O.6!AL$246,O.6!AL$257)+O.6!AL$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AM$244,O.6!AM$255)+SUM(O.6!AM$245,O.6!AM$256)-SUM(O.6!AM$246,O.6!AM$257)+O.6!AM$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AN$244,O.6!AN$255)+SUM(O.6!AN$245,O.6!AN$256)-SUM(O.6!AN$246,O.6!AN$257)+O.6!AN$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AO$244,O.6!AO$255)+SUM(O.6!AO$245,O.6!AO$256)-SUM(O.6!AO$246,O.6!AO$257)+O.6!AO$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AP$244,O.6!AP$255)+SUM(O.6!AP$245,O.6!AP$256)-SUM(O.6!AP$246,O.6!AP$257)+O.6!AP$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AQ$244,O.6!AQ$255)+SUM(O.6!AQ$245,O.6!AQ$256)-SUM(O.6!AQ$246,O.6!AQ$257)+O.6!AQ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AR$244,O.6!AR$255)+SUM(O.6!AR$245,O.6!AR$256)-SUM(O.6!AR$246,O.6!AR$257)+O.6!AR$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AS$244,O.6!AS$255)+SUM(O.6!AS$245,O.6!AS$256)-SUM(O.6!AS$246,O.6!AS$257)+O.6!AS$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AT$244,O.6!AT$255)+SUM(O.6!AT$245,O.6!AT$256)-SUM(O.6!AT$246,O.6!AT$257)+O.6!AT$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AU$244,O.6!AU$255)+SUM(O.6!AU$245,O.6!AU$256)-SUM(O.6!AU$246,O.6!AU$257)+O.6!AU$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AV$244,O.6!AV$255)+SUM(O.6!AV$245,O.6!AV$256)-SUM(O.6!AV$246,O.6!AV$257)+O.6!AV$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AW$244,O.6!AW$255)+SUM(O.6!AW$245,O.6!AW$256)-SUM(O.6!AW$246,O.6!AW$257)+O.6!AW$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AX$244,O.6!AX$255)+SUM(O.6!AX$245,O.6!AX$256)-SUM(O.6!AX$246,O.6!AX$257)+O.6!AX$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AY$244,O.6!AY$255)+SUM(O.6!AY$245,O.6!AY$256)-SUM(O.6!AY$246,O.6!AY$257)+O.6!AY$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!AZ$244,O.6!AZ$255)+SUM(O.6!AZ$245,O.6!AZ$256)-SUM(O.6!AZ$246,O.6!AZ$257)+O.6!AZ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BA$244,O.6!BA$255)+SUM(O.6!BA$245,O.6!BA$256)-SUM(O.6!BA$246,O.6!BA$257)+O.6!BA$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BB$244,O.6!BB$255)+SUM(O.6!BB$245,O.6!BB$256)-SUM(O.6!BB$246,O.6!BB$257)+O.6!BB$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BC$244,O.6!BC$255)+SUM(O.6!BC$245,O.6!BC$256)-SUM(O.6!BC$246,O.6!BC$257)+O.6!BC$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BD$244,O.6!BD$255)+SUM(O.6!BD$245,O.6!BD$256)-SUM(O.6!BD$246,O.6!BD$257)+O.6!BD$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BE$244,O.6!BE$255)+SUM(O.6!BE$245,O.6!BE$256)-SUM(O.6!BE$246,O.6!BE$257)+O.6!BE$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BF$244,O.6!BF$255)+SUM(O.6!BF$245,O.6!BF$256)-SUM(O.6!BF$246,O.6!BF$257)+O.6!BF$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BG$244,O.6!BG$255)+SUM(O.6!BG$245,O.6!BG$256)-SUM(O.6!BG$246,O.6!BG$257)+O.6!BG$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BH$244,O.6!BH$255)+SUM(O.6!BH$245,O.6!BH$256)-SUM(O.6!BH$246,O.6!BH$257)+O.6!BH$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BI$244,O.6!BI$255)+SUM(O.6!BI$245,O.6!BI$256)-SUM(O.6!BI$246,O.6!BI$257)+O.6!BI$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BJ$244,O.6!BJ$255)+SUM(O.6!BJ$245,O.6!BJ$256)-SUM(O.6!BJ$246,O.6!BJ$257)+O.6!BJ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BK$244,O.6!BK$255)+SUM(O.6!BK$245,O.6!BK$256)-SUM(O.6!BK$246,O.6!BK$257)+O.6!BK$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BL$244,O.6!BL$255)+SUM(O.6!BL$245,O.6!BL$256)-SUM(O.6!BL$246,O.6!BL$257)+O.6!BL$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BM$244,O.6!BM$255)+SUM(O.6!BM$245,O.6!BM$256)-SUM(O.6!BM$246,O.6!BM$257)+O.6!BM$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BN$244,O.6!BN$255)+SUM(O.6!BN$245,O.6!BN$256)-SUM(O.6!BN$246,O.6!BN$257)+O.6!BN$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BO$244,O.6!BO$255)+SUM(O.6!BO$245,O.6!BO$256)-SUM(O.6!BO$246,O.6!BO$257)+O.6!BO$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BP$244,O.6!BP$255)+SUM(O.6!BP$245,O.6!BP$256)-SUM(O.6!BP$246,O.6!BP$257)+O.6!BP$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BQ$244,O.6!BQ$255)+SUM(O.6!BQ$245,O.6!BQ$256)-SUM(O.6!BQ$246,O.6!BQ$257)+O.6!BQ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BR$244,O.6!BR$255)+SUM(O.6!BR$245,O.6!BR$256)-SUM(O.6!BR$246,O.6!BR$257)+O.6!BR$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BS$244,O.6!BS$255)+SUM(O.6!BS$245,O.6!BS$256)-SUM(O.6!BS$246,O.6!BS$257)+O.6!BS$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BT$244,O.6!BT$255)+SUM(O.6!BT$245,O.6!BT$256)-SUM(O.6!BT$246,O.6!BT$257)+O.6!BT$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BU$244,O.6!BU$255)+SUM(O.6!BU$245,O.6!BU$256)-SUM(O.6!BU$246,O.6!BU$257)+O.6!BU$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BV$244,O.6!BV$255)+SUM(O.6!BV$245,O.6!BV$256)-SUM(O.6!BV$246,O.6!BV$257)+O.6!BV$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BW$244,O.6!BW$255)+SUM(O.6!BW$245,O.6!BW$256)-SUM(O.6!BW$246,O.6!BW$257)+O.6!BW$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BX$244,O.6!BX$255)+SUM(O.6!BX$245,O.6!BX$256)-SUM(O.6!BX$246,O.6!BX$257)+O.6!BX$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BY$244,O.6!BY$255)+SUM(O.6!BY$245,O.6!BY$256)-SUM(O.6!BY$246,O.6!BY$257)+O.6!BY$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!BZ$244,O.6!BZ$255)+SUM(O.6!BZ$245,O.6!BZ$256)-SUM(O.6!BZ$246,O.6!BZ$257)+O.6!BZ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!CA$244,O.6!CA$255)+SUM(O.6!CA$245,O.6!CA$256)-SUM(O.6!CA$246,O.6!CA$257)+O.6!CA$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!CB$244,O.6!CB$255)+SUM(O.6!CB$245,O.6!CB$256)-SUM(O.6!CB$246,O.6!CB$257)+O.6!CB$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!CC$244,O.6!CC$255)+SUM(O.6!CC$245,O.6!CC$256)-SUM(O.6!CC$246,O.6!CC$257)+O.6!CC$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!CD$244,O.6!CD$255)+SUM(O.6!CD$245,O.6!CD$256)-SUM(O.6!CD$246,O.6!CD$257)+O.6!CD$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!CE$244,O.6!CE$255)+SUM(O.6!CE$245,O.6!CE$256)-SUM(O.6!CE$246,O.6!CE$257)+O.6!CE$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!CF$244,O.6!CF$255)+SUM(O.6!CF$245,O.6!CF$256)-SUM(O.6!CF$246,O.6!CF$257)+O.6!CF$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!CG$244,O.6!CG$255)+SUM(O.6!CG$245,O.6!CG$256)-SUM(O.6!CG$246,O.6!CG$257)+O.6!CG$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!CH$244,O.6!CH$255)+SUM(O.6!CH$245,O.6!CH$256)-SUM(O.6!CH$246,O.6!CH$257)+O.6!CH$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!CI$244,O.6!CI$255)+SUM(O.6!CI$245,O.6!CI$256)-SUM(O.6!CI$246,O.6!CI$257)+O.6!CI$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!CJ$244,O.6!CJ$255)+SUM(O.6!CJ$245,O.6!CJ$256)-SUM(O.6!CJ$246,O.6!CJ$257)+O.6!CJ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!CK$244,O.6!CK$255)+SUM(O.6!CK$245,O.6!CK$256)-SUM(O.6!CK$246,O.6!CK$257)+O.6!CK$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!CL$244,O.6!CL$255)+SUM(O.6!CL$245,O.6!CL$256)-SUM(O.6!CL$246,O.6!CL$257)+O.6!CL$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!CM$244,O.6!CM$255)+SUM(O.6!CM$245,O.6!CM$256)-SUM(O.6!CM$246,O.6!CM$257)+O.6!CM$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!CN$244,O.6!CN$255)+SUM(O.6!CN$245,O.6!CN$256)-SUM(O.6!CN$246,O.6!CN$257)+O.6!CN$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!CO$244,O.6!CO$255)+SUM(O.6!CO$245,O.6!CO$256)-SUM(O.6!CO$246,O.6!CO$257)+O.6!CO$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!CP$244,O.6!CP$255)+SUM(O.6!CP$245,O.6!CP$256)-SUM(O.6!CP$246,O.6!CP$257)+O.6!CP$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!CQ$244,O.6!CQ$255)+SUM(O.6!CQ$245,O.6!CQ$256)-SUM(O.6!CQ$246,O.6!CQ$257)+O.6!CQ$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!CR$244,O.6!CR$255)+SUM(O.6!CR$245,O.6!CR$256)-SUM(O.6!CR$246,O.6!CR$257)+O.6!CR$247*(1+'S&S'!$F14)","v":0},{"$f":"-SUM(O.6!CS$244,O.6!CS$255)+SUM(O.6!CS$245,O.6!CS$256)-SUM(O.6!CS$246,O.6!CS$257)+O.6!CS$247*(1+'S&S'!$F14)","v":0}]
[null,null,{"$f":"$C$247&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"F. Total revenues with 1% decrease"},null,{"$f":"G293+NPV(G.Asm!$F$76,H293:INDEX(H293:CS293,RP))","v":0},0,{"$f":"-SUM(O.6!G$244,O.6!G$255)+SUM(O.6!G$245,O.6!G$256)-SUM(O.6!G$246,O.6!G$257)+O.6!G$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!H$244,O.6!H$255)+SUM(O.6!H$245,O.6!H$256)-SUM(O.6!H$246,O.6!H$257)+O.6!H$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!I$244,O.6!I$255)+SUM(O.6!I$245,O.6!I$256)-SUM(O.6!I$246,O.6!I$257)+O.6!I$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!J$244,O.6!J$255)+SUM(O.6!J$245,O.6!J$256)-SUM(O.6!J$246,O.6!J$257)+O.6!J$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!K$244,O.6!K$255)+SUM(O.6!K$245,O.6!K$256)-SUM(O.6!K$246,O.6!K$257)+O.6!K$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!L$244,O.6!L$255)+SUM(O.6!L$245,O.6!L$256)-SUM(O.6!L$246,O.6!L$257)+O.6!L$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!M$244,O.6!M$255)+SUM(O.6!M$245,O.6!M$256)-SUM(O.6!M$246,O.6!M$257)+O.6!M$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!N$244,O.6!N$255)+SUM(O.6!N$245,O.6!N$256)-SUM(O.6!N$246,O.6!N$257)+O.6!N$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!O$244,O.6!O$255)+SUM(O.6!O$245,O.6!O$256)-SUM(O.6!O$246,O.6!O$257)+O.6!O$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!P$244,O.6!P$255)+SUM(O.6!P$245,O.6!P$256)-SUM(O.6!P$246,O.6!P$257)+O.6!P$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!Q$244,O.6!Q$255)+SUM(O.6!Q$245,O.6!Q$256)-SUM(O.6!Q$246,O.6!Q$257)+O.6!Q$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!R$244,O.6!R$255)+SUM(O.6!R$245,O.6!R$256)-SUM(O.6!R$246,O.6!R$257)+O.6!R$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!S$244,O.6!S$255)+SUM(O.6!S$245,O.6!S$256)-SUM(O.6!S$246,O.6!S$257)+O.6!S$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!T$244,O.6!T$255)+SUM(O.6!T$245,O.6!T$256)-SUM(O.6!T$246,O.6!T$257)+O.6!T$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!U$244,O.6!U$255)+SUM(O.6!U$245,O.6!U$256)-SUM(O.6!U$246,O.6!U$257)+O.6!U$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!V$244,O.6!V$255)+SUM(O.6!V$245,O.6!V$256)-SUM(O.6!V$246,O.6!V$257)+O.6!V$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!W$244,O.6!W$255)+SUM(O.6!W$245,O.6!W$256)-SUM(O.6!W$246,O.6!W$257)+O.6!W$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!X$244,O.6!X$255)+SUM(O.6!X$245,O.6!X$256)-SUM(O.6!X$246,O.6!X$257)+O.6!X$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!Y$244,O.6!Y$255)+SUM(O.6!Y$245,O.6!Y$256)-SUM(O.6!Y$246,O.6!Y$257)+O.6!Y$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!Z$244,O.6!Z$255)+SUM(O.6!Z$245,O.6!Z$256)-SUM(O.6!Z$246,O.6!Z$257)+O.6!Z$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AA$244,O.6!AA$255)+SUM(O.6!AA$245,O.6!AA$256)-SUM(O.6!AA$246,O.6!AA$257)+O.6!AA$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AB$244,O.6!AB$255)+SUM(O.6!AB$245,O.6!AB$256)-SUM(O.6!AB$246,O.6!AB$257)+O.6!AB$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AC$244,O.6!AC$255)+SUM(O.6!AC$245,O.6!AC$256)-SUM(O.6!AC$246,O.6!AC$257)+O.6!AC$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AD$244,O.6!AD$255)+SUM(O.6!AD$245,O.6!AD$256)-SUM(O.6!AD$246,O.6!AD$257)+O.6!AD$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AE$244,O.6!AE$255)+SUM(O.6!AE$245,O.6!AE$256)-SUM(O.6!AE$246,O.6!AE$257)+O.6!AE$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AF$244,O.6!AF$255)+SUM(O.6!AF$245,O.6!AF$256)-SUM(O.6!AF$246,O.6!AF$257)+O.6!AF$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AG$244,O.6!AG$255)+SUM(O.6!AG$245,O.6!AG$256)-SUM(O.6!AG$246,O.6!AG$257)+O.6!AG$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AH$244,O.6!AH$255)+SUM(O.6!AH$245,O.6!AH$256)-SUM(O.6!AH$246,O.6!AH$257)+O.6!AH$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AI$244,O.6!AI$255)+SUM(O.6!AI$245,O.6!AI$256)-SUM(O.6!AI$246,O.6!AI$257)+O.6!AI$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AJ$244,O.6!AJ$255)+SUM(O.6!AJ$245,O.6!AJ$256)-SUM(O.6!AJ$246,O.6!AJ$257)+O.6!AJ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AK$244,O.6!AK$255)+SUM(O.6!AK$245,O.6!AK$256)-SUM(O.6!AK$246,O.6!AK$257)+O.6!AK$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AL$244,O.6!AL$255)+SUM(O.6!AL$245,O.6!AL$256)-SUM(O.6!AL$246,O.6!AL$257)+O.6!AL$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AM$244,O.6!AM$255)+SUM(O.6!AM$245,O.6!AM$256)-SUM(O.6!AM$246,O.6!AM$257)+O.6!AM$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AN$244,O.6!AN$255)+SUM(O.6!AN$245,O.6!AN$256)-SUM(O.6!AN$246,O.6!AN$257)+O.6!AN$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AO$244,O.6!AO$255)+SUM(O.6!AO$245,O.6!AO$256)-SUM(O.6!AO$246,O.6!AO$257)+O.6!AO$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AP$244,O.6!AP$255)+SUM(O.6!AP$245,O.6!AP$256)-SUM(O.6!AP$246,O.6!AP$257)+O.6!AP$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AQ$244,O.6!AQ$255)+SUM(O.6!AQ$245,O.6!AQ$256)-SUM(O.6!AQ$246,O.6!AQ$257)+O.6!AQ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AR$244,O.6!AR$255)+SUM(O.6!AR$245,O.6!AR$256)-SUM(O.6!AR$246,O.6!AR$257)+O.6!AR$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AS$244,O.6!AS$255)+SUM(O.6!AS$245,O.6!AS$256)-SUM(O.6!AS$246,O.6!AS$257)+O.6!AS$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AT$244,O.6!AT$255)+SUM(O.6!AT$245,O.6!AT$256)-SUM(O.6!AT$246,O.6!AT$257)+O.6!AT$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AU$244,O.6!AU$255)+SUM(O.6!AU$245,O.6!AU$256)-SUM(O.6!AU$246,O.6!AU$257)+O.6!AU$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AV$244,O.6!AV$255)+SUM(O.6!AV$245,O.6!AV$256)-SUM(O.6!AV$246,O.6!AV$257)+O.6!AV$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AW$244,O.6!AW$255)+SUM(O.6!AW$245,O.6!AW$256)-SUM(O.6!AW$246,O.6!AW$257)+O.6!AW$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AX$244,O.6!AX$255)+SUM(O.6!AX$245,O.6!AX$256)-SUM(O.6!AX$246,O.6!AX$257)+O.6!AX$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AY$244,O.6!AY$255)+SUM(O.6!AY$245,O.6!AY$256)-SUM(O.6!AY$246,O.6!AY$257)+O.6!AY$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!AZ$244,O.6!AZ$255)+SUM(O.6!AZ$245,O.6!AZ$256)-SUM(O.6!AZ$246,O.6!AZ$257)+O.6!AZ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BA$244,O.6!BA$255)+SUM(O.6!BA$245,O.6!BA$256)-SUM(O.6!BA$246,O.6!BA$257)+O.6!BA$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BB$244,O.6!BB$255)+SUM(O.6!BB$245,O.6!BB$256)-SUM(O.6!BB$246,O.6!BB$257)+O.6!BB$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BC$244,O.6!BC$255)+SUM(O.6!BC$245,O.6!BC$256)-SUM(O.6!BC$246,O.6!BC$257)+O.6!BC$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BD$244,O.6!BD$255)+SUM(O.6!BD$245,O.6!BD$256)-SUM(O.6!BD$246,O.6!BD$257)+O.6!BD$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BE$244,O.6!BE$255)+SUM(O.6!BE$245,O.6!BE$256)-SUM(O.6!BE$246,O.6!BE$257)+O.6!BE$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BF$244,O.6!BF$255)+SUM(O.6!BF$245,O.6!BF$256)-SUM(O.6!BF$246,O.6!BF$257)+O.6!BF$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BG$244,O.6!BG$255)+SUM(O.6!BG$245,O.6!BG$256)-SUM(O.6!BG$246,O.6!BG$257)+O.6!BG$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BH$244,O.6!BH$255)+SUM(O.6!BH$245,O.6!BH$256)-SUM(O.6!BH$246,O.6!BH$257)+O.6!BH$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BI$244,O.6!BI$255)+SUM(O.6!BI$245,O.6!BI$256)-SUM(O.6!BI$246,O.6!BI$257)+O.6!BI$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BJ$244,O.6!BJ$255)+SUM(O.6!BJ$245,O.6!BJ$256)-SUM(O.6!BJ$246,O.6!BJ$257)+O.6!BJ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BK$244,O.6!BK$255)+SUM(O.6!BK$245,O.6!BK$256)-SUM(O.6!BK$246,O.6!BK$257)+O.6!BK$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BL$244,O.6!BL$255)+SUM(O.6!BL$245,O.6!BL$256)-SUM(O.6!BL$246,O.6!BL$257)+O.6!BL$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BM$244,O.6!BM$255)+SUM(O.6!BM$245,O.6!BM$256)-SUM(O.6!BM$246,O.6!BM$257)+O.6!BM$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BN$244,O.6!BN$255)+SUM(O.6!BN$245,O.6!BN$256)-SUM(O.6!BN$246,O.6!BN$257)+O.6!BN$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BO$244,O.6!BO$255)+SUM(O.6!BO$245,O.6!BO$256)-SUM(O.6!BO$246,O.6!BO$257)+O.6!BO$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BP$244,O.6!BP$255)+SUM(O.6!BP$245,O.6!BP$256)-SUM(O.6!BP$246,O.6!BP$257)+O.6!BP$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BQ$244,O.6!BQ$255)+SUM(O.6!BQ$245,O.6!BQ$256)-SUM(O.6!BQ$246,O.6!BQ$257)+O.6!BQ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BR$244,O.6!BR$255)+SUM(O.6!BR$245,O.6!BR$256)-SUM(O.6!BR$246,O.6!BR$257)+O.6!BR$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BS$244,O.6!BS$255)+SUM(O.6!BS$245,O.6!BS$256)-SUM(O.6!BS$246,O.6!BS$257)+O.6!BS$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BT$244,O.6!BT$255)+SUM(O.6!BT$245,O.6!BT$256)-SUM(O.6!BT$246,O.6!BT$257)+O.6!BT$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BU$244,O.6!BU$255)+SUM(O.6!BU$245,O.6!BU$256)-SUM(O.6!BU$246,O.6!BU$257)+O.6!BU$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BV$244,O.6!BV$255)+SUM(O.6!BV$245,O.6!BV$256)-SUM(O.6!BV$246,O.6!BV$257)+O.6!BV$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BW$244,O.6!BW$255)+SUM(O.6!BW$245,O.6!BW$256)-SUM(O.6!BW$246,O.6!BW$257)+O.6!BW$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BX$244,O.6!BX$255)+SUM(O.6!BX$245,O.6!BX$256)-SUM(O.6!BX$246,O.6!BX$257)+O.6!BX$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BY$244,O.6!BY$255)+SUM(O.6!BY$245,O.6!BY$256)-SUM(O.6!BY$246,O.6!BY$257)+O.6!BY$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!BZ$244,O.6!BZ$255)+SUM(O.6!BZ$245,O.6!BZ$256)-SUM(O.6!BZ$246,O.6!BZ$257)+O.6!BZ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!CA$244,O.6!CA$255)+SUM(O.6!CA$245,O.6!CA$256)-SUM(O.6!CA$246,O.6!CA$257)+O.6!CA$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!CB$244,O.6!CB$255)+SUM(O.6!CB$245,O.6!CB$256)-SUM(O.6!CB$246,O.6!CB$257)+O.6!CB$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!CC$244,O.6!CC$255)+SUM(O.6!CC$245,O.6!CC$256)-SUM(O.6!CC$246,O.6!CC$257)+O.6!CC$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!CD$244,O.6!CD$255)+SUM(O.6!CD$245,O.6!CD$256)-SUM(O.6!CD$246,O.6!CD$257)+O.6!CD$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!CE$244,O.6!CE$255)+SUM(O.6!CE$245,O.6!CE$256)-SUM(O.6!CE$246,O.6!CE$257)+O.6!CE$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!CF$244,O.6!CF$255)+SUM(O.6!CF$245,O.6!CF$256)-SUM(O.6!CF$246,O.6!CF$257)+O.6!CF$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!CG$244,O.6!CG$255)+SUM(O.6!CG$245,O.6!CG$256)-SUM(O.6!CG$246,O.6!CG$257)+O.6!CG$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!CH$244,O.6!CH$255)+SUM(O.6!CH$245,O.6!CH$256)-SUM(O.6!CH$246,O.6!CH$257)+O.6!CH$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!CI$244,O.6!CI$255)+SUM(O.6!CI$245,O.6!CI$256)-SUM(O.6!CI$246,O.6!CI$257)+O.6!CI$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!CJ$244,O.6!CJ$255)+SUM(O.6!CJ$245,O.6!CJ$256)-SUM(O.6!CJ$246,O.6!CJ$257)+O.6!CJ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!CK$244,O.6!CK$255)+SUM(O.6!CK$245,O.6!CK$256)-SUM(O.6!CK$246,O.6!CK$257)+O.6!CK$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!CL$244,O.6!CL$255)+SUM(O.6!CL$245,O.6!CL$256)-SUM(O.6!CL$246,O.6!CL$257)+O.6!CL$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!CM$244,O.6!CM$255)+SUM(O.6!CM$245,O.6!CM$256)-SUM(O.6!CM$246,O.6!CM$257)+O.6!CM$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!CN$244,O.6!CN$255)+SUM(O.6!CN$245,O.6!CN$256)-SUM(O.6!CN$246,O.6!CN$257)+O.6!CN$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!CO$244,O.6!CO$255)+SUM(O.6!CO$245,O.6!CO$256)-SUM(O.6!CO$246,O.6!CO$257)+O.6!CO$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!CP$244,O.6!CP$255)+SUM(O.6!CP$245,O.6!CP$256)-SUM(O.6!CP$246,O.6!CP$257)+O.6!CP$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!CQ$244,O.6!CQ$255)+SUM(O.6!CQ$245,O.6!CQ$256)-SUM(O.6!CQ$246,O.6!CQ$257)+O.6!CQ$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!CR$244,O.6!CR$255)+SUM(O.6!CR$245,O.6!CR$256)-SUM(O.6!CR$246,O.6!CR$257)+O.6!CR$247*(1+'S&S'!$F15)","v":0},{"$f":"-SUM(O.6!CS$244,O.6!CS$255)+SUM(O.6!CS$245,O.6!CS$256)-SUM(O.6!CS$246,O.6!CS$257)+O.6!CS$247*(1+'S&S'!$F15)","v":0}]
[]
[null,null,"NET CASH FLOW FOR SCENARIO ANALYSIS OF FRR(C)"]
[]
[null,null,"Cost-effectiveness analysis"]
[null,null,"Pesimistic scenario",null,{"$f":"G298+NPV(G.Asm!$F$76,H298:INDEX(H298:CS298,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G298:CS298)","v":0},{"$f":"-SUM(O.6!G$244,O.6!G$255)*(1+'S&S'!$E$24)+SUM(O.6!G$245,O.6!G$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!G$246,O.6!G$257)*(1+'S&S'!$E$26)+G$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!H$244,O.6!H$255)*(1+'S&S'!$E$24)+SUM(O.6!H$245,O.6!H$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!H$246,O.6!H$257)*(1+'S&S'!$E$26)+H$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!I$244,O.6!I$255)*(1+'S&S'!$E$24)+SUM(O.6!I$245,O.6!I$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!I$246,O.6!I$257)*(1+'S&S'!$E$26)+I$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!J$244,O.6!J$255)*(1+'S&S'!$E$24)+SUM(O.6!J$245,O.6!J$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!J$246,O.6!J$257)*(1+'S&S'!$E$26)+J$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!K$244,O.6!K$255)*(1+'S&S'!$E$24)+SUM(O.6!K$245,O.6!K$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!K$246,O.6!K$257)*(1+'S&S'!$E$26)+K$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!L$244,O.6!L$255)*(1+'S&S'!$E$24)+SUM(O.6!L$245,O.6!L$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!L$246,O.6!L$257)*(1+'S&S'!$E$26)+L$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!M$244,O.6!M$255)*(1+'S&S'!$E$24)+SUM(O.6!M$245,O.6!M$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!M$246,O.6!M$257)*(1+'S&S'!$E$26)+M$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!N$244,O.6!N$255)*(1+'S&S'!$E$24)+SUM(O.6!N$245,O.6!N$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!N$246,O.6!N$257)*(1+'S&S'!$E$26)+N$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!O$244,O.6!O$255)*(1+'S&S'!$E$24)+SUM(O.6!O$245,O.6!O$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!O$246,O.6!O$257)*(1+'S&S'!$E$26)+O$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!P$244,O.6!P$255)*(1+'S&S'!$E$24)+SUM(O.6!P$245,O.6!P$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!P$246,O.6!P$257)*(1+'S&S'!$E$26)+P$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!Q$244,O.6!Q$255)*(1+'S&S'!$E$24)+SUM(O.6!Q$245,O.6!Q$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!Q$246,O.6!Q$257)*(1+'S&S'!$E$26)+Q$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!R$244,O.6!R$255)*(1+'S&S'!$E$24)+SUM(O.6!R$245,O.6!R$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!R$246,O.6!R$257)*(1+'S&S'!$E$26)+R$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!S$244,O.6!S$255)*(1+'S&S'!$E$24)+SUM(O.6!S$245,O.6!S$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!S$246,O.6!S$257)*(1+'S&S'!$E$26)+S$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!T$244,O.6!T$255)*(1+'S&S'!$E$24)+SUM(O.6!T$245,O.6!T$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!T$246,O.6!T$257)*(1+'S&S'!$E$26)+T$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!U$244,O.6!U$255)*(1+'S&S'!$E$24)+SUM(O.6!U$245,O.6!U$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!U$246,O.6!U$257)*(1+'S&S'!$E$26)+U$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!V$244,O.6!V$255)*(1+'S&S'!$E$24)+SUM(O.6!V$245,O.6!V$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!V$246,O.6!V$257)*(1+'S&S'!$E$26)+V$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!W$244,O.6!W$255)*(1+'S&S'!$E$24)+SUM(O.6!W$245,O.6!W$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!W$246,O.6!W$257)*(1+'S&S'!$E$26)+W$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!X$244,O.6!X$255)*(1+'S&S'!$E$24)+SUM(O.6!X$245,O.6!X$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!X$246,O.6!X$257)*(1+'S&S'!$E$26)+X$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!Y$244,O.6!Y$255)*(1+'S&S'!$E$24)+SUM(O.6!Y$245,O.6!Y$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!Y$246,O.6!Y$257)*(1+'S&S'!$E$26)+Y$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!Z$244,O.6!Z$255)*(1+'S&S'!$E$24)+SUM(O.6!Z$245,O.6!Z$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!Z$246,O.6!Z$257)*(1+'S&S'!$E$26)+Z$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AA$244,O.6!AA$255)*(1+'S&S'!$E$24)+SUM(O.6!AA$245,O.6!AA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AA$246,O.6!AA$257)*(1+'S&S'!$E$26)+AA$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AB$244,O.6!AB$255)*(1+'S&S'!$E$24)+SUM(O.6!AB$245,O.6!AB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AB$246,O.6!AB$257)*(1+'S&S'!$E$26)+AB$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AC$244,O.6!AC$255)*(1+'S&S'!$E$24)+SUM(O.6!AC$245,O.6!AC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AC$246,O.6!AC$257)*(1+'S&S'!$E$26)+AC$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AD$244,O.6!AD$255)*(1+'S&S'!$E$24)+SUM(O.6!AD$245,O.6!AD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AD$246,O.6!AD$257)*(1+'S&S'!$E$26)+AD$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AE$244,O.6!AE$255)*(1+'S&S'!$E$24)+SUM(O.6!AE$245,O.6!AE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AE$246,O.6!AE$257)*(1+'S&S'!$E$26)+AE$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AF$244,O.6!AF$255)*(1+'S&S'!$E$24)+SUM(O.6!AF$245,O.6!AF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AF$246,O.6!AF$257)*(1+'S&S'!$E$26)+AF$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AG$244,O.6!AG$255)*(1+'S&S'!$E$24)+SUM(O.6!AG$245,O.6!AG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AG$246,O.6!AG$257)*(1+'S&S'!$E$26)+AG$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AH$244,O.6!AH$255)*(1+'S&S'!$E$24)+SUM(O.6!AH$245,O.6!AH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AH$246,O.6!AH$257)*(1+'S&S'!$E$26)+AH$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AI$244,O.6!AI$255)*(1+'S&S'!$E$24)+SUM(O.6!AI$245,O.6!AI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AI$246,O.6!AI$257)*(1+'S&S'!$E$26)+AI$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AJ$244,O.6!AJ$255)*(1+'S&S'!$E$24)+SUM(O.6!AJ$245,O.6!AJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AJ$246,O.6!AJ$257)*(1+'S&S'!$E$26)+AJ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AK$244,O.6!AK$255)*(1+'S&S'!$E$24)+SUM(O.6!AK$245,O.6!AK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AK$246,O.6!AK$257)*(1+'S&S'!$E$26)+AK$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AL$244,O.6!AL$255)*(1+'S&S'!$E$24)+SUM(O.6!AL$245,O.6!AL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AL$246,O.6!AL$257)*(1+'S&S'!$E$26)+AL$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AM$244,O.6!AM$255)*(1+'S&S'!$E$24)+SUM(O.6!AM$245,O.6!AM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AM$246,O.6!AM$257)*(1+'S&S'!$E$26)+AM$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AN$244,O.6!AN$255)*(1+'S&S'!$E$24)+SUM(O.6!AN$245,O.6!AN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AN$246,O.6!AN$257)*(1+'S&S'!$E$26)+AN$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AO$244,O.6!AO$255)*(1+'S&S'!$E$24)+SUM(O.6!AO$245,O.6!AO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AO$246,O.6!AO$257)*(1+'S&S'!$E$26)+AO$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AP$244,O.6!AP$255)*(1+'S&S'!$E$24)+SUM(O.6!AP$245,O.6!AP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AP$246,O.6!AP$257)*(1+'S&S'!$E$26)+AP$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AQ$244,O.6!AQ$255)*(1+'S&S'!$E$24)+SUM(O.6!AQ$245,O.6!AQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AQ$246,O.6!AQ$257)*(1+'S&S'!$E$26)+AQ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AR$244,O.6!AR$255)*(1+'S&S'!$E$24)+SUM(O.6!AR$245,O.6!AR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AR$246,O.6!AR$257)*(1+'S&S'!$E$26)+AR$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AS$244,O.6!AS$255)*(1+'S&S'!$E$24)+SUM(O.6!AS$245,O.6!AS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AS$246,O.6!AS$257)*(1+'S&S'!$E$26)+AS$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AT$244,O.6!AT$255)*(1+'S&S'!$E$24)+SUM(O.6!AT$245,O.6!AT$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AT$246,O.6!AT$257)*(1+'S&S'!$E$26)+AT$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AU$244,O.6!AU$255)*(1+'S&S'!$E$24)+SUM(O.6!AU$245,O.6!AU$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AU$246,O.6!AU$257)*(1+'S&S'!$E$26)+AU$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AV$244,O.6!AV$255)*(1+'S&S'!$E$24)+SUM(O.6!AV$245,O.6!AV$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AV$246,O.6!AV$257)*(1+'S&S'!$E$26)+AV$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AW$244,O.6!AW$255)*(1+'S&S'!$E$24)+SUM(O.6!AW$245,O.6!AW$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AW$246,O.6!AW$257)*(1+'S&S'!$E$26)+AW$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AX$244,O.6!AX$255)*(1+'S&S'!$E$24)+SUM(O.6!AX$245,O.6!AX$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AX$246,O.6!AX$257)*(1+'S&S'!$E$26)+AX$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AY$244,O.6!AY$255)*(1+'S&S'!$E$24)+SUM(O.6!AY$245,O.6!AY$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AY$246,O.6!AY$257)*(1+'S&S'!$E$26)+AY$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!AZ$244,O.6!AZ$255)*(1+'S&S'!$E$24)+SUM(O.6!AZ$245,O.6!AZ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!AZ$246,O.6!AZ$257)*(1+'S&S'!$E$26)+AZ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BA$244,O.6!BA$255)*(1+'S&S'!$E$24)+SUM(O.6!BA$245,O.6!BA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BA$246,O.6!BA$257)*(1+'S&S'!$E$26)+BA$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BB$244,O.6!BB$255)*(1+'S&S'!$E$24)+SUM(O.6!BB$245,O.6!BB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BB$246,O.6!BB$257)*(1+'S&S'!$E$26)+BB$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BC$244,O.6!BC$255)*(1+'S&S'!$E$24)+SUM(O.6!BC$245,O.6!BC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BC$246,O.6!BC$257)*(1+'S&S'!$E$26)+BC$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BD$244,O.6!BD$255)*(1+'S&S'!$E$24)+SUM(O.6!BD$245,O.6!BD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BD$246,O.6!BD$257)*(1+'S&S'!$E$26)+BD$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BE$244,O.6!BE$255)*(1+'S&S'!$E$24)+SUM(O.6!BE$245,O.6!BE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BE$246,O.6!BE$257)*(1+'S&S'!$E$26)+BE$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BF$244,O.6!BF$255)*(1+'S&S'!$E$24)+SUM(O.6!BF$245,O.6!BF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BF$246,O.6!BF$257)*(1+'S&S'!$E$26)+BF$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BG$244,O.6!BG$255)*(1+'S&S'!$E$24)+SUM(O.6!BG$245,O.6!BG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BG$246,O.6!BG$257)*(1+'S&S'!$E$26)+BG$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BH$244,O.6!BH$255)*(1+'S&S'!$E$24)+SUM(O.6!BH$245,O.6!BH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BH$246,O.6!BH$257)*(1+'S&S'!$E$26)+BH$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BI$244,O.6!BI$255)*(1+'S&S'!$E$24)+SUM(O.6!BI$245,O.6!BI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BI$246,O.6!BI$257)*(1+'S&S'!$E$26)+BI$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BJ$244,O.6!BJ$255)*(1+'S&S'!$E$24)+SUM(O.6!BJ$245,O.6!BJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BJ$246,O.6!BJ$257)*(1+'S&S'!$E$26)+BJ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BK$244,O.6!BK$255)*(1+'S&S'!$E$24)+SUM(O.6!BK$245,O.6!BK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BK$246,O.6!BK$257)*(1+'S&S'!$E$26)+BK$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BL$244,O.6!BL$255)*(1+'S&S'!$E$24)+SUM(O.6!BL$245,O.6!BL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BL$246,O.6!BL$257)*(1+'S&S'!$E$26)+BL$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BM$244,O.6!BM$255)*(1+'S&S'!$E$24)+SUM(O.6!BM$245,O.6!BM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BM$246,O.6!BM$257)*(1+'S&S'!$E$26)+BM$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BN$244,O.6!BN$255)*(1+'S&S'!$E$24)+SUM(O.6!BN$245,O.6!BN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BN$246,O.6!BN$257)*(1+'S&S'!$E$26)+BN$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BO$244,O.6!BO$255)*(1+'S&S'!$E$24)+SUM(O.6!BO$245,O.6!BO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BO$246,O.6!BO$257)*(1+'S&S'!$E$26)+BO$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BP$244,O.6!BP$255)*(1+'S&S'!$E$24)+SUM(O.6!BP$245,O.6!BP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BP$246,O.6!BP$257)*(1+'S&S'!$E$26)+BP$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BQ$244,O.6!BQ$255)*(1+'S&S'!$E$24)+SUM(O.6!BQ$245,O.6!BQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BQ$246,O.6!BQ$257)*(1+'S&S'!$E$26)+BQ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BR$244,O.6!BR$255)*(1+'S&S'!$E$24)+SUM(O.6!BR$245,O.6!BR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BR$246,O.6!BR$257)*(1+'S&S'!$E$26)+BR$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BS$244,O.6!BS$255)*(1+'S&S'!$E$24)+SUM(O.6!BS$245,O.6!BS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BS$246,O.6!BS$257)*(1+'S&S'!$E$26)+BS$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BT$244,O.6!BT$255)*(1+'S&S'!$E$24)+SUM(O.6!BT$245,O.6!BT$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BT$246,O.6!BT$257)*(1+'S&S'!$E$26)+BT$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BU$244,O.6!BU$255)*(1+'S&S'!$E$24)+SUM(O.6!BU$245,O.6!BU$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BU$246,O.6!BU$257)*(1+'S&S'!$E$26)+BU$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BV$244,O.6!BV$255)*(1+'S&S'!$E$24)+SUM(O.6!BV$245,O.6!BV$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BV$246,O.6!BV$257)*(1+'S&S'!$E$26)+BV$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BW$244,O.6!BW$255)*(1+'S&S'!$E$24)+SUM(O.6!BW$245,O.6!BW$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BW$246,O.6!BW$257)*(1+'S&S'!$E$26)+BW$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BX$244,O.6!BX$255)*(1+'S&S'!$E$24)+SUM(O.6!BX$245,O.6!BX$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BX$246,O.6!BX$257)*(1+'S&S'!$E$26)+BX$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BY$244,O.6!BY$255)*(1+'S&S'!$E$24)+SUM(O.6!BY$245,O.6!BY$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BY$246,O.6!BY$257)*(1+'S&S'!$E$26)+BY$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!BZ$244,O.6!BZ$255)*(1+'S&S'!$E$24)+SUM(O.6!BZ$245,O.6!BZ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!BZ$246,O.6!BZ$257)*(1+'S&S'!$E$26)+BZ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!CA$244,O.6!CA$255)*(1+'S&S'!$E$24)+SUM(O.6!CA$245,O.6!CA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!CA$246,O.6!CA$257)*(1+'S&S'!$E$26)+CA$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!CB$244,O.6!CB$255)*(1+'S&S'!$E$24)+SUM(O.6!CB$245,O.6!CB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!CB$246,O.6!CB$257)*(1+'S&S'!$E$26)+CB$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!CC$244,O.6!CC$255)*(1+'S&S'!$E$24)+SUM(O.6!CC$245,O.6!CC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!CC$246,O.6!CC$257)*(1+'S&S'!$E$26)+CC$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!CD$244,O.6!CD$255)*(1+'S&S'!$E$24)+SUM(O.6!CD$245,O.6!CD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!CD$246,O.6!CD$257)*(1+'S&S'!$E$26)+CD$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!CE$244,O.6!CE$255)*(1+'S&S'!$E$24)+SUM(O.6!CE$245,O.6!CE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!CE$246,O.6!CE$257)*(1+'S&S'!$E$26)+CE$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!CF$244,O.6!CF$255)*(1+'S&S'!$E$24)+SUM(O.6!CF$245,O.6!CF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!CF$246,O.6!CF$257)*(1+'S&S'!$E$26)+CF$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!CG$244,O.6!CG$255)*(1+'S&S'!$E$24)+SUM(O.6!CG$245,O.6!CG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!CG$246,O.6!CG$257)*(1+'S&S'!$E$26)+CG$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!CH$244,O.6!CH$255)*(1+'S&S'!$E$24)+SUM(O.6!CH$245,O.6!CH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!CH$246,O.6!CH$257)*(1+'S&S'!$E$26)+CH$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!CI$244,O.6!CI$255)*(1+'S&S'!$E$24)+SUM(O.6!CI$245,O.6!CI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!CI$246,O.6!CI$257)*(1+'S&S'!$E$26)+CI$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!CJ$244,O.6!CJ$255)*(1+'S&S'!$E$24)+SUM(O.6!CJ$245,O.6!CJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!CJ$246,O.6!CJ$257)*(1+'S&S'!$E$26)+CJ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!CK$244,O.6!CK$255)*(1+'S&S'!$E$24)+SUM(O.6!CK$245,O.6!CK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!CK$246,O.6!CK$257)*(1+'S&S'!$E$26)+CK$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!CL$244,O.6!CL$255)*(1+'S&S'!$E$24)+SUM(O.6!CL$245,O.6!CL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!CL$246,O.6!CL$257)*(1+'S&S'!$E$26)+CL$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!CM$244,O.6!CM$255)*(1+'S&S'!$E$24)+SUM(O.6!CM$245,O.6!CM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!CM$246,O.6!CM$257)*(1+'S&S'!$E$26)+CM$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!CN$244,O.6!CN$255)*(1+'S&S'!$E$24)+SUM(O.6!CN$245,O.6!CN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!CN$246,O.6!CN$257)*(1+'S&S'!$E$26)+CN$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!CO$244,O.6!CO$255)*(1+'S&S'!$E$24)+SUM(O.6!CO$245,O.6!CO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!CO$246,O.6!CO$257)*(1+'S&S'!$E$26)+CO$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!CP$244,O.6!CP$255)*(1+'S&S'!$E$24)+SUM(O.6!CP$245,O.6!CP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!CP$246,O.6!CP$257)*(1+'S&S'!$E$26)+CP$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!CQ$244,O.6!CQ$255)*(1+'S&S'!$E$24)+SUM(O.6!CQ$245,O.6!CQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!CQ$246,O.6!CQ$257)*(1+'S&S'!$E$26)+CQ$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!CR$244,O.6!CR$255)*(1+'S&S'!$E$24)+SUM(O.6!CR$245,O.6!CR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!CR$246,O.6!CR$257)*(1+'S&S'!$E$26)+CR$247*(1+'S&S'!$E$28)","v":0},{"$f":"-SUM(O.6!CS$244,O.6!CS$255)*(1+'S&S'!$E$24)+SUM(O.6!CS$245,O.6!CS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$24),1)-SUM(O.6!CS$246,O.6!CS$257)*(1+'S&S'!$E$26)+CS$247*(1+'S&S'!$E$28)","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G299+NPV(G.Asm!$F$76,H299:INDEX(H299:CS299,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G299:CS299)","v":0},{"$f":"-SUM(O.6!G$244,O.6!G$255)*(1+'S&S'!$G$24)+SUM(O.6!G$245,O.6!G$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!G$246,O.6!G$257)*(1+'S&S'!$G$26)+G$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!H$244,O.6!H$255)*(1+'S&S'!$G$24)+SUM(O.6!H$245,O.6!H$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!H$246,O.6!H$257)*(1+'S&S'!$G$26)+H$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!I$244,O.6!I$255)*(1+'S&S'!$G$24)+SUM(O.6!I$245,O.6!I$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!I$246,O.6!I$257)*(1+'S&S'!$G$26)+I$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!J$244,O.6!J$255)*(1+'S&S'!$G$24)+SUM(O.6!J$245,O.6!J$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!J$246,O.6!J$257)*(1+'S&S'!$G$26)+J$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!K$244,O.6!K$255)*(1+'S&S'!$G$24)+SUM(O.6!K$245,O.6!K$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!K$246,O.6!K$257)*(1+'S&S'!$G$26)+K$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!L$244,O.6!L$255)*(1+'S&S'!$G$24)+SUM(O.6!L$245,O.6!L$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!L$246,O.6!L$257)*(1+'S&S'!$G$26)+L$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!M$244,O.6!M$255)*(1+'S&S'!$G$24)+SUM(O.6!M$245,O.6!M$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!M$246,O.6!M$257)*(1+'S&S'!$G$26)+M$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!N$244,O.6!N$255)*(1+'S&S'!$G$24)+SUM(O.6!N$245,O.6!N$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!N$246,O.6!N$257)*(1+'S&S'!$G$26)+N$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!O$244,O.6!O$255)*(1+'S&S'!$G$24)+SUM(O.6!O$245,O.6!O$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!O$246,O.6!O$257)*(1+'S&S'!$G$26)+O$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!P$244,O.6!P$255)*(1+'S&S'!$G$24)+SUM(O.6!P$245,O.6!P$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!P$246,O.6!P$257)*(1+'S&S'!$G$26)+P$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!Q$244,O.6!Q$255)*(1+'S&S'!$G$24)+SUM(O.6!Q$245,O.6!Q$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!Q$246,O.6!Q$257)*(1+'S&S'!$G$26)+Q$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!R$244,O.6!R$255)*(1+'S&S'!$G$24)+SUM(O.6!R$245,O.6!R$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!R$246,O.6!R$257)*(1+'S&S'!$G$26)+R$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!S$244,O.6!S$255)*(1+'S&S'!$G$24)+SUM(O.6!S$245,O.6!S$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!S$246,O.6!S$257)*(1+'S&S'!$G$26)+S$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!T$244,O.6!T$255)*(1+'S&S'!$G$24)+SUM(O.6!T$245,O.6!T$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!T$246,O.6!T$257)*(1+'S&S'!$G$26)+T$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!U$244,O.6!U$255)*(1+'S&S'!$G$24)+SUM(O.6!U$245,O.6!U$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!U$246,O.6!U$257)*(1+'S&S'!$G$26)+U$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!V$244,O.6!V$255)*(1+'S&S'!$G$24)+SUM(O.6!V$245,O.6!V$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!V$246,O.6!V$257)*(1+'S&S'!$G$26)+V$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!W$244,O.6!W$255)*(1+'S&S'!$G$24)+SUM(O.6!W$245,O.6!W$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!W$246,O.6!W$257)*(1+'S&S'!$G$26)+W$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!X$244,O.6!X$255)*(1+'S&S'!$G$24)+SUM(O.6!X$245,O.6!X$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!X$246,O.6!X$257)*(1+'S&S'!$G$26)+X$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!Y$244,O.6!Y$255)*(1+'S&S'!$G$24)+SUM(O.6!Y$245,O.6!Y$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!Y$246,O.6!Y$257)*(1+'S&S'!$G$26)+Y$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!Z$244,O.6!Z$255)*(1+'S&S'!$G$24)+SUM(O.6!Z$245,O.6!Z$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!Z$246,O.6!Z$257)*(1+'S&S'!$G$26)+Z$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AA$244,O.6!AA$255)*(1+'S&S'!$G$24)+SUM(O.6!AA$245,O.6!AA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AA$246,O.6!AA$257)*(1+'S&S'!$G$26)+AA$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AB$244,O.6!AB$255)*(1+'S&S'!$G$24)+SUM(O.6!AB$245,O.6!AB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AB$246,O.6!AB$257)*(1+'S&S'!$G$26)+AB$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AC$244,O.6!AC$255)*(1+'S&S'!$G$24)+SUM(O.6!AC$245,O.6!AC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AC$246,O.6!AC$257)*(1+'S&S'!$G$26)+AC$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AD$244,O.6!AD$255)*(1+'S&S'!$G$24)+SUM(O.6!AD$245,O.6!AD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AD$246,O.6!AD$257)*(1+'S&S'!$G$26)+AD$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AE$244,O.6!AE$255)*(1+'S&S'!$G$24)+SUM(O.6!AE$245,O.6!AE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AE$246,O.6!AE$257)*(1+'S&S'!$G$26)+AE$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AF$244,O.6!AF$255)*(1+'S&S'!$G$24)+SUM(O.6!AF$245,O.6!AF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AF$246,O.6!AF$257)*(1+'S&S'!$G$26)+AF$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AG$244,O.6!AG$255)*(1+'S&S'!$G$24)+SUM(O.6!AG$245,O.6!AG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AG$246,O.6!AG$257)*(1+'S&S'!$G$26)+AG$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AH$244,O.6!AH$255)*(1+'S&S'!$G$24)+SUM(O.6!AH$245,O.6!AH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AH$246,O.6!AH$257)*(1+'S&S'!$G$26)+AH$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AI$244,O.6!AI$255)*(1+'S&S'!$G$24)+SUM(O.6!AI$245,O.6!AI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AI$246,O.6!AI$257)*(1+'S&S'!$G$26)+AI$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AJ$244,O.6!AJ$255)*(1+'S&S'!$G$24)+SUM(O.6!AJ$245,O.6!AJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AJ$246,O.6!AJ$257)*(1+'S&S'!$G$26)+AJ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AK$244,O.6!AK$255)*(1+'S&S'!$G$24)+SUM(O.6!AK$245,O.6!AK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AK$246,O.6!AK$257)*(1+'S&S'!$G$26)+AK$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AL$244,O.6!AL$255)*(1+'S&S'!$G$24)+SUM(O.6!AL$245,O.6!AL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AL$246,O.6!AL$257)*(1+'S&S'!$G$26)+AL$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AM$244,O.6!AM$255)*(1+'S&S'!$G$24)+SUM(O.6!AM$245,O.6!AM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AM$246,O.6!AM$257)*(1+'S&S'!$G$26)+AM$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AN$244,O.6!AN$255)*(1+'S&S'!$G$24)+SUM(O.6!AN$245,O.6!AN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AN$246,O.6!AN$257)*(1+'S&S'!$G$26)+AN$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AO$244,O.6!AO$255)*(1+'S&S'!$G$24)+SUM(O.6!AO$245,O.6!AO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AO$246,O.6!AO$257)*(1+'S&S'!$G$26)+AO$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AP$244,O.6!AP$255)*(1+'S&S'!$G$24)+SUM(O.6!AP$245,O.6!AP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AP$246,O.6!AP$257)*(1+'S&S'!$G$26)+AP$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AQ$244,O.6!AQ$255)*(1+'S&S'!$G$24)+SUM(O.6!AQ$245,O.6!AQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AQ$246,O.6!AQ$257)*(1+'S&S'!$G$26)+AQ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AR$244,O.6!AR$255)*(1+'S&S'!$G$24)+SUM(O.6!AR$245,O.6!AR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AR$246,O.6!AR$257)*(1+'S&S'!$G$26)+AR$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AS$244,O.6!AS$255)*(1+'S&S'!$G$24)+SUM(O.6!AS$245,O.6!AS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AS$246,O.6!AS$257)*(1+'S&S'!$G$26)+AS$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AT$244,O.6!AT$255)*(1+'S&S'!$G$24)+SUM(O.6!AT$245,O.6!AT$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AT$246,O.6!AT$257)*(1+'S&S'!$G$26)+AT$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AU$244,O.6!AU$255)*(1+'S&S'!$G$24)+SUM(O.6!AU$245,O.6!AU$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AU$246,O.6!AU$257)*(1+'S&S'!$G$26)+AU$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AV$244,O.6!AV$255)*(1+'S&S'!$G$24)+SUM(O.6!AV$245,O.6!AV$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AV$246,O.6!AV$257)*(1+'S&S'!$G$26)+AV$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AW$244,O.6!AW$255)*(1+'S&S'!$G$24)+SUM(O.6!AW$245,O.6!AW$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AW$246,O.6!AW$257)*(1+'S&S'!$G$26)+AW$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AX$244,O.6!AX$255)*(1+'S&S'!$G$24)+SUM(O.6!AX$245,O.6!AX$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AX$246,O.6!AX$257)*(1+'S&S'!$G$26)+AX$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AY$244,O.6!AY$255)*(1+'S&S'!$G$24)+SUM(O.6!AY$245,O.6!AY$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AY$246,O.6!AY$257)*(1+'S&S'!$G$26)+AY$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!AZ$244,O.6!AZ$255)*(1+'S&S'!$G$24)+SUM(O.6!AZ$245,O.6!AZ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!AZ$246,O.6!AZ$257)*(1+'S&S'!$G$26)+AZ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BA$244,O.6!BA$255)*(1+'S&S'!$G$24)+SUM(O.6!BA$245,O.6!BA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BA$246,O.6!BA$257)*(1+'S&S'!$G$26)+BA$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BB$244,O.6!BB$255)*(1+'S&S'!$G$24)+SUM(O.6!BB$245,O.6!BB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BB$246,O.6!BB$257)*(1+'S&S'!$G$26)+BB$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BC$244,O.6!BC$255)*(1+'S&S'!$G$24)+SUM(O.6!BC$245,O.6!BC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BC$246,O.6!BC$257)*(1+'S&S'!$G$26)+BC$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BD$244,O.6!BD$255)*(1+'S&S'!$G$24)+SUM(O.6!BD$245,O.6!BD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BD$246,O.6!BD$257)*(1+'S&S'!$G$26)+BD$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BE$244,O.6!BE$255)*(1+'S&S'!$G$24)+SUM(O.6!BE$245,O.6!BE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BE$246,O.6!BE$257)*(1+'S&S'!$G$26)+BE$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BF$244,O.6!BF$255)*(1+'S&S'!$G$24)+SUM(O.6!BF$245,O.6!BF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BF$246,O.6!BF$257)*(1+'S&S'!$G$26)+BF$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BG$244,O.6!BG$255)*(1+'S&S'!$G$24)+SUM(O.6!BG$245,O.6!BG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BG$246,O.6!BG$257)*(1+'S&S'!$G$26)+BG$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BH$244,O.6!BH$255)*(1+'S&S'!$G$24)+SUM(O.6!BH$245,O.6!BH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BH$246,O.6!BH$257)*(1+'S&S'!$G$26)+BH$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BI$244,O.6!BI$255)*(1+'S&S'!$G$24)+SUM(O.6!BI$245,O.6!BI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BI$246,O.6!BI$257)*(1+'S&S'!$G$26)+BI$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BJ$244,O.6!BJ$255)*(1+'S&S'!$G$24)+SUM(O.6!BJ$245,O.6!BJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BJ$246,O.6!BJ$257)*(1+'S&S'!$G$26)+BJ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BK$244,O.6!BK$255)*(1+'S&S'!$G$24)+SUM(O.6!BK$245,O.6!BK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BK$246,O.6!BK$257)*(1+'S&S'!$G$26)+BK$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BL$244,O.6!BL$255)*(1+'S&S'!$G$24)+SUM(O.6!BL$245,O.6!BL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BL$246,O.6!BL$257)*(1+'S&S'!$G$26)+BL$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BM$244,O.6!BM$255)*(1+'S&S'!$G$24)+SUM(O.6!BM$245,O.6!BM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BM$246,O.6!BM$257)*(1+'S&S'!$G$26)+BM$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BN$244,O.6!BN$255)*(1+'S&S'!$G$24)+SUM(O.6!BN$245,O.6!BN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BN$246,O.6!BN$257)*(1+'S&S'!$G$26)+BN$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BO$244,O.6!BO$255)*(1+'S&S'!$G$24)+SUM(O.6!BO$245,O.6!BO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BO$246,O.6!BO$257)*(1+'S&S'!$G$26)+BO$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BP$244,O.6!BP$255)*(1+'S&S'!$G$24)+SUM(O.6!BP$245,O.6!BP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BP$246,O.6!BP$257)*(1+'S&S'!$G$26)+BP$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BQ$244,O.6!BQ$255)*(1+'S&S'!$G$24)+SUM(O.6!BQ$245,O.6!BQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BQ$246,O.6!BQ$257)*(1+'S&S'!$G$26)+BQ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BR$244,O.6!BR$255)*(1+'S&S'!$G$24)+SUM(O.6!BR$245,O.6!BR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BR$246,O.6!BR$257)*(1+'S&S'!$G$26)+BR$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BS$244,O.6!BS$255)*(1+'S&S'!$G$24)+SUM(O.6!BS$245,O.6!BS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BS$246,O.6!BS$257)*(1+'S&S'!$G$26)+BS$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BT$244,O.6!BT$255)*(1+'S&S'!$G$24)+SUM(O.6!BT$245,O.6!BT$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BT$246,O.6!BT$257)*(1+'S&S'!$G$26)+BT$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BU$244,O.6!BU$255)*(1+'S&S'!$G$24)+SUM(O.6!BU$245,O.6!BU$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BU$246,O.6!BU$257)*(1+'S&S'!$G$26)+BU$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BV$244,O.6!BV$255)*(1+'S&S'!$G$24)+SUM(O.6!BV$245,O.6!BV$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BV$246,O.6!BV$257)*(1+'S&S'!$G$26)+BV$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BW$244,O.6!BW$255)*(1+'S&S'!$G$24)+SUM(O.6!BW$245,O.6!BW$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BW$246,O.6!BW$257)*(1+'S&S'!$G$26)+BW$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BX$244,O.6!BX$255)*(1+'S&S'!$G$24)+SUM(O.6!BX$245,O.6!BX$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BX$246,O.6!BX$257)*(1+'S&S'!$G$26)+BX$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BY$244,O.6!BY$255)*(1+'S&S'!$G$24)+SUM(O.6!BY$245,O.6!BY$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BY$246,O.6!BY$257)*(1+'S&S'!$G$26)+BY$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!BZ$244,O.6!BZ$255)*(1+'S&S'!$G$24)+SUM(O.6!BZ$245,O.6!BZ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!BZ$246,O.6!BZ$257)*(1+'S&S'!$G$26)+BZ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!CA$244,O.6!CA$255)*(1+'S&S'!$G$24)+SUM(O.6!CA$245,O.6!CA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!CA$246,O.6!CA$257)*(1+'S&S'!$G$26)+CA$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!CB$244,O.6!CB$255)*(1+'S&S'!$G$24)+SUM(O.6!CB$245,O.6!CB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!CB$246,O.6!CB$257)*(1+'S&S'!$G$26)+CB$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!CC$244,O.6!CC$255)*(1+'S&S'!$G$24)+SUM(O.6!CC$245,O.6!CC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!CC$246,O.6!CC$257)*(1+'S&S'!$G$26)+CC$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!CD$244,O.6!CD$255)*(1+'S&S'!$G$24)+SUM(O.6!CD$245,O.6!CD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!CD$246,O.6!CD$257)*(1+'S&S'!$G$26)+CD$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!CE$244,O.6!CE$255)*(1+'S&S'!$G$24)+SUM(O.6!CE$245,O.6!CE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!CE$246,O.6!CE$257)*(1+'S&S'!$G$26)+CE$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!CF$244,O.6!CF$255)*(1+'S&S'!$G$24)+SUM(O.6!CF$245,O.6!CF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!CF$246,O.6!CF$257)*(1+'S&S'!$G$26)+CF$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!CG$244,O.6!CG$255)*(1+'S&S'!$G$24)+SUM(O.6!CG$245,O.6!CG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!CG$246,O.6!CG$257)*(1+'S&S'!$G$26)+CG$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!CH$244,O.6!CH$255)*(1+'S&S'!$G$24)+SUM(O.6!CH$245,O.6!CH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!CH$246,O.6!CH$257)*(1+'S&S'!$G$26)+CH$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!CI$244,O.6!CI$255)*(1+'S&S'!$G$24)+SUM(O.6!CI$245,O.6!CI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!CI$246,O.6!CI$257)*(1+'S&S'!$G$26)+CI$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!CJ$244,O.6!CJ$255)*(1+'S&S'!$G$24)+SUM(O.6!CJ$245,O.6!CJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!CJ$246,O.6!CJ$257)*(1+'S&S'!$G$26)+CJ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!CK$244,O.6!CK$255)*(1+'S&S'!$G$24)+SUM(O.6!CK$245,O.6!CK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!CK$246,O.6!CK$257)*(1+'S&S'!$G$26)+CK$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!CL$244,O.6!CL$255)*(1+'S&S'!$G$24)+SUM(O.6!CL$245,O.6!CL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!CL$246,O.6!CL$257)*(1+'S&S'!$G$26)+CL$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!CM$244,O.6!CM$255)*(1+'S&S'!$G$24)+SUM(O.6!CM$245,O.6!CM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!CM$246,O.6!CM$257)*(1+'S&S'!$G$26)+CM$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!CN$244,O.6!CN$255)*(1+'S&S'!$G$24)+SUM(O.6!CN$245,O.6!CN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!CN$246,O.6!CN$257)*(1+'S&S'!$G$26)+CN$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!CO$244,O.6!CO$255)*(1+'S&S'!$G$24)+SUM(O.6!CO$245,O.6!CO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!CO$246,O.6!CO$257)*(1+'S&S'!$G$26)+CO$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!CP$244,O.6!CP$255)*(1+'S&S'!$G$24)+SUM(O.6!CP$245,O.6!CP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!CP$246,O.6!CP$257)*(1+'S&S'!$G$26)+CP$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!CQ$244,O.6!CQ$255)*(1+'S&S'!$G$24)+SUM(O.6!CQ$245,O.6!CQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!CQ$246,O.6!CQ$257)*(1+'S&S'!$G$26)+CQ$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!CR$244,O.6!CR$255)*(1+'S&S'!$G$24)+SUM(O.6!CR$245,O.6!CR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!CR$246,O.6!CR$257)*(1+'S&S'!$G$26)+CR$247*(1+'S&S'!$G$28)","v":0},{"$f":"-SUM(O.6!CS$244,O.6!CS$255)*(1+'S&S'!$G$24)+SUM(O.6!CS$245,O.6!CS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$24),1)-SUM(O.6!CS$246,O.6!CS$257)*(1+'S&S'!$G$26)+CS$247*(1+'S&S'!$G$28)","v":0}]
[]
[null,null,"Cost-effectiveness analysis with monetary evaluation of externalities"]
[null,null,"Pesimistic scenario",null,{"$f":"G302+NPV(G.Asm!$F$76,H302:INDEX(H302:CS302,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G302:CS302)","v":0},{"$f":"-SUM(O.6!G$244,O.6!G$255)*(1+'S&S'!$E$61)+SUM(O.6!G$245,O.6!G$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!G$246,O.6!G$257)*(1+'S&S'!$E$63)+G$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!H$244,O.6!H$255)*(1+'S&S'!$E$61)+SUM(O.6!H$245,O.6!H$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!H$246,O.6!H$257)*(1+'S&S'!$E$63)+H$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!I$244,O.6!I$255)*(1+'S&S'!$E$61)+SUM(O.6!I$245,O.6!I$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!I$246,O.6!I$257)*(1+'S&S'!$E$63)+I$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!J$244,O.6!J$255)*(1+'S&S'!$E$61)+SUM(O.6!J$245,O.6!J$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!J$246,O.6!J$257)*(1+'S&S'!$E$63)+J$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!K$244,O.6!K$255)*(1+'S&S'!$E$61)+SUM(O.6!K$245,O.6!K$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!K$246,O.6!K$257)*(1+'S&S'!$E$63)+K$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!L$244,O.6!L$255)*(1+'S&S'!$E$61)+SUM(O.6!L$245,O.6!L$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!L$246,O.6!L$257)*(1+'S&S'!$E$63)+L$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!M$244,O.6!M$255)*(1+'S&S'!$E$61)+SUM(O.6!M$245,O.6!M$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!M$246,O.6!M$257)*(1+'S&S'!$E$63)+M$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!N$244,O.6!N$255)*(1+'S&S'!$E$61)+SUM(O.6!N$245,O.6!N$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!N$246,O.6!N$257)*(1+'S&S'!$E$63)+N$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!O$244,O.6!O$255)*(1+'S&S'!$E$61)+SUM(O.6!O$245,O.6!O$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!O$246,O.6!O$257)*(1+'S&S'!$E$63)+O$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!P$244,O.6!P$255)*(1+'S&S'!$E$61)+SUM(O.6!P$245,O.6!P$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!P$246,O.6!P$257)*(1+'S&S'!$E$63)+P$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!Q$244,O.6!Q$255)*(1+'S&S'!$E$61)+SUM(O.6!Q$245,O.6!Q$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!Q$246,O.6!Q$257)*(1+'S&S'!$E$63)+Q$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!R$244,O.6!R$255)*(1+'S&S'!$E$61)+SUM(O.6!R$245,O.6!R$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!R$246,O.6!R$257)*(1+'S&S'!$E$63)+R$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!S$244,O.6!S$255)*(1+'S&S'!$E$61)+SUM(O.6!S$245,O.6!S$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!S$246,O.6!S$257)*(1+'S&S'!$E$63)+S$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!T$244,O.6!T$255)*(1+'S&S'!$E$61)+SUM(O.6!T$245,O.6!T$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!T$246,O.6!T$257)*(1+'S&S'!$E$63)+T$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!U$244,O.6!U$255)*(1+'S&S'!$E$61)+SUM(O.6!U$245,O.6!U$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!U$246,O.6!U$257)*(1+'S&S'!$E$63)+U$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!V$244,O.6!V$255)*(1+'S&S'!$E$61)+SUM(O.6!V$245,O.6!V$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!V$246,O.6!V$257)*(1+'S&S'!$E$63)+V$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!W$244,O.6!W$255)*(1+'S&S'!$E$61)+SUM(O.6!W$245,O.6!W$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!W$246,O.6!W$257)*(1+'S&S'!$E$63)+W$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!X$244,O.6!X$255)*(1+'S&S'!$E$61)+SUM(O.6!X$245,O.6!X$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!X$246,O.6!X$257)*(1+'S&S'!$E$63)+X$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!Y$244,O.6!Y$255)*(1+'S&S'!$E$61)+SUM(O.6!Y$245,O.6!Y$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!Y$246,O.6!Y$257)*(1+'S&S'!$E$63)+Y$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!Z$244,O.6!Z$255)*(1+'S&S'!$E$61)+SUM(O.6!Z$245,O.6!Z$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!Z$246,O.6!Z$257)*(1+'S&S'!$E$63)+Z$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AA$244,O.6!AA$255)*(1+'S&S'!$E$61)+SUM(O.6!AA$245,O.6!AA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AA$246,O.6!AA$257)*(1+'S&S'!$E$63)+AA$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AB$244,O.6!AB$255)*(1+'S&S'!$E$61)+SUM(O.6!AB$245,O.6!AB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AB$246,O.6!AB$257)*(1+'S&S'!$E$63)+AB$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AC$244,O.6!AC$255)*(1+'S&S'!$E$61)+SUM(O.6!AC$245,O.6!AC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AC$246,O.6!AC$257)*(1+'S&S'!$E$63)+AC$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AD$244,O.6!AD$255)*(1+'S&S'!$E$61)+SUM(O.6!AD$245,O.6!AD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AD$246,O.6!AD$257)*(1+'S&S'!$E$63)+AD$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AE$244,O.6!AE$255)*(1+'S&S'!$E$61)+SUM(O.6!AE$245,O.6!AE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AE$246,O.6!AE$257)*(1+'S&S'!$E$63)+AE$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AF$244,O.6!AF$255)*(1+'S&S'!$E$61)+SUM(O.6!AF$245,O.6!AF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AF$246,O.6!AF$257)*(1+'S&S'!$E$63)+AF$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AG$244,O.6!AG$255)*(1+'S&S'!$E$61)+SUM(O.6!AG$245,O.6!AG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AG$246,O.6!AG$257)*(1+'S&S'!$E$63)+AG$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AH$244,O.6!AH$255)*(1+'S&S'!$E$61)+SUM(O.6!AH$245,O.6!AH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AH$246,O.6!AH$257)*(1+'S&S'!$E$63)+AH$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AI$244,O.6!AI$255)*(1+'S&S'!$E$61)+SUM(O.6!AI$245,O.6!AI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AI$246,O.6!AI$257)*(1+'S&S'!$E$63)+AI$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AJ$244,O.6!AJ$255)*(1+'S&S'!$E$61)+SUM(O.6!AJ$245,O.6!AJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AJ$246,O.6!AJ$257)*(1+'S&S'!$E$63)+AJ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AK$244,O.6!AK$255)*(1+'S&S'!$E$61)+SUM(O.6!AK$245,O.6!AK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AK$246,O.6!AK$257)*(1+'S&S'!$E$63)+AK$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AL$244,O.6!AL$255)*(1+'S&S'!$E$61)+SUM(O.6!AL$245,O.6!AL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AL$246,O.6!AL$257)*(1+'S&S'!$E$63)+AL$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AM$244,O.6!AM$255)*(1+'S&S'!$E$61)+SUM(O.6!AM$245,O.6!AM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AM$246,O.6!AM$257)*(1+'S&S'!$E$63)+AM$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AN$244,O.6!AN$255)*(1+'S&S'!$E$61)+SUM(O.6!AN$245,O.6!AN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AN$246,O.6!AN$257)*(1+'S&S'!$E$63)+AN$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AO$244,O.6!AO$255)*(1+'S&S'!$E$61)+SUM(O.6!AO$245,O.6!AO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AO$246,O.6!AO$257)*(1+'S&S'!$E$63)+AO$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AP$244,O.6!AP$255)*(1+'S&S'!$E$61)+SUM(O.6!AP$245,O.6!AP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AP$246,O.6!AP$257)*(1+'S&S'!$E$63)+AP$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AQ$244,O.6!AQ$255)*(1+'S&S'!$E$61)+SUM(O.6!AQ$245,O.6!AQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AQ$246,O.6!AQ$257)*(1+'S&S'!$E$63)+AQ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AR$244,O.6!AR$255)*(1+'S&S'!$E$61)+SUM(O.6!AR$245,O.6!AR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AR$246,O.6!AR$257)*(1+'S&S'!$E$63)+AR$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AS$244,O.6!AS$255)*(1+'S&S'!$E$61)+SUM(O.6!AS$245,O.6!AS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AS$246,O.6!AS$257)*(1+'S&S'!$E$63)+AS$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AT$244,O.6!AT$255)*(1+'S&S'!$E$61)+SUM(O.6!AT$245,O.6!AT$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AT$246,O.6!AT$257)*(1+'S&S'!$E$63)+AT$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AU$244,O.6!AU$255)*(1+'S&S'!$E$61)+SUM(O.6!AU$245,O.6!AU$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AU$246,O.6!AU$257)*(1+'S&S'!$E$63)+AU$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AV$244,O.6!AV$255)*(1+'S&S'!$E$61)+SUM(O.6!AV$245,O.6!AV$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AV$246,O.6!AV$257)*(1+'S&S'!$E$63)+AV$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AW$244,O.6!AW$255)*(1+'S&S'!$E$61)+SUM(O.6!AW$245,O.6!AW$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AW$246,O.6!AW$257)*(1+'S&S'!$E$63)+AW$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AX$244,O.6!AX$255)*(1+'S&S'!$E$61)+SUM(O.6!AX$245,O.6!AX$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AX$246,O.6!AX$257)*(1+'S&S'!$E$63)+AX$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AY$244,O.6!AY$255)*(1+'S&S'!$E$61)+SUM(O.6!AY$245,O.6!AY$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AY$246,O.6!AY$257)*(1+'S&S'!$E$63)+AY$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!AZ$244,O.6!AZ$255)*(1+'S&S'!$E$61)+SUM(O.6!AZ$245,O.6!AZ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!AZ$246,O.6!AZ$257)*(1+'S&S'!$E$63)+AZ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BA$244,O.6!BA$255)*(1+'S&S'!$E$61)+SUM(O.6!BA$245,O.6!BA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BA$246,O.6!BA$257)*(1+'S&S'!$E$63)+BA$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BB$244,O.6!BB$255)*(1+'S&S'!$E$61)+SUM(O.6!BB$245,O.6!BB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BB$246,O.6!BB$257)*(1+'S&S'!$E$63)+BB$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BC$244,O.6!BC$255)*(1+'S&S'!$E$61)+SUM(O.6!BC$245,O.6!BC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BC$246,O.6!BC$257)*(1+'S&S'!$E$63)+BC$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BD$244,O.6!BD$255)*(1+'S&S'!$E$61)+SUM(O.6!BD$245,O.6!BD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BD$246,O.6!BD$257)*(1+'S&S'!$E$63)+BD$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BE$244,O.6!BE$255)*(1+'S&S'!$E$61)+SUM(O.6!BE$245,O.6!BE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BE$246,O.6!BE$257)*(1+'S&S'!$E$63)+BE$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BF$244,O.6!BF$255)*(1+'S&S'!$E$61)+SUM(O.6!BF$245,O.6!BF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BF$246,O.6!BF$257)*(1+'S&S'!$E$63)+BF$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BG$244,O.6!BG$255)*(1+'S&S'!$E$61)+SUM(O.6!BG$245,O.6!BG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BG$246,O.6!BG$257)*(1+'S&S'!$E$63)+BG$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BH$244,O.6!BH$255)*(1+'S&S'!$E$61)+SUM(O.6!BH$245,O.6!BH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BH$246,O.6!BH$257)*(1+'S&S'!$E$63)+BH$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BI$244,O.6!BI$255)*(1+'S&S'!$E$61)+SUM(O.6!BI$245,O.6!BI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BI$246,O.6!BI$257)*(1+'S&S'!$E$63)+BI$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BJ$244,O.6!BJ$255)*(1+'S&S'!$E$61)+SUM(O.6!BJ$245,O.6!BJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BJ$246,O.6!BJ$257)*(1+'S&S'!$E$63)+BJ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BK$244,O.6!BK$255)*(1+'S&S'!$E$61)+SUM(O.6!BK$245,O.6!BK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BK$246,O.6!BK$257)*(1+'S&S'!$E$63)+BK$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BL$244,O.6!BL$255)*(1+'S&S'!$E$61)+SUM(O.6!BL$245,O.6!BL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BL$246,O.6!BL$257)*(1+'S&S'!$E$63)+BL$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BM$244,O.6!BM$255)*(1+'S&S'!$E$61)+SUM(O.6!BM$245,O.6!BM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BM$246,O.6!BM$257)*(1+'S&S'!$E$63)+BM$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BN$244,O.6!BN$255)*(1+'S&S'!$E$61)+SUM(O.6!BN$245,O.6!BN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BN$246,O.6!BN$257)*(1+'S&S'!$E$63)+BN$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BO$244,O.6!BO$255)*(1+'S&S'!$E$61)+SUM(O.6!BO$245,O.6!BO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BO$246,O.6!BO$257)*(1+'S&S'!$E$63)+BO$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BP$244,O.6!BP$255)*(1+'S&S'!$E$61)+SUM(O.6!BP$245,O.6!BP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BP$246,O.6!BP$257)*(1+'S&S'!$E$63)+BP$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BQ$244,O.6!BQ$255)*(1+'S&S'!$E$61)+SUM(O.6!BQ$245,O.6!BQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BQ$246,O.6!BQ$257)*(1+'S&S'!$E$63)+BQ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BR$244,O.6!BR$255)*(1+'S&S'!$E$61)+SUM(O.6!BR$245,O.6!BR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BR$246,O.6!BR$257)*(1+'S&S'!$E$63)+BR$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BS$244,O.6!BS$255)*(1+'S&S'!$E$61)+SUM(O.6!BS$245,O.6!BS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BS$246,O.6!BS$257)*(1+'S&S'!$E$63)+BS$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BT$244,O.6!BT$255)*(1+'S&S'!$E$61)+SUM(O.6!BT$245,O.6!BT$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BT$246,O.6!BT$257)*(1+'S&S'!$E$63)+BT$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BU$244,O.6!BU$255)*(1+'S&S'!$E$61)+SUM(O.6!BU$245,O.6!BU$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BU$246,O.6!BU$257)*(1+'S&S'!$E$63)+BU$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BV$244,O.6!BV$255)*(1+'S&S'!$E$61)+SUM(O.6!BV$245,O.6!BV$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BV$246,O.6!BV$257)*(1+'S&S'!$E$63)+BV$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BW$244,O.6!BW$255)*(1+'S&S'!$E$61)+SUM(O.6!BW$245,O.6!BW$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BW$246,O.6!BW$257)*(1+'S&S'!$E$63)+BW$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BX$244,O.6!BX$255)*(1+'S&S'!$E$61)+SUM(O.6!BX$245,O.6!BX$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BX$246,O.6!BX$257)*(1+'S&S'!$E$63)+BX$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BY$244,O.6!BY$255)*(1+'S&S'!$E$61)+SUM(O.6!BY$245,O.6!BY$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BY$246,O.6!BY$257)*(1+'S&S'!$E$63)+BY$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!BZ$244,O.6!BZ$255)*(1+'S&S'!$E$61)+SUM(O.6!BZ$245,O.6!BZ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!BZ$246,O.6!BZ$257)*(1+'S&S'!$E$63)+BZ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!CA$244,O.6!CA$255)*(1+'S&S'!$E$61)+SUM(O.6!CA$245,O.6!CA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!CA$246,O.6!CA$257)*(1+'S&S'!$E$63)+CA$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!CB$244,O.6!CB$255)*(1+'S&S'!$E$61)+SUM(O.6!CB$245,O.6!CB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!CB$246,O.6!CB$257)*(1+'S&S'!$E$63)+CB$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!CC$244,O.6!CC$255)*(1+'S&S'!$E$61)+SUM(O.6!CC$245,O.6!CC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!CC$246,O.6!CC$257)*(1+'S&S'!$E$63)+CC$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!CD$244,O.6!CD$255)*(1+'S&S'!$E$61)+SUM(O.6!CD$245,O.6!CD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!CD$246,O.6!CD$257)*(1+'S&S'!$E$63)+CD$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!CE$244,O.6!CE$255)*(1+'S&S'!$E$61)+SUM(O.6!CE$245,O.6!CE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!CE$246,O.6!CE$257)*(1+'S&S'!$E$63)+CE$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!CF$244,O.6!CF$255)*(1+'S&S'!$E$61)+SUM(O.6!CF$245,O.6!CF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!CF$246,O.6!CF$257)*(1+'S&S'!$E$63)+CF$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!CG$244,O.6!CG$255)*(1+'S&S'!$E$61)+SUM(O.6!CG$245,O.6!CG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!CG$246,O.6!CG$257)*(1+'S&S'!$E$63)+CG$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!CH$244,O.6!CH$255)*(1+'S&S'!$E$61)+SUM(O.6!CH$245,O.6!CH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!CH$246,O.6!CH$257)*(1+'S&S'!$E$63)+CH$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!CI$244,O.6!CI$255)*(1+'S&S'!$E$61)+SUM(O.6!CI$245,O.6!CI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!CI$246,O.6!CI$257)*(1+'S&S'!$E$63)+CI$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!CJ$244,O.6!CJ$255)*(1+'S&S'!$E$61)+SUM(O.6!CJ$245,O.6!CJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!CJ$246,O.6!CJ$257)*(1+'S&S'!$E$63)+CJ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!CK$244,O.6!CK$255)*(1+'S&S'!$E$61)+SUM(O.6!CK$245,O.6!CK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!CK$246,O.6!CK$257)*(1+'S&S'!$E$63)+CK$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!CL$244,O.6!CL$255)*(1+'S&S'!$E$61)+SUM(O.6!CL$245,O.6!CL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!CL$246,O.6!CL$257)*(1+'S&S'!$E$63)+CL$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!CM$244,O.6!CM$255)*(1+'S&S'!$E$61)+SUM(O.6!CM$245,O.6!CM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!CM$246,O.6!CM$257)*(1+'S&S'!$E$63)+CM$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!CN$244,O.6!CN$255)*(1+'S&S'!$E$61)+SUM(O.6!CN$245,O.6!CN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!CN$246,O.6!CN$257)*(1+'S&S'!$E$63)+CN$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!CO$244,O.6!CO$255)*(1+'S&S'!$E$61)+SUM(O.6!CO$245,O.6!CO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!CO$246,O.6!CO$257)*(1+'S&S'!$E$63)+CO$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!CP$244,O.6!CP$255)*(1+'S&S'!$E$61)+SUM(O.6!CP$245,O.6!CP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!CP$246,O.6!CP$257)*(1+'S&S'!$E$63)+CP$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!CQ$244,O.6!CQ$255)*(1+'S&S'!$E$61)+SUM(O.6!CQ$245,O.6!CQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!CQ$246,O.6!CQ$257)*(1+'S&S'!$E$63)+CQ$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!CR$244,O.6!CR$255)*(1+'S&S'!$E$61)+SUM(O.6!CR$245,O.6!CR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!CR$246,O.6!CR$257)*(1+'S&S'!$E$63)+CR$247*(1+'S&S'!$E$65)","v":0},{"$f":"-SUM(O.6!CS$244,O.6!CS$255)*(1+'S&S'!$E$61)+SUM(O.6!CS$245,O.6!CS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$61),1)-SUM(O.6!CS$246,O.6!CS$257)*(1+'S&S'!$E$63)+CS$247*(1+'S&S'!$E$65)","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G303+NPV(G.Asm!$F$76,H303:INDEX(H303:CS303,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G303:CS303)","v":0},{"$f":"-SUM(O.6!G$244,O.6!G$255)*(1+'S&S'!$G$61)+SUM(O.6!G$245,O.6!G$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!G$246,O.6!G$257)*(1+'S&S'!$G$63)+G$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!H$244,O.6!H$255)*(1+'S&S'!$G$61)+SUM(O.6!H$245,O.6!H$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!H$246,O.6!H$257)*(1+'S&S'!$G$63)+H$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!I$244,O.6!I$255)*(1+'S&S'!$G$61)+SUM(O.6!I$245,O.6!I$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!I$246,O.6!I$257)*(1+'S&S'!$G$63)+I$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!J$244,O.6!J$255)*(1+'S&S'!$G$61)+SUM(O.6!J$245,O.6!J$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!J$246,O.6!J$257)*(1+'S&S'!$G$63)+J$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!K$244,O.6!K$255)*(1+'S&S'!$G$61)+SUM(O.6!K$245,O.6!K$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!K$246,O.6!K$257)*(1+'S&S'!$G$63)+K$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!L$244,O.6!L$255)*(1+'S&S'!$G$61)+SUM(O.6!L$245,O.6!L$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!L$246,O.6!L$257)*(1+'S&S'!$G$63)+L$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!M$244,O.6!M$255)*(1+'S&S'!$G$61)+SUM(O.6!M$245,O.6!M$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!M$246,O.6!M$257)*(1+'S&S'!$G$63)+M$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!N$244,O.6!N$255)*(1+'S&S'!$G$61)+SUM(O.6!N$245,O.6!N$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!N$246,O.6!N$257)*(1+'S&S'!$G$63)+N$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!O$244,O.6!O$255)*(1+'S&S'!$G$61)+SUM(O.6!O$245,O.6!O$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!O$246,O.6!O$257)*(1+'S&S'!$G$63)+O$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!P$244,O.6!P$255)*(1+'S&S'!$G$61)+SUM(O.6!P$245,O.6!P$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!P$246,O.6!P$257)*(1+'S&S'!$G$63)+P$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!Q$244,O.6!Q$255)*(1+'S&S'!$G$61)+SUM(O.6!Q$245,O.6!Q$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!Q$246,O.6!Q$257)*(1+'S&S'!$G$63)+Q$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!R$244,O.6!R$255)*(1+'S&S'!$G$61)+SUM(O.6!R$245,O.6!R$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!R$246,O.6!R$257)*(1+'S&S'!$G$63)+R$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!S$244,O.6!S$255)*(1+'S&S'!$G$61)+SUM(O.6!S$245,O.6!S$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!S$246,O.6!S$257)*(1+'S&S'!$G$63)+S$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!T$244,O.6!T$255)*(1+'S&S'!$G$61)+SUM(O.6!T$245,O.6!T$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!T$246,O.6!T$257)*(1+'S&S'!$G$63)+T$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!U$244,O.6!U$255)*(1+'S&S'!$G$61)+SUM(O.6!U$245,O.6!U$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!U$246,O.6!U$257)*(1+'S&S'!$G$63)+U$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!V$244,O.6!V$255)*(1+'S&S'!$G$61)+SUM(O.6!V$245,O.6!V$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!V$246,O.6!V$257)*(1+'S&S'!$G$63)+V$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!W$244,O.6!W$255)*(1+'S&S'!$G$61)+SUM(O.6!W$245,O.6!W$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!W$246,O.6!W$257)*(1+'S&S'!$G$63)+W$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!X$244,O.6!X$255)*(1+'S&S'!$G$61)+SUM(O.6!X$245,O.6!X$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!X$246,O.6!X$257)*(1+'S&S'!$G$63)+X$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!Y$244,O.6!Y$255)*(1+'S&S'!$G$61)+SUM(O.6!Y$245,O.6!Y$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!Y$246,O.6!Y$257)*(1+'S&S'!$G$63)+Y$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!Z$244,O.6!Z$255)*(1+'S&S'!$G$61)+SUM(O.6!Z$245,O.6!Z$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!Z$246,O.6!Z$257)*(1+'S&S'!$G$63)+Z$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AA$244,O.6!AA$255)*(1+'S&S'!$G$61)+SUM(O.6!AA$245,O.6!AA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AA$246,O.6!AA$257)*(1+'S&S'!$G$63)+AA$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AB$244,O.6!AB$255)*(1+'S&S'!$G$61)+SUM(O.6!AB$245,O.6!AB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AB$246,O.6!AB$257)*(1+'S&S'!$G$63)+AB$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AC$244,O.6!AC$255)*(1+'S&S'!$G$61)+SUM(O.6!AC$245,O.6!AC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AC$246,O.6!AC$257)*(1+'S&S'!$G$63)+AC$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AD$244,O.6!AD$255)*(1+'S&S'!$G$61)+SUM(O.6!AD$245,O.6!AD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AD$246,O.6!AD$257)*(1+'S&S'!$G$63)+AD$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AE$244,O.6!AE$255)*(1+'S&S'!$G$61)+SUM(O.6!AE$245,O.6!AE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AE$246,O.6!AE$257)*(1+'S&S'!$G$63)+AE$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AF$244,O.6!AF$255)*(1+'S&S'!$G$61)+SUM(O.6!AF$245,O.6!AF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AF$246,O.6!AF$257)*(1+'S&S'!$G$63)+AF$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AG$244,O.6!AG$255)*(1+'S&S'!$G$61)+SUM(O.6!AG$245,O.6!AG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AG$246,O.6!AG$257)*(1+'S&S'!$G$63)+AG$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AH$244,O.6!AH$255)*(1+'S&S'!$G$61)+SUM(O.6!AH$245,O.6!AH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AH$246,O.6!AH$257)*(1+'S&S'!$G$63)+AH$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AI$244,O.6!AI$255)*(1+'S&S'!$G$61)+SUM(O.6!AI$245,O.6!AI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AI$246,O.6!AI$257)*(1+'S&S'!$G$63)+AI$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AJ$244,O.6!AJ$255)*(1+'S&S'!$G$61)+SUM(O.6!AJ$245,O.6!AJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AJ$246,O.6!AJ$257)*(1+'S&S'!$G$63)+AJ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AK$244,O.6!AK$255)*(1+'S&S'!$G$61)+SUM(O.6!AK$245,O.6!AK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AK$246,O.6!AK$257)*(1+'S&S'!$G$63)+AK$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AL$244,O.6!AL$255)*(1+'S&S'!$G$61)+SUM(O.6!AL$245,O.6!AL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AL$246,O.6!AL$257)*(1+'S&S'!$G$63)+AL$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AM$244,O.6!AM$255)*(1+'S&S'!$G$61)+SUM(O.6!AM$245,O.6!AM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AM$246,O.6!AM$257)*(1+'S&S'!$G$63)+AM$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AN$244,O.6!AN$255)*(1+'S&S'!$G$61)+SUM(O.6!AN$245,O.6!AN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AN$246,O.6!AN$257)*(1+'S&S'!$G$63)+AN$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AO$244,O.6!AO$255)*(1+'S&S'!$G$61)+SUM(O.6!AO$245,O.6!AO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AO$246,O.6!AO$257)*(1+'S&S'!$G$63)+AO$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AP$244,O.6!AP$255)*(1+'S&S'!$G$61)+SUM(O.6!AP$245,O.6!AP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AP$246,O.6!AP$257)*(1+'S&S'!$G$63)+AP$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AQ$244,O.6!AQ$255)*(1+'S&S'!$G$61)+SUM(O.6!AQ$245,O.6!AQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AQ$246,O.6!AQ$257)*(1+'S&S'!$G$63)+AQ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AR$244,O.6!AR$255)*(1+'S&S'!$G$61)+SUM(O.6!AR$245,O.6!AR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AR$246,O.6!AR$257)*(1+'S&S'!$G$63)+AR$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AS$244,O.6!AS$255)*(1+'S&S'!$G$61)+SUM(O.6!AS$245,O.6!AS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AS$246,O.6!AS$257)*(1+'S&S'!$G$63)+AS$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AT$244,O.6!AT$255)*(1+'S&S'!$G$61)+SUM(O.6!AT$245,O.6!AT$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AT$246,O.6!AT$257)*(1+'S&S'!$G$63)+AT$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AU$244,O.6!AU$255)*(1+'S&S'!$G$61)+SUM(O.6!AU$245,O.6!AU$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AU$246,O.6!AU$257)*(1+'S&S'!$G$63)+AU$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AV$244,O.6!AV$255)*(1+'S&S'!$G$61)+SUM(O.6!AV$245,O.6!AV$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AV$246,O.6!AV$257)*(1+'S&S'!$G$63)+AV$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AW$244,O.6!AW$255)*(1+'S&S'!$G$61)+SUM(O.6!AW$245,O.6!AW$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AW$246,O.6!AW$257)*(1+'S&S'!$G$63)+AW$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AX$244,O.6!AX$255)*(1+'S&S'!$G$61)+SUM(O.6!AX$245,O.6!AX$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AX$246,O.6!AX$257)*(1+'S&S'!$G$63)+AX$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AY$244,O.6!AY$255)*(1+'S&S'!$G$61)+SUM(O.6!AY$245,O.6!AY$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AY$246,O.6!AY$257)*(1+'S&S'!$G$63)+AY$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!AZ$244,O.6!AZ$255)*(1+'S&S'!$G$61)+SUM(O.6!AZ$245,O.6!AZ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!AZ$246,O.6!AZ$257)*(1+'S&S'!$G$63)+AZ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BA$244,O.6!BA$255)*(1+'S&S'!$G$61)+SUM(O.6!BA$245,O.6!BA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BA$246,O.6!BA$257)*(1+'S&S'!$G$63)+BA$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BB$244,O.6!BB$255)*(1+'S&S'!$G$61)+SUM(O.6!BB$245,O.6!BB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BB$246,O.6!BB$257)*(1+'S&S'!$G$63)+BB$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BC$244,O.6!BC$255)*(1+'S&S'!$G$61)+SUM(O.6!BC$245,O.6!BC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BC$246,O.6!BC$257)*(1+'S&S'!$G$63)+BC$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BD$244,O.6!BD$255)*(1+'S&S'!$G$61)+SUM(O.6!BD$245,O.6!BD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BD$246,O.6!BD$257)*(1+'S&S'!$G$63)+BD$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BE$244,O.6!BE$255)*(1+'S&S'!$G$61)+SUM(O.6!BE$245,O.6!BE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BE$246,O.6!BE$257)*(1+'S&S'!$G$63)+BE$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BF$244,O.6!BF$255)*(1+'S&S'!$G$61)+SUM(O.6!BF$245,O.6!BF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BF$246,O.6!BF$257)*(1+'S&S'!$G$63)+BF$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BG$244,O.6!BG$255)*(1+'S&S'!$G$61)+SUM(O.6!BG$245,O.6!BG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BG$246,O.6!BG$257)*(1+'S&S'!$G$63)+BG$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BH$244,O.6!BH$255)*(1+'S&S'!$G$61)+SUM(O.6!BH$245,O.6!BH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BH$246,O.6!BH$257)*(1+'S&S'!$G$63)+BH$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BI$244,O.6!BI$255)*(1+'S&S'!$G$61)+SUM(O.6!BI$245,O.6!BI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BI$246,O.6!BI$257)*(1+'S&S'!$G$63)+BI$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BJ$244,O.6!BJ$255)*(1+'S&S'!$G$61)+SUM(O.6!BJ$245,O.6!BJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BJ$246,O.6!BJ$257)*(1+'S&S'!$G$63)+BJ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BK$244,O.6!BK$255)*(1+'S&S'!$G$61)+SUM(O.6!BK$245,O.6!BK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BK$246,O.6!BK$257)*(1+'S&S'!$G$63)+BK$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BL$244,O.6!BL$255)*(1+'S&S'!$G$61)+SUM(O.6!BL$245,O.6!BL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BL$246,O.6!BL$257)*(1+'S&S'!$G$63)+BL$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BM$244,O.6!BM$255)*(1+'S&S'!$G$61)+SUM(O.6!BM$245,O.6!BM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BM$246,O.6!BM$257)*(1+'S&S'!$G$63)+BM$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BN$244,O.6!BN$255)*(1+'S&S'!$G$61)+SUM(O.6!BN$245,O.6!BN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BN$246,O.6!BN$257)*(1+'S&S'!$G$63)+BN$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BO$244,O.6!BO$255)*(1+'S&S'!$G$61)+SUM(O.6!BO$245,O.6!BO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BO$246,O.6!BO$257)*(1+'S&S'!$G$63)+BO$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BP$244,O.6!BP$255)*(1+'S&S'!$G$61)+SUM(O.6!BP$245,O.6!BP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BP$246,O.6!BP$257)*(1+'S&S'!$G$63)+BP$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BQ$244,O.6!BQ$255)*(1+'S&S'!$G$61)+SUM(O.6!BQ$245,O.6!BQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BQ$246,O.6!BQ$257)*(1+'S&S'!$G$63)+BQ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BR$244,O.6!BR$255)*(1+'S&S'!$G$61)+SUM(O.6!BR$245,O.6!BR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BR$246,O.6!BR$257)*(1+'S&S'!$G$63)+BR$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BS$244,O.6!BS$255)*(1+'S&S'!$G$61)+SUM(O.6!BS$245,O.6!BS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BS$246,O.6!BS$257)*(1+'S&S'!$G$63)+BS$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BT$244,O.6!BT$255)*(1+'S&S'!$G$61)+SUM(O.6!BT$245,O.6!BT$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BT$246,O.6!BT$257)*(1+'S&S'!$G$63)+BT$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BU$244,O.6!BU$255)*(1+'S&S'!$G$61)+SUM(O.6!BU$245,O.6!BU$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BU$246,O.6!BU$257)*(1+'S&S'!$G$63)+BU$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BV$244,O.6!BV$255)*(1+'S&S'!$G$61)+SUM(O.6!BV$245,O.6!BV$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BV$246,O.6!BV$257)*(1+'S&S'!$G$63)+BV$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BW$244,O.6!BW$255)*(1+'S&S'!$G$61)+SUM(O.6!BW$245,O.6!BW$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BW$246,O.6!BW$257)*(1+'S&S'!$G$63)+BW$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BX$244,O.6!BX$255)*(1+'S&S'!$G$61)+SUM(O.6!BX$245,O.6!BX$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BX$246,O.6!BX$257)*(1+'S&S'!$G$63)+BX$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BY$244,O.6!BY$255)*(1+'S&S'!$G$61)+SUM(O.6!BY$245,O.6!BY$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BY$246,O.6!BY$257)*(1+'S&S'!$G$63)+BY$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!BZ$244,O.6!BZ$255)*(1+'S&S'!$G$61)+SUM(O.6!BZ$245,O.6!BZ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!BZ$246,O.6!BZ$257)*(1+'S&S'!$G$63)+BZ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!CA$244,O.6!CA$255)*(1+'S&S'!$G$61)+SUM(O.6!CA$245,O.6!CA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!CA$246,O.6!CA$257)*(1+'S&S'!$G$63)+CA$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!CB$244,O.6!CB$255)*(1+'S&S'!$G$61)+SUM(O.6!CB$245,O.6!CB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!CB$246,O.6!CB$257)*(1+'S&S'!$G$63)+CB$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!CC$244,O.6!CC$255)*(1+'S&S'!$G$61)+SUM(O.6!CC$245,O.6!CC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!CC$246,O.6!CC$257)*(1+'S&S'!$G$63)+CC$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!CD$244,O.6!CD$255)*(1+'S&S'!$G$61)+SUM(O.6!CD$245,O.6!CD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!CD$246,O.6!CD$257)*(1+'S&S'!$G$63)+CD$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!CE$244,O.6!CE$255)*(1+'S&S'!$G$61)+SUM(O.6!CE$245,O.6!CE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!CE$246,O.6!CE$257)*(1+'S&S'!$G$63)+CE$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!CF$244,O.6!CF$255)*(1+'S&S'!$G$61)+SUM(O.6!CF$245,O.6!CF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!CF$246,O.6!CF$257)*(1+'S&S'!$G$63)+CF$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!CG$244,O.6!CG$255)*(1+'S&S'!$G$61)+SUM(O.6!CG$245,O.6!CG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!CG$246,O.6!CG$257)*(1+'S&S'!$G$63)+CG$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!CH$244,O.6!CH$255)*(1+'S&S'!$G$61)+SUM(O.6!CH$245,O.6!CH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!CH$246,O.6!CH$257)*(1+'S&S'!$G$63)+CH$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!CI$244,O.6!CI$255)*(1+'S&S'!$G$61)+SUM(O.6!CI$245,O.6!CI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!CI$246,O.6!CI$257)*(1+'S&S'!$G$63)+CI$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!CJ$244,O.6!CJ$255)*(1+'S&S'!$G$61)+SUM(O.6!CJ$245,O.6!CJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!CJ$246,O.6!CJ$257)*(1+'S&S'!$G$63)+CJ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!CK$244,O.6!CK$255)*(1+'S&S'!$G$61)+SUM(O.6!CK$245,O.6!CK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!CK$246,O.6!CK$257)*(1+'S&S'!$G$63)+CK$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!CL$244,O.6!CL$255)*(1+'S&S'!$G$61)+SUM(O.6!CL$245,O.6!CL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!CL$246,O.6!CL$257)*(1+'S&S'!$G$63)+CL$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!CM$244,O.6!CM$255)*(1+'S&S'!$G$61)+SUM(O.6!CM$245,O.6!CM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!CM$246,O.6!CM$257)*(1+'S&S'!$G$63)+CM$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!CN$244,O.6!CN$255)*(1+'S&S'!$G$61)+SUM(O.6!CN$245,O.6!CN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!CN$246,O.6!CN$257)*(1+'S&S'!$G$63)+CN$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!CO$244,O.6!CO$255)*(1+'S&S'!$G$61)+SUM(O.6!CO$245,O.6!CO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!CO$246,O.6!CO$257)*(1+'S&S'!$G$63)+CO$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!CP$244,O.6!CP$255)*(1+'S&S'!$G$61)+SUM(O.6!CP$245,O.6!CP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!CP$246,O.6!CP$257)*(1+'S&S'!$G$63)+CP$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!CQ$244,O.6!CQ$255)*(1+'S&S'!$G$61)+SUM(O.6!CQ$245,O.6!CQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!CQ$246,O.6!CQ$257)*(1+'S&S'!$G$63)+CQ$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!CR$244,O.6!CR$255)*(1+'S&S'!$G$61)+SUM(O.6!CR$245,O.6!CR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!CR$246,O.6!CR$257)*(1+'S&S'!$G$63)+CR$247*(1+'S&S'!$G$65)","v":0},{"$f":"-SUM(O.6!CS$244,O.6!CS$255)*(1+'S&S'!$G$61)+SUM(O.6!CS$245,O.6!CS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$61),1)-SUM(O.6!CS$246,O.6!CS$257)*(1+'S&S'!$G$63)+CS$247*(1+'S&S'!$G$65)","v":0}]
[]
[null,null,"Cost-benefit analysis"]
[null,null,"Pesimistic scenario",null,{"$f":"G306+NPV(G.Asm!$F$76,H306:INDEX(H306:CS306,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G306:CS306)","v":0},{"$f":"-SUM(O.6!G$244,O.6!G$255)*(1+'S&S'!$E164)+SUM(O.6!G$245,O.6!G$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!G$246,O.6!G$257)*(1+'S&S'!$E$166)+G$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!H$244,O.6!H$255)*(1+'S&S'!$E164)+SUM(O.6!H$245,O.6!H$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!H$246,O.6!H$257)*(1+'S&S'!$E$166)+H$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!I$244,O.6!I$255)*(1+'S&S'!$E164)+SUM(O.6!I$245,O.6!I$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!I$246,O.6!I$257)*(1+'S&S'!$E$166)+I$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!J$244,O.6!J$255)*(1+'S&S'!$E164)+SUM(O.6!J$245,O.6!J$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!J$246,O.6!J$257)*(1+'S&S'!$E$166)+J$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!K$244,O.6!K$255)*(1+'S&S'!$E164)+SUM(O.6!K$245,O.6!K$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!K$246,O.6!K$257)*(1+'S&S'!$E$166)+K$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!L$244,O.6!L$255)*(1+'S&S'!$E164)+SUM(O.6!L$245,O.6!L$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!L$246,O.6!L$257)*(1+'S&S'!$E$166)+L$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!M$244,O.6!M$255)*(1+'S&S'!$E164)+SUM(O.6!M$245,O.6!M$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!M$246,O.6!M$257)*(1+'S&S'!$E$166)+M$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!N$244,O.6!N$255)*(1+'S&S'!$E164)+SUM(O.6!N$245,O.6!N$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!N$246,O.6!N$257)*(1+'S&S'!$E$166)+N$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!O$244,O.6!O$255)*(1+'S&S'!$E164)+SUM(O.6!O$245,O.6!O$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!O$246,O.6!O$257)*(1+'S&S'!$E$166)+O$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!P$244,O.6!P$255)*(1+'S&S'!$E164)+SUM(O.6!P$245,O.6!P$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!P$246,O.6!P$257)*(1+'S&S'!$E$166)+P$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!Q$244,O.6!Q$255)*(1+'S&S'!$E164)+SUM(O.6!Q$245,O.6!Q$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!Q$246,O.6!Q$257)*(1+'S&S'!$E$166)+Q$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!R$244,O.6!R$255)*(1+'S&S'!$E164)+SUM(O.6!R$245,O.6!R$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!R$246,O.6!R$257)*(1+'S&S'!$E$166)+R$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!S$244,O.6!S$255)*(1+'S&S'!$E164)+SUM(O.6!S$245,O.6!S$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!S$246,O.6!S$257)*(1+'S&S'!$E$166)+S$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!T$244,O.6!T$255)*(1+'S&S'!$E164)+SUM(O.6!T$245,O.6!T$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!T$246,O.6!T$257)*(1+'S&S'!$E$166)+T$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!U$244,O.6!U$255)*(1+'S&S'!$E164)+SUM(O.6!U$245,O.6!U$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!U$246,O.6!U$257)*(1+'S&S'!$E$166)+U$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!V$244,O.6!V$255)*(1+'S&S'!$E164)+SUM(O.6!V$245,O.6!V$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!V$246,O.6!V$257)*(1+'S&S'!$E$166)+V$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!W$244,O.6!W$255)*(1+'S&S'!$E164)+SUM(O.6!W$245,O.6!W$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!W$246,O.6!W$257)*(1+'S&S'!$E$166)+W$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!X$244,O.6!X$255)*(1+'S&S'!$E164)+SUM(O.6!X$245,O.6!X$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!X$246,O.6!X$257)*(1+'S&S'!$E$166)+X$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!Y$244,O.6!Y$255)*(1+'S&S'!$E164)+SUM(O.6!Y$245,O.6!Y$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!Y$246,O.6!Y$257)*(1+'S&S'!$E$166)+Y$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!Z$244,O.6!Z$255)*(1+'S&S'!$E164)+SUM(O.6!Z$245,O.6!Z$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!Z$246,O.6!Z$257)*(1+'S&S'!$E$166)+Z$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AA$244,O.6!AA$255)*(1+'S&S'!$E164)+SUM(O.6!AA$245,O.6!AA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AA$246,O.6!AA$257)*(1+'S&S'!$E$166)+AA$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AB$244,O.6!AB$255)*(1+'S&S'!$E164)+SUM(O.6!AB$245,O.6!AB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AB$246,O.6!AB$257)*(1+'S&S'!$E$166)+AB$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AC$244,O.6!AC$255)*(1+'S&S'!$E164)+SUM(O.6!AC$245,O.6!AC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AC$246,O.6!AC$257)*(1+'S&S'!$E$166)+AC$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AD$244,O.6!AD$255)*(1+'S&S'!$E164)+SUM(O.6!AD$245,O.6!AD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AD$246,O.6!AD$257)*(1+'S&S'!$E$166)+AD$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AE$244,O.6!AE$255)*(1+'S&S'!$E164)+SUM(O.6!AE$245,O.6!AE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AE$246,O.6!AE$257)*(1+'S&S'!$E$166)+AE$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AF$244,O.6!AF$255)*(1+'S&S'!$E164)+SUM(O.6!AF$245,O.6!AF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AF$246,O.6!AF$257)*(1+'S&S'!$E$166)+AF$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AG$244,O.6!AG$255)*(1+'S&S'!$E164)+SUM(O.6!AG$245,O.6!AG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AG$246,O.6!AG$257)*(1+'S&S'!$E$166)+AG$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AH$244,O.6!AH$255)*(1+'S&S'!$E164)+SUM(O.6!AH$245,O.6!AH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AH$246,O.6!AH$257)*(1+'S&S'!$E$166)+AH$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AI$244,O.6!AI$255)*(1+'S&S'!$E164)+SUM(O.6!AI$245,O.6!AI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AI$246,O.6!AI$257)*(1+'S&S'!$E$166)+AI$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AJ$244,O.6!AJ$255)*(1+'S&S'!$E164)+SUM(O.6!AJ$245,O.6!AJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AJ$246,O.6!AJ$257)*(1+'S&S'!$E$166)+AJ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AK$244,O.6!AK$255)*(1+'S&S'!$E164)+SUM(O.6!AK$245,O.6!AK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AK$246,O.6!AK$257)*(1+'S&S'!$E$166)+AK$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AL$244,O.6!AL$255)*(1+'S&S'!$E164)+SUM(O.6!AL$245,O.6!AL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AL$246,O.6!AL$257)*(1+'S&S'!$E$166)+AL$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AM$244,O.6!AM$255)*(1+'S&S'!$E164)+SUM(O.6!AM$245,O.6!AM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AM$246,O.6!AM$257)*(1+'S&S'!$E$166)+AM$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AN$244,O.6!AN$255)*(1+'S&S'!$E164)+SUM(O.6!AN$245,O.6!AN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AN$246,O.6!AN$257)*(1+'S&S'!$E$166)+AN$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AO$244,O.6!AO$255)*(1+'S&S'!$E164)+SUM(O.6!AO$245,O.6!AO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AO$246,O.6!AO$257)*(1+'S&S'!$E$166)+AO$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AP$244,O.6!AP$255)*(1+'S&S'!$E164)+SUM(O.6!AP$245,O.6!AP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AP$246,O.6!AP$257)*(1+'S&S'!$E$166)+AP$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AQ$244,O.6!AQ$255)*(1+'S&S'!$E164)+SUM(O.6!AQ$245,O.6!AQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AQ$246,O.6!AQ$257)*(1+'S&S'!$E$166)+AQ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AR$244,O.6!AR$255)*(1+'S&S'!$E164)+SUM(O.6!AR$245,O.6!AR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AR$246,O.6!AR$257)*(1+'S&S'!$E$166)+AR$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AS$244,O.6!AS$255)*(1+'S&S'!$E164)+SUM(O.6!AS$245,O.6!AS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AS$246,O.6!AS$257)*(1+'S&S'!$E$166)+AS$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AT$244,O.6!AT$255)*(1+'S&S'!$E164)+SUM(O.6!AT$245,O.6!AT$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AT$246,O.6!AT$257)*(1+'S&S'!$E$166)+AT$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AU$244,O.6!AU$255)*(1+'S&S'!$E164)+SUM(O.6!AU$245,O.6!AU$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AU$246,O.6!AU$257)*(1+'S&S'!$E$166)+AU$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AV$244,O.6!AV$255)*(1+'S&S'!$E164)+SUM(O.6!AV$245,O.6!AV$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AV$246,O.6!AV$257)*(1+'S&S'!$E$166)+AV$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AW$244,O.6!AW$255)*(1+'S&S'!$E164)+SUM(O.6!AW$245,O.6!AW$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AW$246,O.6!AW$257)*(1+'S&S'!$E$166)+AW$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AX$244,O.6!AX$255)*(1+'S&S'!$E164)+SUM(O.6!AX$245,O.6!AX$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AX$246,O.6!AX$257)*(1+'S&S'!$E$166)+AX$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AY$244,O.6!AY$255)*(1+'S&S'!$E164)+SUM(O.6!AY$245,O.6!AY$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AY$246,O.6!AY$257)*(1+'S&S'!$E$166)+AY$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!AZ$244,O.6!AZ$255)*(1+'S&S'!$E164)+SUM(O.6!AZ$245,O.6!AZ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!AZ$246,O.6!AZ$257)*(1+'S&S'!$E$166)+AZ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BA$244,O.6!BA$255)*(1+'S&S'!$E164)+SUM(O.6!BA$245,O.6!BA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BA$246,O.6!BA$257)*(1+'S&S'!$E$166)+BA$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BB$244,O.6!BB$255)*(1+'S&S'!$E164)+SUM(O.6!BB$245,O.6!BB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BB$246,O.6!BB$257)*(1+'S&S'!$E$166)+BB$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BC$244,O.6!BC$255)*(1+'S&S'!$E164)+SUM(O.6!BC$245,O.6!BC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BC$246,O.6!BC$257)*(1+'S&S'!$E$166)+BC$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BD$244,O.6!BD$255)*(1+'S&S'!$E164)+SUM(O.6!BD$245,O.6!BD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BD$246,O.6!BD$257)*(1+'S&S'!$E$166)+BD$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BE$244,O.6!BE$255)*(1+'S&S'!$E164)+SUM(O.6!BE$245,O.6!BE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BE$246,O.6!BE$257)*(1+'S&S'!$E$166)+BE$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BF$244,O.6!BF$255)*(1+'S&S'!$E164)+SUM(O.6!BF$245,O.6!BF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BF$246,O.6!BF$257)*(1+'S&S'!$E$166)+BF$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BG$244,O.6!BG$255)*(1+'S&S'!$E164)+SUM(O.6!BG$245,O.6!BG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BG$246,O.6!BG$257)*(1+'S&S'!$E$166)+BG$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BH$244,O.6!BH$255)*(1+'S&S'!$E164)+SUM(O.6!BH$245,O.6!BH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BH$246,O.6!BH$257)*(1+'S&S'!$E$166)+BH$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BI$244,O.6!BI$255)*(1+'S&S'!$E164)+SUM(O.6!BI$245,O.6!BI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BI$246,O.6!BI$257)*(1+'S&S'!$E$166)+BI$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BJ$244,O.6!BJ$255)*(1+'S&S'!$E164)+SUM(O.6!BJ$245,O.6!BJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BJ$246,O.6!BJ$257)*(1+'S&S'!$E$166)+BJ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BK$244,O.6!BK$255)*(1+'S&S'!$E164)+SUM(O.6!BK$245,O.6!BK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BK$246,O.6!BK$257)*(1+'S&S'!$E$166)+BK$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BL$244,O.6!BL$255)*(1+'S&S'!$E164)+SUM(O.6!BL$245,O.6!BL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BL$246,O.6!BL$257)*(1+'S&S'!$E$166)+BL$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BM$244,O.6!BM$255)*(1+'S&S'!$E164)+SUM(O.6!BM$245,O.6!BM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BM$246,O.6!BM$257)*(1+'S&S'!$E$166)+BM$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BN$244,O.6!BN$255)*(1+'S&S'!$E164)+SUM(O.6!BN$245,O.6!BN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BN$246,O.6!BN$257)*(1+'S&S'!$E$166)+BN$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BO$244,O.6!BO$255)*(1+'S&S'!$E164)+SUM(O.6!BO$245,O.6!BO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BO$246,O.6!BO$257)*(1+'S&S'!$E$166)+BO$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BP$244,O.6!BP$255)*(1+'S&S'!$E164)+SUM(O.6!BP$245,O.6!BP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BP$246,O.6!BP$257)*(1+'S&S'!$E$166)+BP$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BQ$244,O.6!BQ$255)*(1+'S&S'!$E164)+SUM(O.6!BQ$245,O.6!BQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BQ$246,O.6!BQ$257)*(1+'S&S'!$E$166)+BQ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BR$244,O.6!BR$255)*(1+'S&S'!$E164)+SUM(O.6!BR$245,O.6!BR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BR$246,O.6!BR$257)*(1+'S&S'!$E$166)+BR$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BS$244,O.6!BS$255)*(1+'S&S'!$E164)+SUM(O.6!BS$245,O.6!BS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BS$246,O.6!BS$257)*(1+'S&S'!$E$166)+BS$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BT$244,O.6!BT$255)*(1+'S&S'!$E164)+SUM(O.6!BT$245,O.6!BT$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BT$246,O.6!BT$257)*(1+'S&S'!$E$166)+BT$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BU$244,O.6!BU$255)*(1+'S&S'!$E164)+SUM(O.6!BU$245,O.6!BU$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BU$246,O.6!BU$257)*(1+'S&S'!$E$166)+BU$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BV$244,O.6!BV$255)*(1+'S&S'!$E164)+SUM(O.6!BV$245,O.6!BV$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BV$246,O.6!BV$257)*(1+'S&S'!$E$166)+BV$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BW$244,O.6!BW$255)*(1+'S&S'!$E164)+SUM(O.6!BW$245,O.6!BW$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BW$246,O.6!BW$257)*(1+'S&S'!$E$166)+BW$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BX$244,O.6!BX$255)*(1+'S&S'!$E164)+SUM(O.6!BX$245,O.6!BX$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BX$246,O.6!BX$257)*(1+'S&S'!$E$166)+BX$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BY$244,O.6!BY$255)*(1+'S&S'!$E164)+SUM(O.6!BY$245,O.6!BY$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BY$246,O.6!BY$257)*(1+'S&S'!$E$166)+BY$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!BZ$244,O.6!BZ$255)*(1+'S&S'!$E164)+SUM(O.6!BZ$245,O.6!BZ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!BZ$246,O.6!BZ$257)*(1+'S&S'!$E$166)+BZ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!CA$244,O.6!CA$255)*(1+'S&S'!$E164)+SUM(O.6!CA$245,O.6!CA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!CA$246,O.6!CA$257)*(1+'S&S'!$E$166)+CA$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!CB$244,O.6!CB$255)*(1+'S&S'!$E164)+SUM(O.6!CB$245,O.6!CB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!CB$246,O.6!CB$257)*(1+'S&S'!$E$166)+CB$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!CC$244,O.6!CC$255)*(1+'S&S'!$E164)+SUM(O.6!CC$245,O.6!CC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!CC$246,O.6!CC$257)*(1+'S&S'!$E$166)+CC$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!CD$244,O.6!CD$255)*(1+'S&S'!$E164)+SUM(O.6!CD$245,O.6!CD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!CD$246,O.6!CD$257)*(1+'S&S'!$E$166)+CD$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!CE$244,O.6!CE$255)*(1+'S&S'!$E164)+SUM(O.6!CE$245,O.6!CE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!CE$246,O.6!CE$257)*(1+'S&S'!$E$166)+CE$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!CF$244,O.6!CF$255)*(1+'S&S'!$E164)+SUM(O.6!CF$245,O.6!CF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!CF$246,O.6!CF$257)*(1+'S&S'!$E$166)+CF$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!CG$244,O.6!CG$255)*(1+'S&S'!$E164)+SUM(O.6!CG$245,O.6!CG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!CG$246,O.6!CG$257)*(1+'S&S'!$E$166)+CG$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!CH$244,O.6!CH$255)*(1+'S&S'!$E164)+SUM(O.6!CH$245,O.6!CH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!CH$246,O.6!CH$257)*(1+'S&S'!$E$166)+CH$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!CI$244,O.6!CI$255)*(1+'S&S'!$E164)+SUM(O.6!CI$245,O.6!CI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!CI$246,O.6!CI$257)*(1+'S&S'!$E$166)+CI$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!CJ$244,O.6!CJ$255)*(1+'S&S'!$E164)+SUM(O.6!CJ$245,O.6!CJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!CJ$246,O.6!CJ$257)*(1+'S&S'!$E$166)+CJ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!CK$244,O.6!CK$255)*(1+'S&S'!$E164)+SUM(O.6!CK$245,O.6!CK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!CK$246,O.6!CK$257)*(1+'S&S'!$E$166)+CK$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!CL$244,O.6!CL$255)*(1+'S&S'!$E164)+SUM(O.6!CL$245,O.6!CL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!CL$246,O.6!CL$257)*(1+'S&S'!$E$166)+CL$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!CM$244,O.6!CM$255)*(1+'S&S'!$E164)+SUM(O.6!CM$245,O.6!CM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!CM$246,O.6!CM$257)*(1+'S&S'!$E$166)+CM$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!CN$244,O.6!CN$255)*(1+'S&S'!$E164)+SUM(O.6!CN$245,O.6!CN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!CN$246,O.6!CN$257)*(1+'S&S'!$E$166)+CN$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!CO$244,O.6!CO$255)*(1+'S&S'!$E164)+SUM(O.6!CO$245,O.6!CO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!CO$246,O.6!CO$257)*(1+'S&S'!$E$166)+CO$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!CP$244,O.6!CP$255)*(1+'S&S'!$E164)+SUM(O.6!CP$245,O.6!CP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!CP$246,O.6!CP$257)*(1+'S&S'!$E$166)+CP$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!CQ$244,O.6!CQ$255)*(1+'S&S'!$E164)+SUM(O.6!CQ$245,O.6!CQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!CQ$246,O.6!CQ$257)*(1+'S&S'!$E$166)+CQ$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!CR$244,O.6!CR$255)*(1+'S&S'!$E164)+SUM(O.6!CR$245,O.6!CR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!CR$246,O.6!CR$257)*(1+'S&S'!$E$166)+CR$247*(1+'S&S'!$E$212)","v":0},{"$f":"-SUM(O.6!CS$244,O.6!CS$255)*(1+'S&S'!$E164)+SUM(O.6!CS$245,O.6!CS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.6!CS$246,O.6!CS$257)*(1+'S&S'!$E$166)+CS$247*(1+'S&S'!$E$212)","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G307+NPV(G.Asm!$F$76,H307:INDEX(H307:CS307,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G307:CS307)","v":0},{"$f":"-SUM(O.6!G$244,O.6!G$255)*(1+'S&S'!$G164)+SUM(O.6!G$245,O.6!G$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!G$246,O.6!G$257)*(1+'S&S'!$G$166)+G$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!H$244,O.6!H$255)*(1+'S&S'!$G164)+SUM(O.6!H$245,O.6!H$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!H$246,O.6!H$257)*(1+'S&S'!$G$166)+H$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!I$244,O.6!I$255)*(1+'S&S'!$G164)+SUM(O.6!I$245,O.6!I$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!I$246,O.6!I$257)*(1+'S&S'!$G$166)+I$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!J$244,O.6!J$255)*(1+'S&S'!$G164)+SUM(O.6!J$245,O.6!J$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!J$246,O.6!J$257)*(1+'S&S'!$G$166)+J$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!K$244,O.6!K$255)*(1+'S&S'!$G164)+SUM(O.6!K$245,O.6!K$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!K$246,O.6!K$257)*(1+'S&S'!$G$166)+K$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!L$244,O.6!L$255)*(1+'S&S'!$G164)+SUM(O.6!L$245,O.6!L$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!L$246,O.6!L$257)*(1+'S&S'!$G$166)+L$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!M$244,O.6!M$255)*(1+'S&S'!$G164)+SUM(O.6!M$245,O.6!M$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!M$246,O.6!M$257)*(1+'S&S'!$G$166)+M$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!N$244,O.6!N$255)*(1+'S&S'!$G164)+SUM(O.6!N$245,O.6!N$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!N$246,O.6!N$257)*(1+'S&S'!$G$166)+N$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!O$244,O.6!O$255)*(1+'S&S'!$G164)+SUM(O.6!O$245,O.6!O$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!O$246,O.6!O$257)*(1+'S&S'!$G$166)+O$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!P$244,O.6!P$255)*(1+'S&S'!$G164)+SUM(O.6!P$245,O.6!P$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!P$246,O.6!P$257)*(1+'S&S'!$G$166)+P$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!Q$244,O.6!Q$255)*(1+'S&S'!$G164)+SUM(O.6!Q$245,O.6!Q$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!Q$246,O.6!Q$257)*(1+'S&S'!$G$166)+Q$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!R$244,O.6!R$255)*(1+'S&S'!$G164)+SUM(O.6!R$245,O.6!R$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!R$246,O.6!R$257)*(1+'S&S'!$G$166)+R$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!S$244,O.6!S$255)*(1+'S&S'!$G164)+SUM(O.6!S$245,O.6!S$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!S$246,O.6!S$257)*(1+'S&S'!$G$166)+S$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!T$244,O.6!T$255)*(1+'S&S'!$G164)+SUM(O.6!T$245,O.6!T$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!T$246,O.6!T$257)*(1+'S&S'!$G$166)+T$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!U$244,O.6!U$255)*(1+'S&S'!$G164)+SUM(O.6!U$245,O.6!U$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!U$246,O.6!U$257)*(1+'S&S'!$G$166)+U$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!V$244,O.6!V$255)*(1+'S&S'!$G164)+SUM(O.6!V$245,O.6!V$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!V$246,O.6!V$257)*(1+'S&S'!$G$166)+V$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!W$244,O.6!W$255)*(1+'S&S'!$G164)+SUM(O.6!W$245,O.6!W$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!W$246,O.6!W$257)*(1+'S&S'!$G$166)+W$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!X$244,O.6!X$255)*(1+'S&S'!$G164)+SUM(O.6!X$245,O.6!X$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!X$246,O.6!X$257)*(1+'S&S'!$G$166)+X$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!Y$244,O.6!Y$255)*(1+'S&S'!$G164)+SUM(O.6!Y$245,O.6!Y$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!Y$246,O.6!Y$257)*(1+'S&S'!$G$166)+Y$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!Z$244,O.6!Z$255)*(1+'S&S'!$G164)+SUM(O.6!Z$245,O.6!Z$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!Z$246,O.6!Z$257)*(1+'S&S'!$G$166)+Z$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AA$244,O.6!AA$255)*(1+'S&S'!$G164)+SUM(O.6!AA$245,O.6!AA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AA$246,O.6!AA$257)*(1+'S&S'!$G$166)+AA$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AB$244,O.6!AB$255)*(1+'S&S'!$G164)+SUM(O.6!AB$245,O.6!AB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AB$246,O.6!AB$257)*(1+'S&S'!$G$166)+AB$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AC$244,O.6!AC$255)*(1+'S&S'!$G164)+SUM(O.6!AC$245,O.6!AC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AC$246,O.6!AC$257)*(1+'S&S'!$G$166)+AC$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AD$244,O.6!AD$255)*(1+'S&S'!$G164)+SUM(O.6!AD$245,O.6!AD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AD$246,O.6!AD$257)*(1+'S&S'!$G$166)+AD$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AE$244,O.6!AE$255)*(1+'S&S'!$G164)+SUM(O.6!AE$245,O.6!AE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AE$246,O.6!AE$257)*(1+'S&S'!$G$166)+AE$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AF$244,O.6!AF$255)*(1+'S&S'!$G164)+SUM(O.6!AF$245,O.6!AF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AF$246,O.6!AF$257)*(1+'S&S'!$G$166)+AF$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AG$244,O.6!AG$255)*(1+'S&S'!$G164)+SUM(O.6!AG$245,O.6!AG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AG$246,O.6!AG$257)*(1+'S&S'!$G$166)+AG$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AH$244,O.6!AH$255)*(1+'S&S'!$G164)+SUM(O.6!AH$245,O.6!AH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AH$246,O.6!AH$257)*(1+'S&S'!$G$166)+AH$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AI$244,O.6!AI$255)*(1+'S&S'!$G164)+SUM(O.6!AI$245,O.6!AI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AI$246,O.6!AI$257)*(1+'S&S'!$G$166)+AI$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AJ$244,O.6!AJ$255)*(1+'S&S'!$G164)+SUM(O.6!AJ$245,O.6!AJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AJ$246,O.6!AJ$257)*(1+'S&S'!$G$166)+AJ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AK$244,O.6!AK$255)*(1+'S&S'!$G164)+SUM(O.6!AK$245,O.6!AK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AK$246,O.6!AK$257)*(1+'S&S'!$G$166)+AK$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AL$244,O.6!AL$255)*(1+'S&S'!$G164)+SUM(O.6!AL$245,O.6!AL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AL$246,O.6!AL$257)*(1+'S&S'!$G$166)+AL$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AM$244,O.6!AM$255)*(1+'S&S'!$G164)+SUM(O.6!AM$245,O.6!AM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AM$246,O.6!AM$257)*(1+'S&S'!$G$166)+AM$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AN$244,O.6!AN$255)*(1+'S&S'!$G164)+SUM(O.6!AN$245,O.6!AN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AN$246,O.6!AN$257)*(1+'S&S'!$G$166)+AN$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AO$244,O.6!AO$255)*(1+'S&S'!$G164)+SUM(O.6!AO$245,O.6!AO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AO$246,O.6!AO$257)*(1+'S&S'!$G$166)+AO$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AP$244,O.6!AP$255)*(1+'S&S'!$G164)+SUM(O.6!AP$245,O.6!AP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AP$246,O.6!AP$257)*(1+'S&S'!$G$166)+AP$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AQ$244,O.6!AQ$255)*(1+'S&S'!$G164)+SUM(O.6!AQ$245,O.6!AQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AQ$246,O.6!AQ$257)*(1+'S&S'!$G$166)+AQ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AR$244,O.6!AR$255)*(1+'S&S'!$G164)+SUM(O.6!AR$245,O.6!AR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AR$246,O.6!AR$257)*(1+'S&S'!$G$166)+AR$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AS$244,O.6!AS$255)*(1+'S&S'!$G164)+SUM(O.6!AS$245,O.6!AS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AS$246,O.6!AS$257)*(1+'S&S'!$G$166)+AS$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AT$244,O.6!AT$255)*(1+'S&S'!$G164)+SUM(O.6!AT$245,O.6!AT$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AT$246,O.6!AT$257)*(1+'S&S'!$G$166)+AT$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AU$244,O.6!AU$255)*(1+'S&S'!$G164)+SUM(O.6!AU$245,O.6!AU$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AU$246,O.6!AU$257)*(1+'S&S'!$G$166)+AU$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AV$244,O.6!AV$255)*(1+'S&S'!$G164)+SUM(O.6!AV$245,O.6!AV$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AV$246,O.6!AV$257)*(1+'S&S'!$G$166)+AV$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AW$244,O.6!AW$255)*(1+'S&S'!$G164)+SUM(O.6!AW$245,O.6!AW$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AW$246,O.6!AW$257)*(1+'S&S'!$G$166)+AW$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AX$244,O.6!AX$255)*(1+'S&S'!$G164)+SUM(O.6!AX$245,O.6!AX$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AX$246,O.6!AX$257)*(1+'S&S'!$G$166)+AX$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AY$244,O.6!AY$255)*(1+'S&S'!$G164)+SUM(O.6!AY$245,O.6!AY$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AY$246,O.6!AY$257)*(1+'S&S'!$G$166)+AY$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!AZ$244,O.6!AZ$255)*(1+'S&S'!$G164)+SUM(O.6!AZ$245,O.6!AZ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!AZ$246,O.6!AZ$257)*(1+'S&S'!$G$166)+AZ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BA$244,O.6!BA$255)*(1+'S&S'!$G164)+SUM(O.6!BA$245,O.6!BA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BA$246,O.6!BA$257)*(1+'S&S'!$G$166)+BA$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BB$244,O.6!BB$255)*(1+'S&S'!$G164)+SUM(O.6!BB$245,O.6!BB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BB$246,O.6!BB$257)*(1+'S&S'!$G$166)+BB$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BC$244,O.6!BC$255)*(1+'S&S'!$G164)+SUM(O.6!BC$245,O.6!BC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BC$246,O.6!BC$257)*(1+'S&S'!$G$166)+BC$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BD$244,O.6!BD$255)*(1+'S&S'!$G164)+SUM(O.6!BD$245,O.6!BD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BD$246,O.6!BD$257)*(1+'S&S'!$G$166)+BD$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BE$244,O.6!BE$255)*(1+'S&S'!$G164)+SUM(O.6!BE$245,O.6!BE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BE$246,O.6!BE$257)*(1+'S&S'!$G$166)+BE$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BF$244,O.6!BF$255)*(1+'S&S'!$G164)+SUM(O.6!BF$245,O.6!BF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BF$246,O.6!BF$257)*(1+'S&S'!$G$166)+BF$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BG$244,O.6!BG$255)*(1+'S&S'!$G164)+SUM(O.6!BG$245,O.6!BG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BG$246,O.6!BG$257)*(1+'S&S'!$G$166)+BG$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BH$244,O.6!BH$255)*(1+'S&S'!$G164)+SUM(O.6!BH$245,O.6!BH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BH$246,O.6!BH$257)*(1+'S&S'!$G$166)+BH$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BI$244,O.6!BI$255)*(1+'S&S'!$G164)+SUM(O.6!BI$245,O.6!BI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BI$246,O.6!BI$257)*(1+'S&S'!$G$166)+BI$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BJ$244,O.6!BJ$255)*(1+'S&S'!$G164)+SUM(O.6!BJ$245,O.6!BJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BJ$246,O.6!BJ$257)*(1+'S&S'!$G$166)+BJ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BK$244,O.6!BK$255)*(1+'S&S'!$G164)+SUM(O.6!BK$245,O.6!BK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BK$246,O.6!BK$257)*(1+'S&S'!$G$166)+BK$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BL$244,O.6!BL$255)*(1+'S&S'!$G164)+SUM(O.6!BL$245,O.6!BL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BL$246,O.6!BL$257)*(1+'S&S'!$G$166)+BL$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BM$244,O.6!BM$255)*(1+'S&S'!$G164)+SUM(O.6!BM$245,O.6!BM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BM$246,O.6!BM$257)*(1+'S&S'!$G$166)+BM$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BN$244,O.6!BN$255)*(1+'S&S'!$G164)+SUM(O.6!BN$245,O.6!BN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BN$246,O.6!BN$257)*(1+'S&S'!$G$166)+BN$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BO$244,O.6!BO$255)*(1+'S&S'!$G164)+SUM(O.6!BO$245,O.6!BO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BO$246,O.6!BO$257)*(1+'S&S'!$G$166)+BO$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BP$244,O.6!BP$255)*(1+'S&S'!$G164)+SUM(O.6!BP$245,O.6!BP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BP$246,O.6!BP$257)*(1+'S&S'!$G$166)+BP$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BQ$244,O.6!BQ$255)*(1+'S&S'!$G164)+SUM(O.6!BQ$245,O.6!BQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BQ$246,O.6!BQ$257)*(1+'S&S'!$G$166)+BQ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BR$244,O.6!BR$255)*(1+'S&S'!$G164)+SUM(O.6!BR$245,O.6!BR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BR$246,O.6!BR$257)*(1+'S&S'!$G$166)+BR$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BS$244,O.6!BS$255)*(1+'S&S'!$G164)+SUM(O.6!BS$245,O.6!BS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BS$246,O.6!BS$257)*(1+'S&S'!$G$166)+BS$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BT$244,O.6!BT$255)*(1+'S&S'!$G164)+SUM(O.6!BT$245,O.6!BT$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BT$246,O.6!BT$257)*(1+'S&S'!$G$166)+BT$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BU$244,O.6!BU$255)*(1+'S&S'!$G164)+SUM(O.6!BU$245,O.6!BU$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BU$246,O.6!BU$257)*(1+'S&S'!$G$166)+BU$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BV$244,O.6!BV$255)*(1+'S&S'!$G164)+SUM(O.6!BV$245,O.6!BV$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BV$246,O.6!BV$257)*(1+'S&S'!$G$166)+BV$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BW$244,O.6!BW$255)*(1+'S&S'!$G164)+SUM(O.6!BW$245,O.6!BW$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BW$246,O.6!BW$257)*(1+'S&S'!$G$166)+BW$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BX$244,O.6!BX$255)*(1+'S&S'!$G164)+SUM(O.6!BX$245,O.6!BX$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BX$246,O.6!BX$257)*(1+'S&S'!$G$166)+BX$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BY$244,O.6!BY$255)*(1+'S&S'!$G164)+SUM(O.6!BY$245,O.6!BY$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BY$246,O.6!BY$257)*(1+'S&S'!$G$166)+BY$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!BZ$244,O.6!BZ$255)*(1+'S&S'!$G164)+SUM(O.6!BZ$245,O.6!BZ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!BZ$246,O.6!BZ$257)*(1+'S&S'!$G$166)+BZ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!CA$244,O.6!CA$255)*(1+'S&S'!$G164)+SUM(O.6!CA$245,O.6!CA$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!CA$246,O.6!CA$257)*(1+'S&S'!$G$166)+CA$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!CB$244,O.6!CB$255)*(1+'S&S'!$G164)+SUM(O.6!CB$245,O.6!CB$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!CB$246,O.6!CB$257)*(1+'S&S'!$G$166)+CB$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!CC$244,O.6!CC$255)*(1+'S&S'!$G164)+SUM(O.6!CC$245,O.6!CC$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!CC$246,O.6!CC$257)*(1+'S&S'!$G$166)+CC$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!CD$244,O.6!CD$255)*(1+'S&S'!$G164)+SUM(O.6!CD$245,O.6!CD$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!CD$246,O.6!CD$257)*(1+'S&S'!$G$166)+CD$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!CE$244,O.6!CE$255)*(1+'S&S'!$G164)+SUM(O.6!CE$245,O.6!CE$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!CE$246,O.6!CE$257)*(1+'S&S'!$G$166)+CE$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!CF$244,O.6!CF$255)*(1+'S&S'!$G164)+SUM(O.6!CF$245,O.6!CF$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!CF$246,O.6!CF$257)*(1+'S&S'!$G$166)+CF$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!CG$244,O.6!CG$255)*(1+'S&S'!$G164)+SUM(O.6!CG$245,O.6!CG$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!CG$246,O.6!CG$257)*(1+'S&S'!$G$166)+CG$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!CH$244,O.6!CH$255)*(1+'S&S'!$G164)+SUM(O.6!CH$245,O.6!CH$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!CH$246,O.6!CH$257)*(1+'S&S'!$G$166)+CH$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!CI$244,O.6!CI$255)*(1+'S&S'!$G164)+SUM(O.6!CI$245,O.6!CI$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!CI$246,O.6!CI$257)*(1+'S&S'!$G$166)+CI$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!CJ$244,O.6!CJ$255)*(1+'S&S'!$G164)+SUM(O.6!CJ$245,O.6!CJ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!CJ$246,O.6!CJ$257)*(1+'S&S'!$G$166)+CJ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!CK$244,O.6!CK$255)*(1+'S&S'!$G164)+SUM(O.6!CK$245,O.6!CK$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!CK$246,O.6!CK$257)*(1+'S&S'!$G$166)+CK$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!CL$244,O.6!CL$255)*(1+'S&S'!$G164)+SUM(O.6!CL$245,O.6!CL$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!CL$246,O.6!CL$257)*(1+'S&S'!$G$166)+CL$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!CM$244,O.6!CM$255)*(1+'S&S'!$G164)+SUM(O.6!CM$245,O.6!CM$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!CM$246,O.6!CM$257)*(1+'S&S'!$G$166)+CM$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!CN$244,O.6!CN$255)*(1+'S&S'!$G164)+SUM(O.6!CN$245,O.6!CN$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!CN$246,O.6!CN$257)*(1+'S&S'!$G$166)+CN$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!CO$244,O.6!CO$255)*(1+'S&S'!$G164)+SUM(O.6!CO$245,O.6!CO$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!CO$246,O.6!CO$257)*(1+'S&S'!$G$166)+CO$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!CP$244,O.6!CP$255)*(1+'S&S'!$G164)+SUM(O.6!CP$245,O.6!CP$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!CP$246,O.6!CP$257)*(1+'S&S'!$G$166)+CP$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!CQ$244,O.6!CQ$255)*(1+'S&S'!$G164)+SUM(O.6!CQ$245,O.6!CQ$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!CQ$246,O.6!CQ$257)*(1+'S&S'!$G$166)+CQ$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!CR$244,O.6!CR$255)*(1+'S&S'!$G164)+SUM(O.6!CR$245,O.6!CR$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!CR$246,O.6!CR$257)*(1+'S&S'!$G$166)+CR$247*(1+'S&S'!$G$212)","v":0},{"$f":"-SUM(O.6!CS$244,O.6!CS$255)*(1+'S&S'!$G164)+SUM(O.6!CS$245,O.6!CS$256)*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.6!CS$246,O.6!CS$257)*(1+'S&S'!$G$166)+CS$247*(1+'S&S'!$G$212)","v":0}]
[]
[null,null,"NET CASH FLOW FOR SENSITIVITY ANALYSIS OF ERR"]
[null,null,{"$f":"O.6!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"A. Total investment costs with 1% increase"},null,{"$f":"G310+NPV(G.Asm!$F$40,H310:INDEX(H310:CS310,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G310:CS310)","v":0},{"$f":"-G$190*(1+'S&S'!$F108)+G$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-G$218+G$232","v":0},{"$f":"-H$190*(1+'S&S'!$F108)+H$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-H$218+H$232","v":0},{"$f":"-I$190*(1+'S&S'!$F108)+I$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-I$218+I$232","v":0},{"$f":"-J$190*(1+'S&S'!$F108)+J$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-J$218+J$232","v":0},{"$f":"-K$190*(1+'S&S'!$F108)+K$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-K$218+K$232","v":0},{"$f":"-L$190*(1+'S&S'!$F108)+L$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-L$218+L$232","v":0},{"$f":"-M$190*(1+'S&S'!$F108)+M$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-M$218+M$232","v":0},{"$f":"-N$190*(1+'S&S'!$F108)+N$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-N$218+N$232","v":0},{"$f":"-O$190*(1+'S&S'!$F108)+O$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-O$218+O$232","v":0},{"$f":"-P$190*(1+'S&S'!$F108)+P$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-P$218+P$232","v":0},{"$f":"-Q$190*(1+'S&S'!$F108)+Q$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-Q$218+Q$232","v":0},{"$f":"-R$190*(1+'S&S'!$F108)+R$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-R$218+R$232","v":0},{"$f":"-S$190*(1+'S&S'!$F108)+S$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-S$218+S$232","v":0},{"$f":"-T$190*(1+'S&S'!$F108)+T$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-T$218+T$232","v":0},{"$f":"-U$190*(1+'S&S'!$F108)+U$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-U$218+U$232","v":0},{"$f":"-V$190*(1+'S&S'!$F108)+V$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-V$218+V$232","v":0},{"$f":"-W$190*(1+'S&S'!$F108)+W$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-W$218+W$232","v":0},{"$f":"-X$190*(1+'S&S'!$F108)+X$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-X$218+X$232","v":0},{"$f":"-Y$190*(1+'S&S'!$F108)+Y$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-Y$218+Y$232","v":0},{"$f":"-Z$190*(1+'S&S'!$F108)+Z$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-Z$218+Z$232","v":0},{"$f":"-AA$190*(1+'S&S'!$F108)+AA$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AA$218+AA$232","v":0},{"$f":"-AB$190*(1+'S&S'!$F108)+AB$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AB$218+AB$232","v":0},{"$f":"-AC$190*(1+'S&S'!$F108)+AC$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AC$218+AC$232","v":0},{"$f":"-AD$190*(1+'S&S'!$F108)+AD$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AD$218+AD$232","v":0},{"$f":"-AE$190*(1+'S&S'!$F108)+AE$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AE$218+AE$232","v":0},{"$f":"-AF$190*(1+'S&S'!$F108)+AF$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AF$218+AF$232","v":0},{"$f":"-AG$190*(1+'S&S'!$F108)+AG$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AG$218+AG$232","v":0},{"$f":"-AH$190*(1+'S&S'!$F108)+AH$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AH$218+AH$232","v":0},{"$f":"-AI$190*(1+'S&S'!$F108)+AI$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AI$218+AI$232","v":0},{"$f":"-AJ$190*(1+'S&S'!$F108)+AJ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AJ$218+AJ$232","v":0},{"$f":"-AK$190*(1+'S&S'!$F108)+AK$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AK$218+AK$232","v":0},{"$f":"-AL$190*(1+'S&S'!$F108)+AL$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AL$218+AL$232","v":0},{"$f":"-AM$190*(1+'S&S'!$F108)+AM$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AM$218+AM$232","v":0},{"$f":"-AN$190*(1+'S&S'!$F108)+AN$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AN$218+AN$232","v":0},{"$f":"-AO$190*(1+'S&S'!$F108)+AO$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AO$218+AO$232","v":0},{"$f":"-AP$190*(1+'S&S'!$F108)+AP$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AP$218+AP$232","v":0},{"$f":"-AQ$190*(1+'S&S'!$F108)+AQ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AQ$218+AQ$232","v":0},{"$f":"-AR$190*(1+'S&S'!$F108)+AR$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AR$218+AR$232","v":0},{"$f":"-AS$190*(1+'S&S'!$F108)+AS$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AS$218+AS$232","v":0},{"$f":"-AT$190*(1+'S&S'!$F108)+AT$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AT$218+AT$232","v":0},{"$f":"-AU$190*(1+'S&S'!$F108)+AU$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AU$218+AU$232","v":0},{"$f":"-AV$190*(1+'S&S'!$F108)+AV$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AV$218+AV$232","v":0},{"$f":"-AW$190*(1+'S&S'!$F108)+AW$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AW$218+AW$232","v":0},{"$f":"-AX$190*(1+'S&S'!$F108)+AX$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AX$218+AX$232","v":0},{"$f":"-AY$190*(1+'S&S'!$F108)+AY$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AY$218+AY$232","v":0},{"$f":"-AZ$190*(1+'S&S'!$F108)+AZ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-AZ$218+AZ$232","v":0},{"$f":"-BA$190*(1+'S&S'!$F108)+BA$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BA$218+BA$232","v":0},{"$f":"-BB$190*(1+'S&S'!$F108)+BB$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BB$218+BB$232","v":0},{"$f":"-BC$190*(1+'S&S'!$F108)+BC$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BC$218+BC$232","v":0},{"$f":"-BD$190*(1+'S&S'!$F108)+BD$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BD$218+BD$232","v":0},{"$f":"-BE$190*(1+'S&S'!$F108)+BE$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BE$218+BE$232","v":0},{"$f":"-BF$190*(1+'S&S'!$F108)+BF$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BF$218+BF$232","v":0},{"$f":"-BG$190*(1+'S&S'!$F108)+BG$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BG$218+BG$232","v":0},{"$f":"-BH$190*(1+'S&S'!$F108)+BH$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BH$218+BH$232","v":0},{"$f":"-BI$190*(1+'S&S'!$F108)+BI$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BI$218+BI$232","v":0},{"$f":"-BJ$190*(1+'S&S'!$F108)+BJ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BJ$218+BJ$232","v":0},{"$f":"-BK$190*(1+'S&S'!$F108)+BK$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BK$218+BK$232","v":0},{"$f":"-BL$190*(1+'S&S'!$F108)+BL$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BL$218+BL$232","v":0},{"$f":"-BM$190*(1+'S&S'!$F108)+BM$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BM$218+BM$232","v":0},{"$f":"-BN$190*(1+'S&S'!$F108)+BN$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BN$218+BN$232","v":0},{"$f":"-BO$190*(1+'S&S'!$F108)+BO$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BO$218+BO$232","v":0},{"$f":"-BP$190*(1+'S&S'!$F108)+BP$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BP$218+BP$232","v":0},{"$f":"-BQ$190*(1+'S&S'!$F108)+BQ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BQ$218+BQ$232","v":0},{"$f":"-BR$190*(1+'S&S'!$F108)+BR$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BR$218+BR$232","v":0},{"$f":"-BS$190*(1+'S&S'!$F108)+BS$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BS$218+BS$232","v":0},{"$f":"-BT$190*(1+'S&S'!$F108)+BT$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BT$218+BT$232","v":0},{"$f":"-BU$190*(1+'S&S'!$F108)+BU$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BU$218+BU$232","v":0},{"$f":"-BV$190*(1+'S&S'!$F108)+BV$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BV$218+BV$232","v":0},{"$f":"-BW$190*(1+'S&S'!$F108)+BW$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BW$218+BW$232","v":0},{"$f":"-BX$190*(1+'S&S'!$F108)+BX$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BX$218+BX$232","v":0},{"$f":"-BY$190*(1+'S&S'!$F108)+BY$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BY$218+BY$232","v":0},{"$f":"-BZ$190*(1+'S&S'!$F108)+BZ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-BZ$218+BZ$232","v":0},{"$f":"-CA$190*(1+'S&S'!$F108)+CA$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CA$218+CA$232","v":0},{"$f":"-CB$190*(1+'S&S'!$F108)+CB$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CB$218+CB$232","v":0},{"$f":"-CC$190*(1+'S&S'!$F108)+CC$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CC$218+CC$232","v":0},{"$f":"-CD$190*(1+'S&S'!$F108)+CD$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CD$218+CD$232","v":0},{"$f":"-CE$190*(1+'S&S'!$F108)+CE$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CE$218+CE$232","v":0},{"$f":"-CF$190*(1+'S&S'!$F108)+CF$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CF$218+CF$232","v":0},{"$f":"-CG$190*(1+'S&S'!$F108)+CG$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CG$218+CG$232","v":0},{"$f":"-CH$190*(1+'S&S'!$F108)+CH$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CH$218+CH$232","v":0},{"$f":"-CI$190*(1+'S&S'!$F108)+CI$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CI$218+CI$232","v":0},{"$f":"-CJ$190*(1+'S&S'!$F108)+CJ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CJ$218+CJ$232","v":0},{"$f":"-CK$190*(1+'S&S'!$F108)+CK$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CK$218+CK$232","v":0},{"$f":"-CL$190*(1+'S&S'!$F108)+CL$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CL$218+CL$232","v":0},{"$f":"-CM$190*(1+'S&S'!$F108)+CM$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CM$218+CM$232","v":0},{"$f":"-CN$190*(1+'S&S'!$F108)+CN$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CN$218+CN$232","v":0},{"$f":"-CO$190*(1+'S&S'!$F108)+CO$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CO$218+CO$232","v":0},{"$f":"-CP$190*(1+'S&S'!$F108)+CP$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CP$218+CP$232","v":0},{"$f":"-CQ$190*(1+'S&S'!$F108)+CQ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CQ$218+CQ$232","v":0},{"$f":"-CR$190*(1+'S&S'!$F108)+CR$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CR$218+CR$232","v":0},{"$f":"-CS$190*(1+'S&S'!$F108)+CS$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F108),1)-CS$218+CS$232","v":0}]
[null,null,{"$f":"O.6!$C$244&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"A. Total investment costs with 1% decrease"},null,{"$f":"G311+NPV(G.Asm!$F$40,H311:INDEX(H311:CS311,RP))","v":0},0,{"$f":"-G$190*(1+'S&S'!$F109)+G$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-G$218+G$232","v":0},{"$f":"-H$190*(1+'S&S'!$F109)+H$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-H$218+H$232","v":0},{"$f":"-I$190*(1+'S&S'!$F109)+I$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-I$218+I$232","v":0},{"$f":"-J$190*(1+'S&S'!$F109)+J$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-J$218+J$232","v":0},{"$f":"-K$190*(1+'S&S'!$F109)+K$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-K$218+K$232","v":0},{"$f":"-L$190*(1+'S&S'!$F109)+L$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-L$218+L$232","v":0},{"$f":"-M$190*(1+'S&S'!$F109)+M$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-M$218+M$232","v":0},{"$f":"-N$190*(1+'S&S'!$F109)+N$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-N$218+N$232","v":0},{"$f":"-O$190*(1+'S&S'!$F109)+O$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-O$218+O$232","v":0},{"$f":"-P$190*(1+'S&S'!$F109)+P$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-P$218+P$232","v":0},{"$f":"-Q$190*(1+'S&S'!$F109)+Q$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-Q$218+Q$232","v":0},{"$f":"-R$190*(1+'S&S'!$F109)+R$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-R$218+R$232","v":0},{"$f":"-S$190*(1+'S&S'!$F109)+S$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-S$218+S$232","v":0},{"$f":"-T$190*(1+'S&S'!$F109)+T$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-T$218+T$232","v":0},{"$f":"-U$190*(1+'S&S'!$F109)+U$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-U$218+U$232","v":0},{"$f":"-V$190*(1+'S&S'!$F109)+V$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-V$218+V$232","v":0},{"$f":"-W$190*(1+'S&S'!$F109)+W$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-W$218+W$232","v":0},{"$f":"-X$190*(1+'S&S'!$F109)+X$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-X$218+X$232","v":0},{"$f":"-Y$190*(1+'S&S'!$F109)+Y$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-Y$218+Y$232","v":0},{"$f":"-Z$190*(1+'S&S'!$F109)+Z$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-Z$218+Z$232","v":0},{"$f":"-AA$190*(1+'S&S'!$F109)+AA$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AA$218+AA$232","v":0},{"$f":"-AB$190*(1+'S&S'!$F109)+AB$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AB$218+AB$232","v":0},{"$f":"-AC$190*(1+'S&S'!$F109)+AC$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AC$218+AC$232","v":0},{"$f":"-AD$190*(1+'S&S'!$F109)+AD$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AD$218+AD$232","v":0},{"$f":"-AE$190*(1+'S&S'!$F109)+AE$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AE$218+AE$232","v":0},{"$f":"-AF$190*(1+'S&S'!$F109)+AF$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AF$218+AF$232","v":0},{"$f":"-AG$190*(1+'S&S'!$F109)+AG$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AG$218+AG$232","v":0},{"$f":"-AH$190*(1+'S&S'!$F109)+AH$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AH$218+AH$232","v":0},{"$f":"-AI$190*(1+'S&S'!$F109)+AI$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AI$218+AI$232","v":0},{"$f":"-AJ$190*(1+'S&S'!$F109)+AJ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AJ$218+AJ$232","v":0},{"$f":"-AK$190*(1+'S&S'!$F109)+AK$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AK$218+AK$232","v":0},{"$f":"-AL$190*(1+'S&S'!$F109)+AL$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AL$218+AL$232","v":0},{"$f":"-AM$190*(1+'S&S'!$F109)+AM$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AM$218+AM$232","v":0},{"$f":"-AN$190*(1+'S&S'!$F109)+AN$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AN$218+AN$232","v":0},{"$f":"-AO$190*(1+'S&S'!$F109)+AO$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AO$218+AO$232","v":0},{"$f":"-AP$190*(1+'S&S'!$F109)+AP$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AP$218+AP$232","v":0},{"$f":"-AQ$190*(1+'S&S'!$F109)+AQ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AQ$218+AQ$232","v":0},{"$f":"-AR$190*(1+'S&S'!$F109)+AR$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AR$218+AR$232","v":0},{"$f":"-AS$190*(1+'S&S'!$F109)+AS$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AS$218+AS$232","v":0},{"$f":"-AT$190*(1+'S&S'!$F109)+AT$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AT$218+AT$232","v":0},{"$f":"-AU$190*(1+'S&S'!$F109)+AU$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AU$218+AU$232","v":0},{"$f":"-AV$190*(1+'S&S'!$F109)+AV$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AV$218+AV$232","v":0},{"$f":"-AW$190*(1+'S&S'!$F109)+AW$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AW$218+AW$232","v":0},{"$f":"-AX$190*(1+'S&S'!$F109)+AX$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AX$218+AX$232","v":0},{"$f":"-AY$190*(1+'S&S'!$F109)+AY$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AY$218+AY$232","v":0},{"$f":"-AZ$190*(1+'S&S'!$F109)+AZ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-AZ$218+AZ$232","v":0},{"$f":"-BA$190*(1+'S&S'!$F109)+BA$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BA$218+BA$232","v":0},{"$f":"-BB$190*(1+'S&S'!$F109)+BB$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BB$218+BB$232","v":0},{"$f":"-BC$190*(1+'S&S'!$F109)+BC$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BC$218+BC$232","v":0},{"$f":"-BD$190*(1+'S&S'!$F109)+BD$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BD$218+BD$232","v":0},{"$f":"-BE$190*(1+'S&S'!$F109)+BE$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BE$218+BE$232","v":0},{"$f":"-BF$190*(1+'S&S'!$F109)+BF$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BF$218+BF$232","v":0},{"$f":"-BG$190*(1+'S&S'!$F109)+BG$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BG$218+BG$232","v":0},{"$f":"-BH$190*(1+'S&S'!$F109)+BH$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BH$218+BH$232","v":0},{"$f":"-BI$190*(1+'S&S'!$F109)+BI$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BI$218+BI$232","v":0},{"$f":"-BJ$190*(1+'S&S'!$F109)+BJ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BJ$218+BJ$232","v":0},{"$f":"-BK$190*(1+'S&S'!$F109)+BK$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BK$218+BK$232","v":0},{"$f":"-BL$190*(1+'S&S'!$F109)+BL$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BL$218+BL$232","v":0},{"$f":"-BM$190*(1+'S&S'!$F109)+BM$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BM$218+BM$232","v":0},{"$f":"-BN$190*(1+'S&S'!$F109)+BN$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BN$218+BN$232","v":0},{"$f":"-BO$190*(1+'S&S'!$F109)+BO$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BO$218+BO$232","v":0},{"$f":"-BP$190*(1+'S&S'!$F109)+BP$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BP$218+BP$232","v":0},{"$f":"-BQ$190*(1+'S&S'!$F109)+BQ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BQ$218+BQ$232","v":0},{"$f":"-BR$190*(1+'S&S'!$F109)+BR$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BR$218+BR$232","v":0},{"$f":"-BS$190*(1+'S&S'!$F109)+BS$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BS$218+BS$232","v":0},{"$f":"-BT$190*(1+'S&S'!$F109)+BT$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BT$218+BT$232","v":0},{"$f":"-BU$190*(1+'S&S'!$F109)+BU$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BU$218+BU$232","v":0},{"$f":"-BV$190*(1+'S&S'!$F109)+BV$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BV$218+BV$232","v":0},{"$f":"-BW$190*(1+'S&S'!$F109)+BW$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BW$218+BW$232","v":0},{"$f":"-BX$190*(1+'S&S'!$F109)+BX$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BX$218+BX$232","v":0},{"$f":"-BY$190*(1+'S&S'!$F109)+BY$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BY$218+BY$232","v":0},{"$f":"-BZ$190*(1+'S&S'!$F109)+BZ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-BZ$218+BZ$232","v":0},{"$f":"-CA$190*(1+'S&S'!$F109)+CA$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CA$218+CA$232","v":0},{"$f":"-CB$190*(1+'S&S'!$F109)+CB$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CB$218+CB$232","v":0},{"$f":"-CC$190*(1+'S&S'!$F109)+CC$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CC$218+CC$232","v":0},{"$f":"-CD$190*(1+'S&S'!$F109)+CD$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CD$218+CD$232","v":0},{"$f":"-CE$190*(1+'S&S'!$F109)+CE$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CE$218+CE$232","v":0},{"$f":"-CF$190*(1+'S&S'!$F109)+CF$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CF$218+CF$232","v":0},{"$f":"-CG$190*(1+'S&S'!$F109)+CG$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CG$218+CG$232","v":0},{"$f":"-CH$190*(1+'S&S'!$F109)+CH$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CH$218+CH$232","v":0},{"$f":"-CI$190*(1+'S&S'!$F109)+CI$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CI$218+CI$232","v":0},{"$f":"-CJ$190*(1+'S&S'!$F109)+CJ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CJ$218+CJ$232","v":0},{"$f":"-CK$190*(1+'S&S'!$F109)+CK$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CK$218+CK$232","v":0},{"$f":"-CL$190*(1+'S&S'!$F109)+CL$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CL$218+CL$232","v":0},{"$f":"-CM$190*(1+'S&S'!$F109)+CM$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CM$218+CM$232","v":0},{"$f":"-CN$190*(1+'S&S'!$F109)+CN$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CN$218+CN$232","v":0},{"$f":"-CO$190*(1+'S&S'!$F109)+CO$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CO$218+CO$232","v":0},{"$f":"-CP$190*(1+'S&S'!$F109)+CP$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CP$218+CP$232","v":0},{"$f":"-CQ$190*(1+'S&S'!$F109)+CQ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CQ$218+CQ$232","v":0},{"$f":"-CR$190*(1+'S&S'!$F109)+CR$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CR$218+CR$232","v":0},{"$f":"-CS$190*(1+'S&S'!$F109)+CS$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$F109),1)-CS$218+CS$232","v":0}]
[null,null,{"$f":"O.6!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"C. Total operating and maintenance costs with 1% increase"},null,{"$f":"G312+NPV(G.Asm!$F$40,H312:INDEX(H312:CS312,RP))","v":0},0,{"$f":"-G$190+G$216-G$218*(1+'S&S'!$F110)+G$232","v":0},{"$f":"-H$190+H$216-H$218*(1+'S&S'!$F110)+H$232","v":0},{"$f":"-I$190+I$216-I$218*(1+'S&S'!$F110)+I$232","v":0},{"$f":"-J$190+J$216-J$218*(1+'S&S'!$F110)+J$232","v":0},{"$f":"-K$190+K$216-K$218*(1+'S&S'!$F110)+K$232","v":0},{"$f":"-L$190+L$216-L$218*(1+'S&S'!$F110)+L$232","v":0},{"$f":"-M$190+M$216-M$218*(1+'S&S'!$F110)+M$232","v":0},{"$f":"-N$190+N$216-N$218*(1+'S&S'!$F110)+N$232","v":0},{"$f":"-O$190+O$216-O$218*(1+'S&S'!$F110)+O$232","v":0},{"$f":"-P$190+P$216-P$218*(1+'S&S'!$F110)+P$232","v":0},{"$f":"-Q$190+Q$216-Q$218*(1+'S&S'!$F110)+Q$232","v":0},{"$f":"-R$190+R$216-R$218*(1+'S&S'!$F110)+R$232","v":0},{"$f":"-S$190+S$216-S$218*(1+'S&S'!$F110)+S$232","v":0},{"$f":"-T$190+T$216-T$218*(1+'S&S'!$F110)+T$232","v":0},{"$f":"-U$190+U$216-U$218*(1+'S&S'!$F110)+U$232","v":0},{"$f":"-V$190+V$216-V$218*(1+'S&S'!$F110)+V$232","v":0},{"$f":"-W$190+W$216-W$218*(1+'S&S'!$F110)+W$232","v":0},{"$f":"-X$190+X$216-X$218*(1+'S&S'!$F110)+X$232","v":0},{"$f":"-Y$190+Y$216-Y$218*(1+'S&S'!$F110)+Y$232","v":0},{"$f":"-Z$190+Z$216-Z$218*(1+'S&S'!$F110)+Z$232","v":0},{"$f":"-AA$190+AA$216-AA$218*(1+'S&S'!$F110)+AA$232","v":0},{"$f":"-AB$190+AB$216-AB$218*(1+'S&S'!$F110)+AB$232","v":0},{"$f":"-AC$190+AC$216-AC$218*(1+'S&S'!$F110)+AC$232","v":0},{"$f":"-AD$190+AD$216-AD$218*(1+'S&S'!$F110)+AD$232","v":0},{"$f":"-AE$190+AE$216-AE$218*(1+'S&S'!$F110)+AE$232","v":0},{"$f":"-AF$190+AF$216-AF$218*(1+'S&S'!$F110)+AF$232","v":0},{"$f":"-AG$190+AG$216-AG$218*(1+'S&S'!$F110)+AG$232","v":0},{"$f":"-AH$190+AH$216-AH$218*(1+'S&S'!$F110)+AH$232","v":0},{"$f":"-AI$190+AI$216-AI$218*(1+'S&S'!$F110)+AI$232","v":0},{"$f":"-AJ$190+AJ$216-AJ$218*(1+'S&S'!$F110)+AJ$232","v":0},{"$f":"-AK$190+AK$216-AK$218*(1+'S&S'!$F110)+AK$232","v":0},{"$f":"-AL$190+AL$216-AL$218*(1+'S&S'!$F110)+AL$232","v":0},{"$f":"-AM$190+AM$216-AM$218*(1+'S&S'!$F110)+AM$232","v":0},{"$f":"-AN$190+AN$216-AN$218*(1+'S&S'!$F110)+AN$232","v":0},{"$f":"-AO$190+AO$216-AO$218*(1+'S&S'!$F110)+AO$232","v":0},{"$f":"-AP$190+AP$216-AP$218*(1+'S&S'!$F110)+AP$232","v":0},{"$f":"-AQ$190+AQ$216-AQ$218*(1+'S&S'!$F110)+AQ$232","v":0},{"$f":"-AR$190+AR$216-AR$218*(1+'S&S'!$F110)+AR$232","v":0},{"$f":"-AS$190+AS$216-AS$218*(1+'S&S'!$F110)+AS$232","v":0},{"$f":"-AT$190+AT$216-AT$218*(1+'S&S'!$F110)+AT$232","v":0},{"$f":"-AU$190+AU$216-AU$218*(1+'S&S'!$F110)+AU$232","v":0},{"$f":"-AV$190+AV$216-AV$218*(1+'S&S'!$F110)+AV$232","v":0},{"$f":"-AW$190+AW$216-AW$218*(1+'S&S'!$F110)+AW$232","v":0},{"$f":"-AX$190+AX$216-AX$218*(1+'S&S'!$F110)+AX$232","v":0},{"$f":"-AY$190+AY$216-AY$218*(1+'S&S'!$F110)+AY$232","v":0},{"$f":"-AZ$190+AZ$216-AZ$218*(1+'S&S'!$F110)+AZ$232","v":0},{"$f":"-BA$190+BA$216-BA$218*(1+'S&S'!$F110)+BA$232","v":0},{"$f":"-BB$190+BB$216-BB$218*(1+'S&S'!$F110)+BB$232","v":0},{"$f":"-BC$190+BC$216-BC$218*(1+'S&S'!$F110)+BC$232","v":0},{"$f":"-BD$190+BD$216-BD$218*(1+'S&S'!$F110)+BD$232","v":0},{"$f":"-BE$190+BE$216-BE$218*(1+'S&S'!$F110)+BE$232","v":0},{"$f":"-BF$190+BF$216-BF$218*(1+'S&S'!$F110)+BF$232","v":0},{"$f":"-BG$190+BG$216-BG$218*(1+'S&S'!$F110)+BG$232","v":0},{"$f":"-BH$190+BH$216-BH$218*(1+'S&S'!$F110)+BH$232","v":0},{"$f":"-BI$190+BI$216-BI$218*(1+'S&S'!$F110)+BI$232","v":0},{"$f":"-BJ$190+BJ$216-BJ$218*(1+'S&S'!$F110)+BJ$232","v":0},{"$f":"-BK$190+BK$216-BK$218*(1+'S&S'!$F110)+BK$232","v":0},{"$f":"-BL$190+BL$216-BL$218*(1+'S&S'!$F110)+BL$232","v":0},{"$f":"-BM$190+BM$216-BM$218*(1+'S&S'!$F110)+BM$232","v":0},{"$f":"-BN$190+BN$216-BN$218*(1+'S&S'!$F110)+BN$232","v":0},{"$f":"-BO$190+BO$216-BO$218*(1+'S&S'!$F110)+BO$232","v":0},{"$f":"-BP$190+BP$216-BP$218*(1+'S&S'!$F110)+BP$232","v":0},{"$f":"-BQ$190+BQ$216-BQ$218*(1+'S&S'!$F110)+BQ$232","v":0},{"$f":"-BR$190+BR$216-BR$218*(1+'S&S'!$F110)+BR$232","v":0},{"$f":"-BS$190+BS$216-BS$218*(1+'S&S'!$F110)+BS$232","v":0},{"$f":"-BT$190+BT$216-BT$218*(1+'S&S'!$F110)+BT$232","v":0},{"$f":"-BU$190+BU$216-BU$218*(1+'S&S'!$F110)+BU$232","v":0},{"$f":"-BV$190+BV$216-BV$218*(1+'S&S'!$F110)+BV$232","v":0},{"$f":"-BW$190+BW$216-BW$218*(1+'S&S'!$F110)+BW$232","v":0},{"$f":"-BX$190+BX$216-BX$218*(1+'S&S'!$F110)+BX$232","v":0},{"$f":"-BY$190+BY$216-BY$218*(1+'S&S'!$F110)+BY$232","v":0},{"$f":"-BZ$190+BZ$216-BZ$218*(1+'S&S'!$F110)+BZ$232","v":0},{"$f":"-CA$190+CA$216-CA$218*(1+'S&S'!$F110)+CA$232","v":0},{"$f":"-CB$190+CB$216-CB$218*(1+'S&S'!$F110)+CB$232","v":0},{"$f":"-CC$190+CC$216-CC$218*(1+'S&S'!$F110)+CC$232","v":0},{"$f":"-CD$190+CD$216-CD$218*(1+'S&S'!$F110)+CD$232","v":0},{"$f":"-CE$190+CE$216-CE$218*(1+'S&S'!$F110)+CE$232","v":0},{"$f":"-CF$190+CF$216-CF$218*(1+'S&S'!$F110)+CF$232","v":0},{"$f":"-CG$190+CG$216-CG$218*(1+'S&S'!$F110)+CG$232","v":0},{"$f":"-CH$190+CH$216-CH$218*(1+'S&S'!$F110)+CH$232","v":0},{"$f":"-CI$190+CI$216-CI$218*(1+'S&S'!$F110)+CI$232","v":0},{"$f":"-CJ$190+CJ$216-CJ$218*(1+'S&S'!$F110)+CJ$232","v":0},{"$f":"-CK$190+CK$216-CK$218*(1+'S&S'!$F110)+CK$232","v":0},{"$f":"-CL$190+CL$216-CL$218*(1+'S&S'!$F110)+CL$232","v":0},{"$f":"-CM$190+CM$216-CM$218*(1+'S&S'!$F110)+CM$232","v":0},{"$f":"-CN$190+CN$216-CN$218*(1+'S&S'!$F110)+CN$232","v":0},{"$f":"-CO$190+CO$216-CO$218*(1+'S&S'!$F110)+CO$232","v":0},{"$f":"-CP$190+CP$216-CP$218*(1+'S&S'!$F110)+CP$232","v":0},{"$f":"-CQ$190+CQ$216-CQ$218*(1+'S&S'!$F110)+CQ$232","v":0},{"$f":"-CR$190+CR$216-CR$218*(1+'S&S'!$F110)+CR$232","v":0},{"$f":"-CS$190+CS$216-CS$218*(1+'S&S'!$F110)+CS$232","v":0}]
[null,null,{"$f":"O.6!$C$246&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"C. Total operating and maintenance costs with 1% decrease"},null,{"$f":"G313+NPV(G.Asm!$F$40,H313:INDEX(H313:CS313,RP))","v":0},0,{"$f":"-G$190+G$216-G$218*(1+'S&S'!$F111)+G$232","v":0},{"$f":"-H$190+H$216-H$218*(1+'S&S'!$F111)+H$232","v":0},{"$f":"-I$190+I$216-I$218*(1+'S&S'!$F111)+I$232","v":0},{"$f":"-J$190+J$216-J$218*(1+'S&S'!$F111)+J$232","v":0},{"$f":"-K$190+K$216-K$218*(1+'S&S'!$F111)+K$232","v":0},{"$f":"-L$190+L$216-L$218*(1+'S&S'!$F111)+L$232","v":0},{"$f":"-M$190+M$216-M$218*(1+'S&S'!$F111)+M$232","v":0},{"$f":"-N$190+N$216-N$218*(1+'S&S'!$F111)+N$232","v":0},{"$f":"-O$190+O$216-O$218*(1+'S&S'!$F111)+O$232","v":0},{"$f":"-P$190+P$216-P$218*(1+'S&S'!$F111)+P$232","v":0},{"$f":"-Q$190+Q$216-Q$218*(1+'S&S'!$F111)+Q$232","v":0},{"$f":"-R$190+R$216-R$218*(1+'S&S'!$F111)+R$232","v":0},{"$f":"-S$190+S$216-S$218*(1+'S&S'!$F111)+S$232","v":0},{"$f":"-T$190+T$216-T$218*(1+'S&S'!$F111)+T$232","v":0},{"$f":"-U$190+U$216-U$218*(1+'S&S'!$F111)+U$232","v":0},{"$f":"-V$190+V$216-V$218*(1+'S&S'!$F111)+V$232","v":0},{"$f":"-W$190+W$216-W$218*(1+'S&S'!$F111)+W$232","v":0},{"$f":"-X$190+X$216-X$218*(1+'S&S'!$F111)+X$232","v":0},{"$f":"-Y$190+Y$216-Y$218*(1+'S&S'!$F111)+Y$232","v":0},{"$f":"-Z$190+Z$216-Z$218*(1+'S&S'!$F111)+Z$232","v":0},{"$f":"-AA$190+AA$216-AA$218*(1+'S&S'!$F111)+AA$232","v":0},{"$f":"-AB$190+AB$216-AB$218*(1+'S&S'!$F111)+AB$232","v":0},{"$f":"-AC$190+AC$216-AC$218*(1+'S&S'!$F111)+AC$232","v":0},{"$f":"-AD$190+AD$216-AD$218*(1+'S&S'!$F111)+AD$232","v":0},{"$f":"-AE$190+AE$216-AE$218*(1+'S&S'!$F111)+AE$232","v":0},{"$f":"-AF$190+AF$216-AF$218*(1+'S&S'!$F111)+AF$232","v":0},{"$f":"-AG$190+AG$216-AG$218*(1+'S&S'!$F111)+AG$232","v":0},{"$f":"-AH$190+AH$216-AH$218*(1+'S&S'!$F111)+AH$232","v":0},{"$f":"-AI$190+AI$216-AI$218*(1+'S&S'!$F111)+AI$232","v":0},{"$f":"-AJ$190+AJ$216-AJ$218*(1+'S&S'!$F111)+AJ$232","v":0},{"$f":"-AK$190+AK$216-AK$218*(1+'S&S'!$F111)+AK$232","v":0},{"$f":"-AL$190+AL$216-AL$218*(1+'S&S'!$F111)+AL$232","v":0},{"$f":"-AM$190+AM$216-AM$218*(1+'S&S'!$F111)+AM$232","v":0},{"$f":"-AN$190+AN$216-AN$218*(1+'S&S'!$F111)+AN$232","v":0},{"$f":"-AO$190+AO$216-AO$218*(1+'S&S'!$F111)+AO$232","v":0},{"$f":"-AP$190+AP$216-AP$218*(1+'S&S'!$F111)+AP$232","v":0},{"$f":"-AQ$190+AQ$216-AQ$218*(1+'S&S'!$F111)+AQ$232","v":0},{"$f":"-AR$190+AR$216-AR$218*(1+'S&S'!$F111)+AR$232","v":0},{"$f":"-AS$190+AS$216-AS$218*(1+'S&S'!$F111)+AS$232","v":0},{"$f":"-AT$190+AT$216-AT$218*(1+'S&S'!$F111)+AT$232","v":0},{"$f":"-AU$190+AU$216-AU$218*(1+'S&S'!$F111)+AU$232","v":0},{"$f":"-AV$190+AV$216-AV$218*(1+'S&S'!$F111)+AV$232","v":0},{"$f":"-AW$190+AW$216-AW$218*(1+'S&S'!$F111)+AW$232","v":0},{"$f":"-AX$190+AX$216-AX$218*(1+'S&S'!$F111)+AX$232","v":0},{"$f":"-AY$190+AY$216-AY$218*(1+'S&S'!$F111)+AY$232","v":0},{"$f":"-AZ$190+AZ$216-AZ$218*(1+'S&S'!$F111)+AZ$232","v":0},{"$f":"-BA$190+BA$216-BA$218*(1+'S&S'!$F111)+BA$232","v":0},{"$f":"-BB$190+BB$216-BB$218*(1+'S&S'!$F111)+BB$232","v":0},{"$f":"-BC$190+BC$216-BC$218*(1+'S&S'!$F111)+BC$232","v":0},{"$f":"-BD$190+BD$216-BD$218*(1+'S&S'!$F111)+BD$232","v":0},{"$f":"-BE$190+BE$216-BE$218*(1+'S&S'!$F111)+BE$232","v":0},{"$f":"-BF$190+BF$216-BF$218*(1+'S&S'!$F111)+BF$232","v":0},{"$f":"-BG$190+BG$216-BG$218*(1+'S&S'!$F111)+BG$232","v":0},{"$f":"-BH$190+BH$216-BH$218*(1+'S&S'!$F111)+BH$232","v":0},{"$f":"-BI$190+BI$216-BI$218*(1+'S&S'!$F111)+BI$232","v":0},{"$f":"-BJ$190+BJ$216-BJ$218*(1+'S&S'!$F111)+BJ$232","v":0},{"$f":"-BK$190+BK$216-BK$218*(1+'S&S'!$F111)+BK$232","v":0},{"$f":"-BL$190+BL$216-BL$218*(1+'S&S'!$F111)+BL$232","v":0},{"$f":"-BM$190+BM$216-BM$218*(1+'S&S'!$F111)+BM$232","v":0},{"$f":"-BN$190+BN$216-BN$218*(1+'S&S'!$F111)+BN$232","v":0},{"$f":"-BO$190+BO$216-BO$218*(1+'S&S'!$F111)+BO$232","v":0},{"$f":"-BP$190+BP$216-BP$218*(1+'S&S'!$F111)+BP$232","v":0},{"$f":"-BQ$190+BQ$216-BQ$218*(1+'S&S'!$F111)+BQ$232","v":0},{"$f":"-BR$190+BR$216-BR$218*(1+'S&S'!$F111)+BR$232","v":0},{"$f":"-BS$190+BS$216-BS$218*(1+'S&S'!$F111)+BS$232","v":0},{"$f":"-BT$190+BT$216-BT$218*(1+'S&S'!$F111)+BT$232","v":0},{"$f":"-BU$190+BU$216-BU$218*(1+'S&S'!$F111)+BU$232","v":0},{"$f":"-BV$190+BV$216-BV$218*(1+'S&S'!$F111)+BV$232","v":0},{"$f":"-BW$190+BW$216-BW$218*(1+'S&S'!$F111)+BW$232","v":0},{"$f":"-BX$190+BX$216-BX$218*(1+'S&S'!$F111)+BX$232","v":0},{"$f":"-BY$190+BY$216-BY$218*(1+'S&S'!$F111)+BY$232","v":0},{"$f":"-BZ$190+BZ$216-BZ$218*(1+'S&S'!$F111)+BZ$232","v":0},{"$f":"-CA$190+CA$216-CA$218*(1+'S&S'!$F111)+CA$232","v":0},{"$f":"-CB$190+CB$216-CB$218*(1+'S&S'!$F111)+CB$232","v":0},{"$f":"-CC$190+CC$216-CC$218*(1+'S&S'!$F111)+CC$232","v":0},{"$f":"-CD$190+CD$216-CD$218*(1+'S&S'!$F111)+CD$232","v":0},{"$f":"-CE$190+CE$216-CE$218*(1+'S&S'!$F111)+CE$232","v":0},{"$f":"-CF$190+CF$216-CF$218*(1+'S&S'!$F111)+CF$232","v":0},{"$f":"-CG$190+CG$216-CG$218*(1+'S&S'!$F111)+CG$232","v":0},{"$f":"-CH$190+CH$216-CH$218*(1+'S&S'!$F111)+CH$232","v":0},{"$f":"-CI$190+CI$216-CI$218*(1+'S&S'!$F111)+CI$232","v":0},{"$f":"-CJ$190+CJ$216-CJ$218*(1+'S&S'!$F111)+CJ$232","v":0},{"$f":"-CK$190+CK$216-CK$218*(1+'S&S'!$F111)+CK$232","v":0},{"$f":"-CL$190+CL$216-CL$218*(1+'S&S'!$F111)+CL$232","v":0},{"$f":"-CM$190+CM$216-CM$218*(1+'S&S'!$F111)+CM$232","v":0},{"$f":"-CN$190+CN$216-CN$218*(1+'S&S'!$F111)+CN$232","v":0},{"$f":"-CO$190+CO$216-CO$218*(1+'S&S'!$F111)+CO$232","v":0},{"$f":"-CP$190+CP$216-CP$218*(1+'S&S'!$F111)+CP$232","v":0},{"$f":"-CQ$190+CQ$216-CQ$218*(1+'S&S'!$F111)+CQ$232","v":0},{"$f":"-CR$190+CR$216-CR$218*(1+'S&S'!$F111)+CR$232","v":0},{"$f":"-CS$190+CS$216-CS$218*(1+'S&S'!$F111)+CS$232","v":0}]
[null,null,{"$f":"O.6!C125&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G314+NPV(G.Asm!$F$40,H314:INDEX(H314:CS314,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125*(1+'S&S'!$F112),G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125*(1+'S&S'!$F112),H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125*(1+'S&S'!$F112),I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125*(1+'S&S'!$F112),J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125*(1+'S&S'!$F112),K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125*(1+'S&S'!$F112),L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125*(1+'S&S'!$F112),M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125*(1+'S&S'!$F112),N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125*(1+'S&S'!$F112),O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125*(1+'S&S'!$F112),P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125*(1+'S&S'!$F112),Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125*(1+'S&S'!$F112),R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125*(1+'S&S'!$F112),S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125*(1+'S&S'!$F112),T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125*(1+'S&S'!$F112),U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125*(1+'S&S'!$F112),V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125*(1+'S&S'!$F112),W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125*(1+'S&S'!$F112),X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125*(1+'S&S'!$F112),Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125*(1+'S&S'!$F112),Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125*(1+'S&S'!$F112),AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125*(1+'S&S'!$F112),AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125*(1+'S&S'!$F112),AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125*(1+'S&S'!$F112),AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125*(1+'S&S'!$F112),AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125*(1+'S&S'!$F112),AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125*(1+'S&S'!$F112),AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125*(1+'S&S'!$F112),AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125*(1+'S&S'!$F112),AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125*(1+'S&S'!$F112),AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125*(1+'S&S'!$F112),AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125*(1+'S&S'!$F112),AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125*(1+'S&S'!$F112),AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125*(1+'S&S'!$F112),AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125*(1+'S&S'!$F112),AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125*(1+'S&S'!$F112),AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125*(1+'S&S'!$F112),AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125*(1+'S&S'!$F112),AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125*(1+'S&S'!$F112),AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125*(1+'S&S'!$F112),AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125*(1+'S&S'!$F112),AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125*(1+'S&S'!$F112),AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125*(1+'S&S'!$F112),AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125*(1+'S&S'!$F112),AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125*(1+'S&S'!$F112),AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125*(1+'S&S'!$F112),AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125*(1+'S&S'!$F112),BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125*(1+'S&S'!$F112),BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125*(1+'S&S'!$F112),BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125*(1+'S&S'!$F112),BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125*(1+'S&S'!$F112),BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125*(1+'S&S'!$F112),BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125*(1+'S&S'!$F112),BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125*(1+'S&S'!$F112),BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125*(1+'S&S'!$F112),BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125*(1+'S&S'!$F112),BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125*(1+'S&S'!$F112),BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125*(1+'S&S'!$F112),BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125*(1+'S&S'!$F112),BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125*(1+'S&S'!$F112),BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125*(1+'S&S'!$F112),BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125*(1+'S&S'!$F112),BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125*(1+'S&S'!$F112),BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125*(1+'S&S'!$F112),BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125*(1+'S&S'!$F112),BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125*(1+'S&S'!$F112),BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125*(1+'S&S'!$F112),BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125*(1+'S&S'!$F112),BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125*(1+'S&S'!$F112),BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125*(1+'S&S'!$F112),BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125*(1+'S&S'!$F112),BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125*(1+'S&S'!$F112),BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125*(1+'S&S'!$F112),CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125*(1+'S&S'!$F112),CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125*(1+'S&S'!$F112),CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125*(1+'S&S'!$F112),CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125*(1+'S&S'!$F112),CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125*(1+'S&S'!$F112),CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125*(1+'S&S'!$F112),CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125*(1+'S&S'!$F112),CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125*(1+'S&S'!$F112),CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125*(1+'S&S'!$F112),CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125*(1+'S&S'!$F112),CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125*(1+'S&S'!$F112),CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125*(1+'S&S'!$F112),CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125*(1+'S&S'!$F112),CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125*(1+'S&S'!$F112),CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125*(1+'S&S'!$F112),CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125*(1+'S&S'!$F112),CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125*(1+'S&S'!$F112),CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125*(1+'S&S'!$F112),CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C125&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G315+NPV(G.Asm!$F$40,H315:INDEX(H315:CS315,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125*(1+'S&S'!$F113),G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125*(1+'S&S'!$F113),H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125*(1+'S&S'!$F113),I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125*(1+'S&S'!$F113),J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125*(1+'S&S'!$F113),K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125*(1+'S&S'!$F113),L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125*(1+'S&S'!$F113),M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125*(1+'S&S'!$F113),N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125*(1+'S&S'!$F113),O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125*(1+'S&S'!$F113),P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125*(1+'S&S'!$F113),Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125*(1+'S&S'!$F113),R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125*(1+'S&S'!$F113),S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125*(1+'S&S'!$F113),T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125*(1+'S&S'!$F113),U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125*(1+'S&S'!$F113),V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125*(1+'S&S'!$F113),W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125*(1+'S&S'!$F113),X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125*(1+'S&S'!$F113),Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125*(1+'S&S'!$F113),Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125*(1+'S&S'!$F113),AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125*(1+'S&S'!$F113),AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125*(1+'S&S'!$F113),AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125*(1+'S&S'!$F113),AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125*(1+'S&S'!$F113),AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125*(1+'S&S'!$F113),AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125*(1+'S&S'!$F113),AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125*(1+'S&S'!$F113),AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125*(1+'S&S'!$F113),AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125*(1+'S&S'!$F113),AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125*(1+'S&S'!$F113),AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125*(1+'S&S'!$F113),AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125*(1+'S&S'!$F113),AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125*(1+'S&S'!$F113),AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125*(1+'S&S'!$F113),AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125*(1+'S&S'!$F113),AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125*(1+'S&S'!$F113),AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125*(1+'S&S'!$F113),AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125*(1+'S&S'!$F113),AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125*(1+'S&S'!$F113),AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125*(1+'S&S'!$F113),AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125*(1+'S&S'!$F113),AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125*(1+'S&S'!$F113),AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125*(1+'S&S'!$F113),AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125*(1+'S&S'!$F113),AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125*(1+'S&S'!$F113),AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125*(1+'S&S'!$F113),BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125*(1+'S&S'!$F113),BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125*(1+'S&S'!$F113),BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125*(1+'S&S'!$F113),BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125*(1+'S&S'!$F113),BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125*(1+'S&S'!$F113),BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125*(1+'S&S'!$F113),BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125*(1+'S&S'!$F113),BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125*(1+'S&S'!$F113),BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125*(1+'S&S'!$F113),BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125*(1+'S&S'!$F113),BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125*(1+'S&S'!$F113),BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125*(1+'S&S'!$F113),BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125*(1+'S&S'!$F113),BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125*(1+'S&S'!$F113),BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125*(1+'S&S'!$F113),BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125*(1+'S&S'!$F113),BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125*(1+'S&S'!$F113),BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125*(1+'S&S'!$F113),BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125*(1+'S&S'!$F113),BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125*(1+'S&S'!$F113),BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125*(1+'S&S'!$F113),BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125*(1+'S&S'!$F113),BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125*(1+'S&S'!$F113),BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125*(1+'S&S'!$F113),BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125*(1+'S&S'!$F113),BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125*(1+'S&S'!$F113),CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125*(1+'S&S'!$F113),CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125*(1+'S&S'!$F113),CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125*(1+'S&S'!$F113),CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125*(1+'S&S'!$F113),CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125*(1+'S&S'!$F113),CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125*(1+'S&S'!$F113),CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125*(1+'S&S'!$F113),CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125*(1+'S&S'!$F113),CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125*(1+'S&S'!$F113),CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125*(1+'S&S'!$F113),CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125*(1+'S&S'!$F113),CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125*(1+'S&S'!$F113),CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125*(1+'S&S'!$F113),CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125*(1+'S&S'!$F113),CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125*(1+'S&S'!$F113),CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125*(1+'S&S'!$F113),CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125*(1+'S&S'!$F113),CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125*(1+'S&S'!$F113),CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C126&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G316+NPV(G.Asm!$F$40,H316:INDEX(H316:CS316,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126*(1+'S&S'!$F114),G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126*(1+'S&S'!$F114),H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126*(1+'S&S'!$F114),I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126*(1+'S&S'!$F114),J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126*(1+'S&S'!$F114),K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126*(1+'S&S'!$F114),L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126*(1+'S&S'!$F114),M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126*(1+'S&S'!$F114),N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126*(1+'S&S'!$F114),O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126*(1+'S&S'!$F114),P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126*(1+'S&S'!$F114),Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126*(1+'S&S'!$F114),R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126*(1+'S&S'!$F114),S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126*(1+'S&S'!$F114),T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126*(1+'S&S'!$F114),U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126*(1+'S&S'!$F114),V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126*(1+'S&S'!$F114),W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126*(1+'S&S'!$F114),X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126*(1+'S&S'!$F114),Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126*(1+'S&S'!$F114),Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126*(1+'S&S'!$F114),AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126*(1+'S&S'!$F114),AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126*(1+'S&S'!$F114),AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126*(1+'S&S'!$F114),AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126*(1+'S&S'!$F114),AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126*(1+'S&S'!$F114),AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126*(1+'S&S'!$F114),AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126*(1+'S&S'!$F114),AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126*(1+'S&S'!$F114),AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126*(1+'S&S'!$F114),AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126*(1+'S&S'!$F114),AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126*(1+'S&S'!$F114),AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126*(1+'S&S'!$F114),AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126*(1+'S&S'!$F114),AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126*(1+'S&S'!$F114),AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126*(1+'S&S'!$F114),AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126*(1+'S&S'!$F114),AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126*(1+'S&S'!$F114),AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126*(1+'S&S'!$F114),AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126*(1+'S&S'!$F114),AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126*(1+'S&S'!$F114),AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126*(1+'S&S'!$F114),AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126*(1+'S&S'!$F114),AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126*(1+'S&S'!$F114),AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126*(1+'S&S'!$F114),AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126*(1+'S&S'!$F114),AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126*(1+'S&S'!$F114),BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126*(1+'S&S'!$F114),BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126*(1+'S&S'!$F114),BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126*(1+'S&S'!$F114),BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126*(1+'S&S'!$F114),BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126*(1+'S&S'!$F114),BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126*(1+'S&S'!$F114),BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126*(1+'S&S'!$F114),BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126*(1+'S&S'!$F114),BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126*(1+'S&S'!$F114),BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126*(1+'S&S'!$F114),BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126*(1+'S&S'!$F114),BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126*(1+'S&S'!$F114),BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126*(1+'S&S'!$F114),BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126*(1+'S&S'!$F114),BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126*(1+'S&S'!$F114),BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126*(1+'S&S'!$F114),BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126*(1+'S&S'!$F114),BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126*(1+'S&S'!$F114),BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126*(1+'S&S'!$F114),BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126*(1+'S&S'!$F114),BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126*(1+'S&S'!$F114),BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126*(1+'S&S'!$F114),BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126*(1+'S&S'!$F114),BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126*(1+'S&S'!$F114),BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126*(1+'S&S'!$F114),BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126*(1+'S&S'!$F114),CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126*(1+'S&S'!$F114),CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126*(1+'S&S'!$F114),CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126*(1+'S&S'!$F114),CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126*(1+'S&S'!$F114),CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126*(1+'S&S'!$F114),CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126*(1+'S&S'!$F114),CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126*(1+'S&S'!$F114),CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126*(1+'S&S'!$F114),CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126*(1+'S&S'!$F114),CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126*(1+'S&S'!$F114),CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126*(1+'S&S'!$F114),CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126*(1+'S&S'!$F114),CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126*(1+'S&S'!$F114),CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126*(1+'S&S'!$F114),CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126*(1+'S&S'!$F114),CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126*(1+'S&S'!$F114),CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126*(1+'S&S'!$F114),CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126*(1+'S&S'!$F114),CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C126&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G317+NPV(G.Asm!$F$40,H317:INDEX(H317:CS317,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126*(1+'S&S'!$F115),G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126*(1+'S&S'!$F115),H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126*(1+'S&S'!$F115),I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126*(1+'S&S'!$F115),J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126*(1+'S&S'!$F115),K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126*(1+'S&S'!$F115),L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126*(1+'S&S'!$F115),M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126*(1+'S&S'!$F115),N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126*(1+'S&S'!$F115),O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126*(1+'S&S'!$F115),P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126*(1+'S&S'!$F115),Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126*(1+'S&S'!$F115),R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126*(1+'S&S'!$F115),S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126*(1+'S&S'!$F115),T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126*(1+'S&S'!$F115),U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126*(1+'S&S'!$F115),V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126*(1+'S&S'!$F115),W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126*(1+'S&S'!$F115),X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126*(1+'S&S'!$F115),Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126*(1+'S&S'!$F115),Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126*(1+'S&S'!$F115),AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126*(1+'S&S'!$F115),AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126*(1+'S&S'!$F115),AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126*(1+'S&S'!$F115),AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126*(1+'S&S'!$F115),AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126*(1+'S&S'!$F115),AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126*(1+'S&S'!$F115),AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126*(1+'S&S'!$F115),AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126*(1+'S&S'!$F115),AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126*(1+'S&S'!$F115),AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126*(1+'S&S'!$F115),AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126*(1+'S&S'!$F115),AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126*(1+'S&S'!$F115),AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126*(1+'S&S'!$F115),AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126*(1+'S&S'!$F115),AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126*(1+'S&S'!$F115),AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126*(1+'S&S'!$F115),AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126*(1+'S&S'!$F115),AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126*(1+'S&S'!$F115),AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126*(1+'S&S'!$F115),AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126*(1+'S&S'!$F115),AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126*(1+'S&S'!$F115),AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126*(1+'S&S'!$F115),AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126*(1+'S&S'!$F115),AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126*(1+'S&S'!$F115),AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126*(1+'S&S'!$F115),AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126*(1+'S&S'!$F115),BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126*(1+'S&S'!$F115),BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126*(1+'S&S'!$F115),BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126*(1+'S&S'!$F115),BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126*(1+'S&S'!$F115),BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126*(1+'S&S'!$F115),BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126*(1+'S&S'!$F115),BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126*(1+'S&S'!$F115),BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126*(1+'S&S'!$F115),BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126*(1+'S&S'!$F115),BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126*(1+'S&S'!$F115),BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126*(1+'S&S'!$F115),BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126*(1+'S&S'!$F115),BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126*(1+'S&S'!$F115),BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126*(1+'S&S'!$F115),BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126*(1+'S&S'!$F115),BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126*(1+'S&S'!$F115),BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126*(1+'S&S'!$F115),BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126*(1+'S&S'!$F115),BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126*(1+'S&S'!$F115),BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126*(1+'S&S'!$F115),BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126*(1+'S&S'!$F115),BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126*(1+'S&S'!$F115),BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126*(1+'S&S'!$F115),BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126*(1+'S&S'!$F115),BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126*(1+'S&S'!$F115),BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126*(1+'S&S'!$F115),CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126*(1+'S&S'!$F115),CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126*(1+'S&S'!$F115),CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126*(1+'S&S'!$F115),CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126*(1+'S&S'!$F115),CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126*(1+'S&S'!$F115),CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126*(1+'S&S'!$F115),CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126*(1+'S&S'!$F115),CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126*(1+'S&S'!$F115),CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126*(1+'S&S'!$F115),CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126*(1+'S&S'!$F115),CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126*(1+'S&S'!$F115),CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126*(1+'S&S'!$F115),CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126*(1+'S&S'!$F115),CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126*(1+'S&S'!$F115),CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126*(1+'S&S'!$F115),CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126*(1+'S&S'!$F115),CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126*(1+'S&S'!$F115),CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126*(1+'S&S'!$F115),CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C127&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G318+NPV(G.Asm!$F$40,H318:INDEX(H318:CS318,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127*(1+'S&S'!$F116),G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127*(1+'S&S'!$F116),H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127*(1+'S&S'!$F116),I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127*(1+'S&S'!$F116),J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127*(1+'S&S'!$F116),K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127*(1+'S&S'!$F116),L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127*(1+'S&S'!$F116),M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127*(1+'S&S'!$F116),N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127*(1+'S&S'!$F116),O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127*(1+'S&S'!$F116),P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127*(1+'S&S'!$F116),Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127*(1+'S&S'!$F116),R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127*(1+'S&S'!$F116),S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127*(1+'S&S'!$F116),T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127*(1+'S&S'!$F116),U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127*(1+'S&S'!$F116),V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127*(1+'S&S'!$F116),W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127*(1+'S&S'!$F116),X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127*(1+'S&S'!$F116),Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127*(1+'S&S'!$F116),Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127*(1+'S&S'!$F116),AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127*(1+'S&S'!$F116),AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127*(1+'S&S'!$F116),AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127*(1+'S&S'!$F116),AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127*(1+'S&S'!$F116),AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127*(1+'S&S'!$F116),AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127*(1+'S&S'!$F116),AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127*(1+'S&S'!$F116),AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127*(1+'S&S'!$F116),AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127*(1+'S&S'!$F116),AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127*(1+'S&S'!$F116),AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127*(1+'S&S'!$F116),AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127*(1+'S&S'!$F116),AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127*(1+'S&S'!$F116),AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127*(1+'S&S'!$F116),AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127*(1+'S&S'!$F116),AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127*(1+'S&S'!$F116),AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127*(1+'S&S'!$F116),AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127*(1+'S&S'!$F116),AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127*(1+'S&S'!$F116),AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127*(1+'S&S'!$F116),AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127*(1+'S&S'!$F116),AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127*(1+'S&S'!$F116),AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127*(1+'S&S'!$F116),AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127*(1+'S&S'!$F116),AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127*(1+'S&S'!$F116),AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127*(1+'S&S'!$F116),BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127*(1+'S&S'!$F116),BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127*(1+'S&S'!$F116),BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127*(1+'S&S'!$F116),BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127*(1+'S&S'!$F116),BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127*(1+'S&S'!$F116),BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127*(1+'S&S'!$F116),BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127*(1+'S&S'!$F116),BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127*(1+'S&S'!$F116),BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127*(1+'S&S'!$F116),BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127*(1+'S&S'!$F116),BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127*(1+'S&S'!$F116),BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127*(1+'S&S'!$F116),BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127*(1+'S&S'!$F116),BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127*(1+'S&S'!$F116),BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127*(1+'S&S'!$F116),BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127*(1+'S&S'!$F116),BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127*(1+'S&S'!$F116),BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127*(1+'S&S'!$F116),BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127*(1+'S&S'!$F116),BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127*(1+'S&S'!$F116),BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127*(1+'S&S'!$F116),BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127*(1+'S&S'!$F116),BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127*(1+'S&S'!$F116),BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127*(1+'S&S'!$F116),BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127*(1+'S&S'!$F116),BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127*(1+'S&S'!$F116),CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127*(1+'S&S'!$F116),CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127*(1+'S&S'!$F116),CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127*(1+'S&S'!$F116),CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127*(1+'S&S'!$F116),CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127*(1+'S&S'!$F116),CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127*(1+'S&S'!$F116),CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127*(1+'S&S'!$F116),CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127*(1+'S&S'!$F116),CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127*(1+'S&S'!$F116),CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127*(1+'S&S'!$F116),CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127*(1+'S&S'!$F116),CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127*(1+'S&S'!$F116),CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127*(1+'S&S'!$F116),CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127*(1+'S&S'!$F116),CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127*(1+'S&S'!$F116),CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127*(1+'S&S'!$F116),CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127*(1+'S&S'!$F116),CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127*(1+'S&S'!$F116),CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C127&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G319+NPV(G.Asm!$F$40,H319:INDEX(H319:CS319,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127*(1+'S&S'!$F117),G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127*(1+'S&S'!$F117),H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127*(1+'S&S'!$F117),I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127*(1+'S&S'!$F117),J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127*(1+'S&S'!$F117),K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127*(1+'S&S'!$F117),L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127*(1+'S&S'!$F117),M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127*(1+'S&S'!$F117),N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127*(1+'S&S'!$F117),O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127*(1+'S&S'!$F117),P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127*(1+'S&S'!$F117),Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127*(1+'S&S'!$F117),R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127*(1+'S&S'!$F117),S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127*(1+'S&S'!$F117),T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127*(1+'S&S'!$F117),U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127*(1+'S&S'!$F117),V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127*(1+'S&S'!$F117),W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127*(1+'S&S'!$F117),X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127*(1+'S&S'!$F117),Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127*(1+'S&S'!$F117),Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127*(1+'S&S'!$F117),AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127*(1+'S&S'!$F117),AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127*(1+'S&S'!$F117),AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127*(1+'S&S'!$F117),AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127*(1+'S&S'!$F117),AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127*(1+'S&S'!$F117),AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127*(1+'S&S'!$F117),AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127*(1+'S&S'!$F117),AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127*(1+'S&S'!$F117),AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127*(1+'S&S'!$F117),AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127*(1+'S&S'!$F117),AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127*(1+'S&S'!$F117),AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127*(1+'S&S'!$F117),AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127*(1+'S&S'!$F117),AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127*(1+'S&S'!$F117),AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127*(1+'S&S'!$F117),AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127*(1+'S&S'!$F117),AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127*(1+'S&S'!$F117),AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127*(1+'S&S'!$F117),AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127*(1+'S&S'!$F117),AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127*(1+'S&S'!$F117),AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127*(1+'S&S'!$F117),AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127*(1+'S&S'!$F117),AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127*(1+'S&S'!$F117),AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127*(1+'S&S'!$F117),AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127*(1+'S&S'!$F117),AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127*(1+'S&S'!$F117),BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127*(1+'S&S'!$F117),BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127*(1+'S&S'!$F117),BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127*(1+'S&S'!$F117),BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127*(1+'S&S'!$F117),BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127*(1+'S&S'!$F117),BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127*(1+'S&S'!$F117),BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127*(1+'S&S'!$F117),BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127*(1+'S&S'!$F117),BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127*(1+'S&S'!$F117),BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127*(1+'S&S'!$F117),BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127*(1+'S&S'!$F117),BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127*(1+'S&S'!$F117),BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127*(1+'S&S'!$F117),BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127*(1+'S&S'!$F117),BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127*(1+'S&S'!$F117),BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127*(1+'S&S'!$F117),BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127*(1+'S&S'!$F117),BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127*(1+'S&S'!$F117),BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127*(1+'S&S'!$F117),BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127*(1+'S&S'!$F117),BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127*(1+'S&S'!$F117),BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127*(1+'S&S'!$F117),BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127*(1+'S&S'!$F117),BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127*(1+'S&S'!$F117),BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127*(1+'S&S'!$F117),BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127*(1+'S&S'!$F117),CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127*(1+'S&S'!$F117),CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127*(1+'S&S'!$F117),CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127*(1+'S&S'!$F117),CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127*(1+'S&S'!$F117),CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127*(1+'S&S'!$F117),CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127*(1+'S&S'!$F117),CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127*(1+'S&S'!$F117),CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127*(1+'S&S'!$F117),CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127*(1+'S&S'!$F117),CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127*(1+'S&S'!$F117),CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127*(1+'S&S'!$F117),CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127*(1+'S&S'!$F117),CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127*(1+'S&S'!$F117),CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127*(1+'S&S'!$F117),CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127*(1+'S&S'!$F117),CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127*(1+'S&S'!$F117),CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127*(1+'S&S'!$F117),CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127*(1+'S&S'!$F117),CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C128&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G320+NPV(G.Asm!$F$40,H320:INDEX(H320:CS320,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128*(1+'S&S'!$F118),G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128*(1+'S&S'!$F118),H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128*(1+'S&S'!$F118),I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128*(1+'S&S'!$F118),J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128*(1+'S&S'!$F118),K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128*(1+'S&S'!$F118),L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128*(1+'S&S'!$F118),M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128*(1+'S&S'!$F118),N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128*(1+'S&S'!$F118),O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128*(1+'S&S'!$F118),P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128*(1+'S&S'!$F118),Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128*(1+'S&S'!$F118),R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128*(1+'S&S'!$F118),S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128*(1+'S&S'!$F118),T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128*(1+'S&S'!$F118),U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128*(1+'S&S'!$F118),V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128*(1+'S&S'!$F118),W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128*(1+'S&S'!$F118),X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128*(1+'S&S'!$F118),Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128*(1+'S&S'!$F118),Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128*(1+'S&S'!$F118),AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128*(1+'S&S'!$F118),AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128*(1+'S&S'!$F118),AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128*(1+'S&S'!$F118),AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128*(1+'S&S'!$F118),AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128*(1+'S&S'!$F118),AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128*(1+'S&S'!$F118),AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128*(1+'S&S'!$F118),AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128*(1+'S&S'!$F118),AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128*(1+'S&S'!$F118),AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128*(1+'S&S'!$F118),AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128*(1+'S&S'!$F118),AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128*(1+'S&S'!$F118),AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128*(1+'S&S'!$F118),AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128*(1+'S&S'!$F118),AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128*(1+'S&S'!$F118),AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128*(1+'S&S'!$F118),AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128*(1+'S&S'!$F118),AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128*(1+'S&S'!$F118),AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128*(1+'S&S'!$F118),AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128*(1+'S&S'!$F118),AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128*(1+'S&S'!$F118),AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128*(1+'S&S'!$F118),AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128*(1+'S&S'!$F118),AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128*(1+'S&S'!$F118),AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128*(1+'S&S'!$F118),AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128*(1+'S&S'!$F118),BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128*(1+'S&S'!$F118),BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128*(1+'S&S'!$F118),BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128*(1+'S&S'!$F118),BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128*(1+'S&S'!$F118),BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128*(1+'S&S'!$F118),BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128*(1+'S&S'!$F118),BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128*(1+'S&S'!$F118),BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128*(1+'S&S'!$F118),BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128*(1+'S&S'!$F118),BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128*(1+'S&S'!$F118),BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128*(1+'S&S'!$F118),BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128*(1+'S&S'!$F118),BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128*(1+'S&S'!$F118),BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128*(1+'S&S'!$F118),BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128*(1+'S&S'!$F118),BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128*(1+'S&S'!$F118),BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128*(1+'S&S'!$F118),BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128*(1+'S&S'!$F118),BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128*(1+'S&S'!$F118),BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128*(1+'S&S'!$F118),BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128*(1+'S&S'!$F118),BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128*(1+'S&S'!$F118),BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128*(1+'S&S'!$F118),BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128*(1+'S&S'!$F118),BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128*(1+'S&S'!$F118),BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128*(1+'S&S'!$F118),CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128*(1+'S&S'!$F118),CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128*(1+'S&S'!$F118),CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128*(1+'S&S'!$F118),CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128*(1+'S&S'!$F118),CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128*(1+'S&S'!$F118),CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128*(1+'S&S'!$F118),CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128*(1+'S&S'!$F118),CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128*(1+'S&S'!$F118),CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128*(1+'S&S'!$F118),CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128*(1+'S&S'!$F118),CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128*(1+'S&S'!$F118),CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128*(1+'S&S'!$F118),CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128*(1+'S&S'!$F118),CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128*(1+'S&S'!$F118),CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128*(1+'S&S'!$F118),CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128*(1+'S&S'!$F118),CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128*(1+'S&S'!$F118),CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128*(1+'S&S'!$F118),CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C128&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G321+NPV(G.Asm!$F$40,H321:INDEX(H321:CS321,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128*(1+'S&S'!$F119),G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128*(1+'S&S'!$F119),H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128*(1+'S&S'!$F119),I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128*(1+'S&S'!$F119),J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128*(1+'S&S'!$F119),K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128*(1+'S&S'!$F119),L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128*(1+'S&S'!$F119),M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128*(1+'S&S'!$F119),N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128*(1+'S&S'!$F119),O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128*(1+'S&S'!$F119),P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128*(1+'S&S'!$F119),Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128*(1+'S&S'!$F119),R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128*(1+'S&S'!$F119),S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128*(1+'S&S'!$F119),T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128*(1+'S&S'!$F119),U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128*(1+'S&S'!$F119),V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128*(1+'S&S'!$F119),W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128*(1+'S&S'!$F119),X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128*(1+'S&S'!$F119),Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128*(1+'S&S'!$F119),Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128*(1+'S&S'!$F119),AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128*(1+'S&S'!$F119),AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128*(1+'S&S'!$F119),AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128*(1+'S&S'!$F119),AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128*(1+'S&S'!$F119),AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128*(1+'S&S'!$F119),AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128*(1+'S&S'!$F119),AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128*(1+'S&S'!$F119),AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128*(1+'S&S'!$F119),AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128*(1+'S&S'!$F119),AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128*(1+'S&S'!$F119),AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128*(1+'S&S'!$F119),AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128*(1+'S&S'!$F119),AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128*(1+'S&S'!$F119),AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128*(1+'S&S'!$F119),AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128*(1+'S&S'!$F119),AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128*(1+'S&S'!$F119),AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128*(1+'S&S'!$F119),AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128*(1+'S&S'!$F119),AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128*(1+'S&S'!$F119),AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128*(1+'S&S'!$F119),AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128*(1+'S&S'!$F119),AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128*(1+'S&S'!$F119),AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128*(1+'S&S'!$F119),AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128*(1+'S&S'!$F119),AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128*(1+'S&S'!$F119),AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128*(1+'S&S'!$F119),BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128*(1+'S&S'!$F119),BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128*(1+'S&S'!$F119),BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128*(1+'S&S'!$F119),BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128*(1+'S&S'!$F119),BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128*(1+'S&S'!$F119),BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128*(1+'S&S'!$F119),BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128*(1+'S&S'!$F119),BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128*(1+'S&S'!$F119),BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128*(1+'S&S'!$F119),BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128*(1+'S&S'!$F119),BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128*(1+'S&S'!$F119),BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128*(1+'S&S'!$F119),BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128*(1+'S&S'!$F119),BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128*(1+'S&S'!$F119),BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128*(1+'S&S'!$F119),BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128*(1+'S&S'!$F119),BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128*(1+'S&S'!$F119),BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128*(1+'S&S'!$F119),BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128*(1+'S&S'!$F119),BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128*(1+'S&S'!$F119),BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128*(1+'S&S'!$F119),BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128*(1+'S&S'!$F119),BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128*(1+'S&S'!$F119),BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128*(1+'S&S'!$F119),BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128*(1+'S&S'!$F119),BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128*(1+'S&S'!$F119),CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128*(1+'S&S'!$F119),CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128*(1+'S&S'!$F119),CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128*(1+'S&S'!$F119),CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128*(1+'S&S'!$F119),CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128*(1+'S&S'!$F119),CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128*(1+'S&S'!$F119),CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128*(1+'S&S'!$F119),CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128*(1+'S&S'!$F119),CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128*(1+'S&S'!$F119),CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128*(1+'S&S'!$F119),CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128*(1+'S&S'!$F119),CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128*(1+'S&S'!$F119),CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128*(1+'S&S'!$F119),CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128*(1+'S&S'!$F119),CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128*(1+'S&S'!$F119),CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128*(1+'S&S'!$F119),CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128*(1+'S&S'!$F119),CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128*(1+'S&S'!$F119),CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C129&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G322+NPV(G.Asm!$F$40,H322:INDEX(H322:CS322,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129*(1+'S&S'!$F120),G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129*(1+'S&S'!$F120),H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129*(1+'S&S'!$F120),I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129*(1+'S&S'!$F120),J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129*(1+'S&S'!$F120),K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129*(1+'S&S'!$F120),L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129*(1+'S&S'!$F120),M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129*(1+'S&S'!$F120),N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129*(1+'S&S'!$F120),O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129*(1+'S&S'!$F120),P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129*(1+'S&S'!$F120),Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129*(1+'S&S'!$F120),R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129*(1+'S&S'!$F120),S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129*(1+'S&S'!$F120),T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129*(1+'S&S'!$F120),U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129*(1+'S&S'!$F120),V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129*(1+'S&S'!$F120),W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129*(1+'S&S'!$F120),X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129*(1+'S&S'!$F120),Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129*(1+'S&S'!$F120),Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129*(1+'S&S'!$F120),AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129*(1+'S&S'!$F120),AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129*(1+'S&S'!$F120),AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129*(1+'S&S'!$F120),AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129*(1+'S&S'!$F120),AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129*(1+'S&S'!$F120),AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129*(1+'S&S'!$F120),AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129*(1+'S&S'!$F120),AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129*(1+'S&S'!$F120),AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129*(1+'S&S'!$F120),AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129*(1+'S&S'!$F120),AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129*(1+'S&S'!$F120),AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129*(1+'S&S'!$F120),AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129*(1+'S&S'!$F120),AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129*(1+'S&S'!$F120),AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129*(1+'S&S'!$F120),AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129*(1+'S&S'!$F120),AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129*(1+'S&S'!$F120),AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129*(1+'S&S'!$F120),AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129*(1+'S&S'!$F120),AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129*(1+'S&S'!$F120),AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129*(1+'S&S'!$F120),AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129*(1+'S&S'!$F120),AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129*(1+'S&S'!$F120),AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129*(1+'S&S'!$F120),AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129*(1+'S&S'!$F120),AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129*(1+'S&S'!$F120),BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129*(1+'S&S'!$F120),BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129*(1+'S&S'!$F120),BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129*(1+'S&S'!$F120),BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129*(1+'S&S'!$F120),BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129*(1+'S&S'!$F120),BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129*(1+'S&S'!$F120),BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129*(1+'S&S'!$F120),BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129*(1+'S&S'!$F120),BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129*(1+'S&S'!$F120),BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129*(1+'S&S'!$F120),BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129*(1+'S&S'!$F120),BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129*(1+'S&S'!$F120),BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129*(1+'S&S'!$F120),BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129*(1+'S&S'!$F120),BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129*(1+'S&S'!$F120),BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129*(1+'S&S'!$F120),BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129*(1+'S&S'!$F120),BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129*(1+'S&S'!$F120),BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129*(1+'S&S'!$F120),BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129*(1+'S&S'!$F120),BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129*(1+'S&S'!$F120),BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129*(1+'S&S'!$F120),BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129*(1+'S&S'!$F120),BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129*(1+'S&S'!$F120),BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129*(1+'S&S'!$F120),BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129*(1+'S&S'!$F120),CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129*(1+'S&S'!$F120),CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129*(1+'S&S'!$F120),CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129*(1+'S&S'!$F120),CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129*(1+'S&S'!$F120),CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129*(1+'S&S'!$F120),CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129*(1+'S&S'!$F120),CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129*(1+'S&S'!$F120),CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129*(1+'S&S'!$F120),CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129*(1+'S&S'!$F120),CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129*(1+'S&S'!$F120),CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129*(1+'S&S'!$F120),CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129*(1+'S&S'!$F120),CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129*(1+'S&S'!$F120),CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129*(1+'S&S'!$F120),CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129*(1+'S&S'!$F120),CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129*(1+'S&S'!$F120),CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129*(1+'S&S'!$F120),CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129*(1+'S&S'!$F120),CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C129&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G323+NPV(G.Asm!$F$40,H323:INDEX(H323:CS323,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129*(1+'S&S'!$F121),G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129*(1+'S&S'!$F121),H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129*(1+'S&S'!$F121),I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129*(1+'S&S'!$F121),J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129*(1+'S&S'!$F121),K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129*(1+'S&S'!$F121),L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129*(1+'S&S'!$F121),M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129*(1+'S&S'!$F121),N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129*(1+'S&S'!$F121),O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129*(1+'S&S'!$F121),P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129*(1+'S&S'!$F121),Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129*(1+'S&S'!$F121),R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129*(1+'S&S'!$F121),S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129*(1+'S&S'!$F121),T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129*(1+'S&S'!$F121),U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129*(1+'S&S'!$F121),V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129*(1+'S&S'!$F121),W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129*(1+'S&S'!$F121),X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129*(1+'S&S'!$F121),Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129*(1+'S&S'!$F121),Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129*(1+'S&S'!$F121),AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129*(1+'S&S'!$F121),AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129*(1+'S&S'!$F121),AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129*(1+'S&S'!$F121),AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129*(1+'S&S'!$F121),AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129*(1+'S&S'!$F121),AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129*(1+'S&S'!$F121),AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129*(1+'S&S'!$F121),AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129*(1+'S&S'!$F121),AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129*(1+'S&S'!$F121),AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129*(1+'S&S'!$F121),AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129*(1+'S&S'!$F121),AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129*(1+'S&S'!$F121),AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129*(1+'S&S'!$F121),AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129*(1+'S&S'!$F121),AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129*(1+'S&S'!$F121),AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129*(1+'S&S'!$F121),AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129*(1+'S&S'!$F121),AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129*(1+'S&S'!$F121),AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129*(1+'S&S'!$F121),AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129*(1+'S&S'!$F121),AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129*(1+'S&S'!$F121),AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129*(1+'S&S'!$F121),AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129*(1+'S&S'!$F121),AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129*(1+'S&S'!$F121),AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129*(1+'S&S'!$F121),AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129*(1+'S&S'!$F121),BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129*(1+'S&S'!$F121),BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129*(1+'S&S'!$F121),BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129*(1+'S&S'!$F121),BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129*(1+'S&S'!$F121),BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129*(1+'S&S'!$F121),BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129*(1+'S&S'!$F121),BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129*(1+'S&S'!$F121),BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129*(1+'S&S'!$F121),BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129*(1+'S&S'!$F121),BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129*(1+'S&S'!$F121),BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129*(1+'S&S'!$F121),BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129*(1+'S&S'!$F121),BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129*(1+'S&S'!$F121),BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129*(1+'S&S'!$F121),BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129*(1+'S&S'!$F121),BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129*(1+'S&S'!$F121),BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129*(1+'S&S'!$F121),BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129*(1+'S&S'!$F121),BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129*(1+'S&S'!$F121),BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129*(1+'S&S'!$F121),BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129*(1+'S&S'!$F121),BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129*(1+'S&S'!$F121),BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129*(1+'S&S'!$F121),BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129*(1+'S&S'!$F121),BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129*(1+'S&S'!$F121),BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129*(1+'S&S'!$F121),CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129*(1+'S&S'!$F121),CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129*(1+'S&S'!$F121),CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129*(1+'S&S'!$F121),CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129*(1+'S&S'!$F121),CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129*(1+'S&S'!$F121),CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129*(1+'S&S'!$F121),CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129*(1+'S&S'!$F121),CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129*(1+'S&S'!$F121),CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129*(1+'S&S'!$F121),CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129*(1+'S&S'!$F121),CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129*(1+'S&S'!$F121),CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129*(1+'S&S'!$F121),CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129*(1+'S&S'!$F121),CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129*(1+'S&S'!$F121),CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129*(1+'S&S'!$F121),CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129*(1+'S&S'!$F121),CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129*(1+'S&S'!$F121),CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129*(1+'S&S'!$F121),CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C130&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G324+NPV(G.Asm!$F$40,H324:INDEX(H324:CS324,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130*(1+'S&S'!$F122),G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130*(1+'S&S'!$F122),H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130*(1+'S&S'!$F122),I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130*(1+'S&S'!$F122),J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130*(1+'S&S'!$F122),K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130*(1+'S&S'!$F122),L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130*(1+'S&S'!$F122),M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130*(1+'S&S'!$F122),N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130*(1+'S&S'!$F122),O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130*(1+'S&S'!$F122),P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130*(1+'S&S'!$F122),Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130*(1+'S&S'!$F122),R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130*(1+'S&S'!$F122),S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130*(1+'S&S'!$F122),T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130*(1+'S&S'!$F122),U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130*(1+'S&S'!$F122),V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130*(1+'S&S'!$F122),W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130*(1+'S&S'!$F122),X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130*(1+'S&S'!$F122),Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130*(1+'S&S'!$F122),Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130*(1+'S&S'!$F122),AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130*(1+'S&S'!$F122),AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130*(1+'S&S'!$F122),AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130*(1+'S&S'!$F122),AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130*(1+'S&S'!$F122),AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130*(1+'S&S'!$F122),AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130*(1+'S&S'!$F122),AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130*(1+'S&S'!$F122),AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130*(1+'S&S'!$F122),AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130*(1+'S&S'!$F122),AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130*(1+'S&S'!$F122),AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130*(1+'S&S'!$F122),AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130*(1+'S&S'!$F122),AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130*(1+'S&S'!$F122),AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130*(1+'S&S'!$F122),AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130*(1+'S&S'!$F122),AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130*(1+'S&S'!$F122),AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130*(1+'S&S'!$F122),AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130*(1+'S&S'!$F122),AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130*(1+'S&S'!$F122),AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130*(1+'S&S'!$F122),AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130*(1+'S&S'!$F122),AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130*(1+'S&S'!$F122),AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130*(1+'S&S'!$F122),AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130*(1+'S&S'!$F122),AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130*(1+'S&S'!$F122),AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130*(1+'S&S'!$F122),BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130*(1+'S&S'!$F122),BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130*(1+'S&S'!$F122),BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130*(1+'S&S'!$F122),BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130*(1+'S&S'!$F122),BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130*(1+'S&S'!$F122),BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130*(1+'S&S'!$F122),BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130*(1+'S&S'!$F122),BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130*(1+'S&S'!$F122),BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130*(1+'S&S'!$F122),BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130*(1+'S&S'!$F122),BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130*(1+'S&S'!$F122),BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130*(1+'S&S'!$F122),BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130*(1+'S&S'!$F122),BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130*(1+'S&S'!$F122),BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130*(1+'S&S'!$F122),BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130*(1+'S&S'!$F122),BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130*(1+'S&S'!$F122),BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130*(1+'S&S'!$F122),BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130*(1+'S&S'!$F122),BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130*(1+'S&S'!$F122),BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130*(1+'S&S'!$F122),BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130*(1+'S&S'!$F122),BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130*(1+'S&S'!$F122),BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130*(1+'S&S'!$F122),BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130*(1+'S&S'!$F122),BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130*(1+'S&S'!$F122),CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130*(1+'S&S'!$F122),CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130*(1+'S&S'!$F122),CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130*(1+'S&S'!$F122),CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130*(1+'S&S'!$F122),CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130*(1+'S&S'!$F122),CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130*(1+'S&S'!$F122),CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130*(1+'S&S'!$F122),CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130*(1+'S&S'!$F122),CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130*(1+'S&S'!$F122),CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130*(1+'S&S'!$F122),CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130*(1+'S&S'!$F122),CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130*(1+'S&S'!$F122),CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130*(1+'S&S'!$F122),CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130*(1+'S&S'!$F122),CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130*(1+'S&S'!$F122),CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130*(1+'S&S'!$F122),CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130*(1+'S&S'!$F122),CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130*(1+'S&S'!$F122),CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C130&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G325+NPV(G.Asm!$F$40,H325:INDEX(H325:CS325,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130*(1+'S&S'!$F123),G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130*(1+'S&S'!$F123),H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130*(1+'S&S'!$F123),I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130*(1+'S&S'!$F123),J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130*(1+'S&S'!$F123),K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130*(1+'S&S'!$F123),L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130*(1+'S&S'!$F123),M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130*(1+'S&S'!$F123),N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130*(1+'S&S'!$F123),O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130*(1+'S&S'!$F123),P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130*(1+'S&S'!$F123),Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130*(1+'S&S'!$F123),R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130*(1+'S&S'!$F123),S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130*(1+'S&S'!$F123),T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130*(1+'S&S'!$F123),U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130*(1+'S&S'!$F123),V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130*(1+'S&S'!$F123),W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130*(1+'S&S'!$F123),X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130*(1+'S&S'!$F123),Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130*(1+'S&S'!$F123),Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130*(1+'S&S'!$F123),AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130*(1+'S&S'!$F123),AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130*(1+'S&S'!$F123),AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130*(1+'S&S'!$F123),AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130*(1+'S&S'!$F123),AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130*(1+'S&S'!$F123),AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130*(1+'S&S'!$F123),AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130*(1+'S&S'!$F123),AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130*(1+'S&S'!$F123),AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130*(1+'S&S'!$F123),AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130*(1+'S&S'!$F123),AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130*(1+'S&S'!$F123),AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130*(1+'S&S'!$F123),AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130*(1+'S&S'!$F123),AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130*(1+'S&S'!$F123),AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130*(1+'S&S'!$F123),AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130*(1+'S&S'!$F123),AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130*(1+'S&S'!$F123),AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130*(1+'S&S'!$F123),AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130*(1+'S&S'!$F123),AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130*(1+'S&S'!$F123),AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130*(1+'S&S'!$F123),AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130*(1+'S&S'!$F123),AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130*(1+'S&S'!$F123),AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130*(1+'S&S'!$F123),AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130*(1+'S&S'!$F123),AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130*(1+'S&S'!$F123),BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130*(1+'S&S'!$F123),BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130*(1+'S&S'!$F123),BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130*(1+'S&S'!$F123),BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130*(1+'S&S'!$F123),BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130*(1+'S&S'!$F123),BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130*(1+'S&S'!$F123),BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130*(1+'S&S'!$F123),BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130*(1+'S&S'!$F123),BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130*(1+'S&S'!$F123),BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130*(1+'S&S'!$F123),BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130*(1+'S&S'!$F123),BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130*(1+'S&S'!$F123),BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130*(1+'S&S'!$F123),BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130*(1+'S&S'!$F123),BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130*(1+'S&S'!$F123),BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130*(1+'S&S'!$F123),BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130*(1+'S&S'!$F123),BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130*(1+'S&S'!$F123),BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130*(1+'S&S'!$F123),BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130*(1+'S&S'!$F123),BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130*(1+'S&S'!$F123),BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130*(1+'S&S'!$F123),BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130*(1+'S&S'!$F123),BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130*(1+'S&S'!$F123),BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130*(1+'S&S'!$F123),BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130*(1+'S&S'!$F123),CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130*(1+'S&S'!$F123),CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130*(1+'S&S'!$F123),CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130*(1+'S&S'!$F123),CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130*(1+'S&S'!$F123),CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130*(1+'S&S'!$F123),CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130*(1+'S&S'!$F123),CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130*(1+'S&S'!$F123),CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130*(1+'S&S'!$F123),CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130*(1+'S&S'!$F123),CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130*(1+'S&S'!$F123),CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130*(1+'S&S'!$F123),CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130*(1+'S&S'!$F123),CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130*(1+'S&S'!$F123),CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130*(1+'S&S'!$F123),CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130*(1+'S&S'!$F123),CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130*(1+'S&S'!$F123),CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130*(1+'S&S'!$F123),CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130*(1+'S&S'!$F123),CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C131&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G326+NPV(G.Asm!$F$40,H326:INDEX(H326:CS326,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131*(1+'S&S'!$F124),G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131*(1+'S&S'!$F124),H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131*(1+'S&S'!$F124),I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131*(1+'S&S'!$F124),J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131*(1+'S&S'!$F124),K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131*(1+'S&S'!$F124),L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131*(1+'S&S'!$F124),M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131*(1+'S&S'!$F124),N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131*(1+'S&S'!$F124),O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131*(1+'S&S'!$F124),P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131*(1+'S&S'!$F124),Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131*(1+'S&S'!$F124),R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131*(1+'S&S'!$F124),S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131*(1+'S&S'!$F124),T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131*(1+'S&S'!$F124),U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131*(1+'S&S'!$F124),V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131*(1+'S&S'!$F124),W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131*(1+'S&S'!$F124),X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131*(1+'S&S'!$F124),Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131*(1+'S&S'!$F124),Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131*(1+'S&S'!$F124),AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131*(1+'S&S'!$F124),AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131*(1+'S&S'!$F124),AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131*(1+'S&S'!$F124),AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131*(1+'S&S'!$F124),AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131*(1+'S&S'!$F124),AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131*(1+'S&S'!$F124),AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131*(1+'S&S'!$F124),AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131*(1+'S&S'!$F124),AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131*(1+'S&S'!$F124),AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131*(1+'S&S'!$F124),AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131*(1+'S&S'!$F124),AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131*(1+'S&S'!$F124),AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131*(1+'S&S'!$F124),AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131*(1+'S&S'!$F124),AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131*(1+'S&S'!$F124),AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131*(1+'S&S'!$F124),AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131*(1+'S&S'!$F124),AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131*(1+'S&S'!$F124),AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131*(1+'S&S'!$F124),AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131*(1+'S&S'!$F124),AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131*(1+'S&S'!$F124),AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131*(1+'S&S'!$F124),AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131*(1+'S&S'!$F124),AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131*(1+'S&S'!$F124),AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131*(1+'S&S'!$F124),AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131*(1+'S&S'!$F124),BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131*(1+'S&S'!$F124),BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131*(1+'S&S'!$F124),BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131*(1+'S&S'!$F124),BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131*(1+'S&S'!$F124),BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131*(1+'S&S'!$F124),BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131*(1+'S&S'!$F124),BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131*(1+'S&S'!$F124),BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131*(1+'S&S'!$F124),BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131*(1+'S&S'!$F124),BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131*(1+'S&S'!$F124),BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131*(1+'S&S'!$F124),BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131*(1+'S&S'!$F124),BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131*(1+'S&S'!$F124),BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131*(1+'S&S'!$F124),BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131*(1+'S&S'!$F124),BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131*(1+'S&S'!$F124),BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131*(1+'S&S'!$F124),BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131*(1+'S&S'!$F124),BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131*(1+'S&S'!$F124),BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131*(1+'S&S'!$F124),BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131*(1+'S&S'!$F124),BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131*(1+'S&S'!$F124),BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131*(1+'S&S'!$F124),BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131*(1+'S&S'!$F124),BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131*(1+'S&S'!$F124),BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131*(1+'S&S'!$F124),CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131*(1+'S&S'!$F124),CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131*(1+'S&S'!$F124),CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131*(1+'S&S'!$F124),CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131*(1+'S&S'!$F124),CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131*(1+'S&S'!$F124),CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131*(1+'S&S'!$F124),CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131*(1+'S&S'!$F124),CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131*(1+'S&S'!$F124),CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131*(1+'S&S'!$F124),CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131*(1+'S&S'!$F124),CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131*(1+'S&S'!$F124),CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131*(1+'S&S'!$F124),CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131*(1+'S&S'!$F124),CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131*(1+'S&S'!$F124),CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131*(1+'S&S'!$F124),CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131*(1+'S&S'!$F124),CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131*(1+'S&S'!$F124),CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131*(1+'S&S'!$F124),CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C131&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G327+NPV(G.Asm!$F$40,H327:INDEX(H327:CS327,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131*(1+'S&S'!$F125),G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131*(1+'S&S'!$F125),H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131*(1+'S&S'!$F125),I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131*(1+'S&S'!$F125),J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131*(1+'S&S'!$F125),K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131*(1+'S&S'!$F125),L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131*(1+'S&S'!$F125),M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131*(1+'S&S'!$F125),N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131*(1+'S&S'!$F125),O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131*(1+'S&S'!$F125),P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131*(1+'S&S'!$F125),Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131*(1+'S&S'!$F125),R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131*(1+'S&S'!$F125),S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131*(1+'S&S'!$F125),T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131*(1+'S&S'!$F125),U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131*(1+'S&S'!$F125),V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131*(1+'S&S'!$F125),W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131*(1+'S&S'!$F125),X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131*(1+'S&S'!$F125),Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131*(1+'S&S'!$F125),Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131*(1+'S&S'!$F125),AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131*(1+'S&S'!$F125),AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131*(1+'S&S'!$F125),AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131*(1+'S&S'!$F125),AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131*(1+'S&S'!$F125),AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131*(1+'S&S'!$F125),AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131*(1+'S&S'!$F125),AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131*(1+'S&S'!$F125),AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131*(1+'S&S'!$F125),AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131*(1+'S&S'!$F125),AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131*(1+'S&S'!$F125),AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131*(1+'S&S'!$F125),AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131*(1+'S&S'!$F125),AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131*(1+'S&S'!$F125),AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131*(1+'S&S'!$F125),AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131*(1+'S&S'!$F125),AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131*(1+'S&S'!$F125),AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131*(1+'S&S'!$F125),AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131*(1+'S&S'!$F125),AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131*(1+'S&S'!$F125),AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131*(1+'S&S'!$F125),AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131*(1+'S&S'!$F125),AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131*(1+'S&S'!$F125),AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131*(1+'S&S'!$F125),AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131*(1+'S&S'!$F125),AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131*(1+'S&S'!$F125),AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131*(1+'S&S'!$F125),BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131*(1+'S&S'!$F125),BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131*(1+'S&S'!$F125),BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131*(1+'S&S'!$F125),BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131*(1+'S&S'!$F125),BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131*(1+'S&S'!$F125),BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131*(1+'S&S'!$F125),BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131*(1+'S&S'!$F125),BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131*(1+'S&S'!$F125),BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131*(1+'S&S'!$F125),BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131*(1+'S&S'!$F125),BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131*(1+'S&S'!$F125),BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131*(1+'S&S'!$F125),BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131*(1+'S&S'!$F125),BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131*(1+'S&S'!$F125),BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131*(1+'S&S'!$F125),BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131*(1+'S&S'!$F125),BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131*(1+'S&S'!$F125),BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131*(1+'S&S'!$F125),BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131*(1+'S&S'!$F125),BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131*(1+'S&S'!$F125),BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131*(1+'S&S'!$F125),BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131*(1+'S&S'!$F125),BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131*(1+'S&S'!$F125),BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131*(1+'S&S'!$F125),BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131*(1+'S&S'!$F125),BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131*(1+'S&S'!$F125),CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131*(1+'S&S'!$F125),CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131*(1+'S&S'!$F125),CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131*(1+'S&S'!$F125),CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131*(1+'S&S'!$F125),CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131*(1+'S&S'!$F125),CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131*(1+'S&S'!$F125),CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131*(1+'S&S'!$F125),CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131*(1+'S&S'!$F125),CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131*(1+'S&S'!$F125),CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131*(1+'S&S'!$F125),CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131*(1+'S&S'!$F125),CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131*(1+'S&S'!$F125),CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131*(1+'S&S'!$F125),CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131*(1+'S&S'!$F125),CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131*(1+'S&S'!$F125),CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131*(1+'S&S'!$F125),CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131*(1+'S&S'!$F125),CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131*(1+'S&S'!$F125),CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C132&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G328+NPV(G.Asm!$F$40,H328:INDEX(H328:CS328,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132*(1+'S&S'!$F126),G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132*(1+'S&S'!$F126),H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132*(1+'S&S'!$F126),I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132*(1+'S&S'!$F126),J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132*(1+'S&S'!$F126),K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132*(1+'S&S'!$F126),L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132*(1+'S&S'!$F126),M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132*(1+'S&S'!$F126),N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132*(1+'S&S'!$F126),O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132*(1+'S&S'!$F126),P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132*(1+'S&S'!$F126),Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132*(1+'S&S'!$F126),R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132*(1+'S&S'!$F126),S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132*(1+'S&S'!$F126),T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132*(1+'S&S'!$F126),U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132*(1+'S&S'!$F126),V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132*(1+'S&S'!$F126),W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132*(1+'S&S'!$F126),X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132*(1+'S&S'!$F126),Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132*(1+'S&S'!$F126),Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132*(1+'S&S'!$F126),AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132*(1+'S&S'!$F126),AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132*(1+'S&S'!$F126),AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132*(1+'S&S'!$F126),AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132*(1+'S&S'!$F126),AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132*(1+'S&S'!$F126),AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132*(1+'S&S'!$F126),AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132*(1+'S&S'!$F126),AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132*(1+'S&S'!$F126),AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132*(1+'S&S'!$F126),AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132*(1+'S&S'!$F126),AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132*(1+'S&S'!$F126),AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132*(1+'S&S'!$F126),AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132*(1+'S&S'!$F126),AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132*(1+'S&S'!$F126),AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132*(1+'S&S'!$F126),AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132*(1+'S&S'!$F126),AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132*(1+'S&S'!$F126),AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132*(1+'S&S'!$F126),AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132*(1+'S&S'!$F126),AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132*(1+'S&S'!$F126),AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132*(1+'S&S'!$F126),AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132*(1+'S&S'!$F126),AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132*(1+'S&S'!$F126),AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132*(1+'S&S'!$F126),AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132*(1+'S&S'!$F126),AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132*(1+'S&S'!$F126),BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132*(1+'S&S'!$F126),BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132*(1+'S&S'!$F126),BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132*(1+'S&S'!$F126),BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132*(1+'S&S'!$F126),BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132*(1+'S&S'!$F126),BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132*(1+'S&S'!$F126),BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132*(1+'S&S'!$F126),BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132*(1+'S&S'!$F126),BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132*(1+'S&S'!$F126),BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132*(1+'S&S'!$F126),BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132*(1+'S&S'!$F126),BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132*(1+'S&S'!$F126),BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132*(1+'S&S'!$F126),BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132*(1+'S&S'!$F126),BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132*(1+'S&S'!$F126),BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132*(1+'S&S'!$F126),BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132*(1+'S&S'!$F126),BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132*(1+'S&S'!$F126),BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132*(1+'S&S'!$F126),BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132*(1+'S&S'!$F126),BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132*(1+'S&S'!$F126),BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132*(1+'S&S'!$F126),BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132*(1+'S&S'!$F126),BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132*(1+'S&S'!$F126),BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132*(1+'S&S'!$F126),BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132*(1+'S&S'!$F126),CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132*(1+'S&S'!$F126),CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132*(1+'S&S'!$F126),CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132*(1+'S&S'!$F126),CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132*(1+'S&S'!$F126),CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132*(1+'S&S'!$F126),CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132*(1+'S&S'!$F126),CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132*(1+'S&S'!$F126),CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132*(1+'S&S'!$F126),CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132*(1+'S&S'!$F126),CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132*(1+'S&S'!$F126),CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132*(1+'S&S'!$F126),CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132*(1+'S&S'!$F126),CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132*(1+'S&S'!$F126),CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132*(1+'S&S'!$F126),CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132*(1+'S&S'!$F126),CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132*(1+'S&S'!$F126),CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132*(1+'S&S'!$F126),CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132*(1+'S&S'!$F126),CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C132&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G329+NPV(G.Asm!$F$40,H329:INDEX(H329:CS329,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132*(1+'S&S'!$F127),G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132*(1+'S&S'!$F127),H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132*(1+'S&S'!$F127),I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132*(1+'S&S'!$F127),J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132*(1+'S&S'!$F127),K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132*(1+'S&S'!$F127),L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132*(1+'S&S'!$F127),M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132*(1+'S&S'!$F127),N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132*(1+'S&S'!$F127),O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132*(1+'S&S'!$F127),P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132*(1+'S&S'!$F127),Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132*(1+'S&S'!$F127),R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132*(1+'S&S'!$F127),S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132*(1+'S&S'!$F127),T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132*(1+'S&S'!$F127),U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132*(1+'S&S'!$F127),V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132*(1+'S&S'!$F127),W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132*(1+'S&S'!$F127),X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132*(1+'S&S'!$F127),Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132*(1+'S&S'!$F127),Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132*(1+'S&S'!$F127),AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132*(1+'S&S'!$F127),AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132*(1+'S&S'!$F127),AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132*(1+'S&S'!$F127),AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132*(1+'S&S'!$F127),AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132*(1+'S&S'!$F127),AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132*(1+'S&S'!$F127),AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132*(1+'S&S'!$F127),AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132*(1+'S&S'!$F127),AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132*(1+'S&S'!$F127),AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132*(1+'S&S'!$F127),AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132*(1+'S&S'!$F127),AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132*(1+'S&S'!$F127),AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132*(1+'S&S'!$F127),AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132*(1+'S&S'!$F127),AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132*(1+'S&S'!$F127),AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132*(1+'S&S'!$F127),AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132*(1+'S&S'!$F127),AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132*(1+'S&S'!$F127),AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132*(1+'S&S'!$F127),AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132*(1+'S&S'!$F127),AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132*(1+'S&S'!$F127),AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132*(1+'S&S'!$F127),AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132*(1+'S&S'!$F127),AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132*(1+'S&S'!$F127),AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132*(1+'S&S'!$F127),AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132*(1+'S&S'!$F127),BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132*(1+'S&S'!$F127),BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132*(1+'S&S'!$F127),BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132*(1+'S&S'!$F127),BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132*(1+'S&S'!$F127),BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132*(1+'S&S'!$F127),BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132*(1+'S&S'!$F127),BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132*(1+'S&S'!$F127),BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132*(1+'S&S'!$F127),BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132*(1+'S&S'!$F127),BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132*(1+'S&S'!$F127),BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132*(1+'S&S'!$F127),BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132*(1+'S&S'!$F127),BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132*(1+'S&S'!$F127),BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132*(1+'S&S'!$F127),BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132*(1+'S&S'!$F127),BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132*(1+'S&S'!$F127),BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132*(1+'S&S'!$F127),BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132*(1+'S&S'!$F127),BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132*(1+'S&S'!$F127),BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132*(1+'S&S'!$F127),BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132*(1+'S&S'!$F127),BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132*(1+'S&S'!$F127),BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132*(1+'S&S'!$F127),BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132*(1+'S&S'!$F127),BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132*(1+'S&S'!$F127),BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132*(1+'S&S'!$F127),CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132*(1+'S&S'!$F127),CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132*(1+'S&S'!$F127),CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132*(1+'S&S'!$F127),CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132*(1+'S&S'!$F127),CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132*(1+'S&S'!$F127),CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132*(1+'S&S'!$F127),CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132*(1+'S&S'!$F127),CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132*(1+'S&S'!$F127),CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132*(1+'S&S'!$F127),CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132*(1+'S&S'!$F127),CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132*(1+'S&S'!$F127),CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132*(1+'S&S'!$F127),CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132*(1+'S&S'!$F127),CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132*(1+'S&S'!$F127),CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132*(1+'S&S'!$F127),CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132*(1+'S&S'!$F127),CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132*(1+'S&S'!$F127),CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132*(1+'S&S'!$F127),CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C133&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G330+NPV(G.Asm!$F$40,H330:INDEX(H330:CS330,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133*(1+'S&S'!$F128),G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133*(1+'S&S'!$F128),H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133*(1+'S&S'!$F128),I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133*(1+'S&S'!$F128),J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133*(1+'S&S'!$F128),K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133*(1+'S&S'!$F128),L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133*(1+'S&S'!$F128),M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133*(1+'S&S'!$F128),N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133*(1+'S&S'!$F128),O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133*(1+'S&S'!$F128),P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133*(1+'S&S'!$F128),Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133*(1+'S&S'!$F128),R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133*(1+'S&S'!$F128),S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133*(1+'S&S'!$F128),T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133*(1+'S&S'!$F128),U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133*(1+'S&S'!$F128),V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133*(1+'S&S'!$F128),W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133*(1+'S&S'!$F128),X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133*(1+'S&S'!$F128),Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133*(1+'S&S'!$F128),Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133*(1+'S&S'!$F128),AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133*(1+'S&S'!$F128),AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133*(1+'S&S'!$F128),AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133*(1+'S&S'!$F128),AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133*(1+'S&S'!$F128),AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133*(1+'S&S'!$F128),AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133*(1+'S&S'!$F128),AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133*(1+'S&S'!$F128),AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133*(1+'S&S'!$F128),AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133*(1+'S&S'!$F128),AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133*(1+'S&S'!$F128),AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133*(1+'S&S'!$F128),AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133*(1+'S&S'!$F128),AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133*(1+'S&S'!$F128),AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133*(1+'S&S'!$F128),AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133*(1+'S&S'!$F128),AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133*(1+'S&S'!$F128),AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133*(1+'S&S'!$F128),AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133*(1+'S&S'!$F128),AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133*(1+'S&S'!$F128),AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133*(1+'S&S'!$F128),AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133*(1+'S&S'!$F128),AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133*(1+'S&S'!$F128),AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133*(1+'S&S'!$F128),AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133*(1+'S&S'!$F128),AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133*(1+'S&S'!$F128),AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133*(1+'S&S'!$F128),BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133*(1+'S&S'!$F128),BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133*(1+'S&S'!$F128),BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133*(1+'S&S'!$F128),BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133*(1+'S&S'!$F128),BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133*(1+'S&S'!$F128),BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133*(1+'S&S'!$F128),BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133*(1+'S&S'!$F128),BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133*(1+'S&S'!$F128),BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133*(1+'S&S'!$F128),BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133*(1+'S&S'!$F128),BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133*(1+'S&S'!$F128),BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133*(1+'S&S'!$F128),BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133*(1+'S&S'!$F128),BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133*(1+'S&S'!$F128),BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133*(1+'S&S'!$F128),BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133*(1+'S&S'!$F128),BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133*(1+'S&S'!$F128),BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133*(1+'S&S'!$F128),BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133*(1+'S&S'!$F128),BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133*(1+'S&S'!$F128),BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133*(1+'S&S'!$F128),BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133*(1+'S&S'!$F128),BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133*(1+'S&S'!$F128),BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133*(1+'S&S'!$F128),BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133*(1+'S&S'!$F128),BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133*(1+'S&S'!$F128),CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133*(1+'S&S'!$F128),CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133*(1+'S&S'!$F128),CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133*(1+'S&S'!$F128),CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133*(1+'S&S'!$F128),CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133*(1+'S&S'!$F128),CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133*(1+'S&S'!$F128),CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133*(1+'S&S'!$F128),CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133*(1+'S&S'!$F128),CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133*(1+'S&S'!$F128),CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133*(1+'S&S'!$F128),CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133*(1+'S&S'!$F128),CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133*(1+'S&S'!$F128),CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133*(1+'S&S'!$F128),CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133*(1+'S&S'!$F128),CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133*(1+'S&S'!$F128),CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133*(1+'S&S'!$F128),CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133*(1+'S&S'!$F128),CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133*(1+'S&S'!$F128),CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C133&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G331+NPV(G.Asm!$F$40,H331:INDEX(H331:CS331,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133*(1+'S&S'!$F129),G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133*(1+'S&S'!$F129),H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133*(1+'S&S'!$F129),I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133*(1+'S&S'!$F129),J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133*(1+'S&S'!$F129),K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133*(1+'S&S'!$F129),L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133*(1+'S&S'!$F129),M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133*(1+'S&S'!$F129),N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133*(1+'S&S'!$F129),O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133*(1+'S&S'!$F129),P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133*(1+'S&S'!$F129),Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133*(1+'S&S'!$F129),R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133*(1+'S&S'!$F129),S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133*(1+'S&S'!$F129),T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133*(1+'S&S'!$F129),U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133*(1+'S&S'!$F129),V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133*(1+'S&S'!$F129),W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133*(1+'S&S'!$F129),X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133*(1+'S&S'!$F129),Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133*(1+'S&S'!$F129),Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133*(1+'S&S'!$F129),AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133*(1+'S&S'!$F129),AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133*(1+'S&S'!$F129),AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133*(1+'S&S'!$F129),AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133*(1+'S&S'!$F129),AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133*(1+'S&S'!$F129),AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133*(1+'S&S'!$F129),AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133*(1+'S&S'!$F129),AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133*(1+'S&S'!$F129),AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133*(1+'S&S'!$F129),AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133*(1+'S&S'!$F129),AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133*(1+'S&S'!$F129),AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133*(1+'S&S'!$F129),AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133*(1+'S&S'!$F129),AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133*(1+'S&S'!$F129),AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133*(1+'S&S'!$F129),AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133*(1+'S&S'!$F129),AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133*(1+'S&S'!$F129),AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133*(1+'S&S'!$F129),AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133*(1+'S&S'!$F129),AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133*(1+'S&S'!$F129),AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133*(1+'S&S'!$F129),AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133*(1+'S&S'!$F129),AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133*(1+'S&S'!$F129),AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133*(1+'S&S'!$F129),AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133*(1+'S&S'!$F129),AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133*(1+'S&S'!$F129),BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133*(1+'S&S'!$F129),BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133*(1+'S&S'!$F129),BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133*(1+'S&S'!$F129),BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133*(1+'S&S'!$F129),BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133*(1+'S&S'!$F129),BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133*(1+'S&S'!$F129),BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133*(1+'S&S'!$F129),BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133*(1+'S&S'!$F129),BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133*(1+'S&S'!$F129),BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133*(1+'S&S'!$F129),BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133*(1+'S&S'!$F129),BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133*(1+'S&S'!$F129),BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133*(1+'S&S'!$F129),BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133*(1+'S&S'!$F129),BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133*(1+'S&S'!$F129),BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133*(1+'S&S'!$F129),BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133*(1+'S&S'!$F129),BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133*(1+'S&S'!$F129),BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133*(1+'S&S'!$F129),BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133*(1+'S&S'!$F129),BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133*(1+'S&S'!$F129),BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133*(1+'S&S'!$F129),BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133*(1+'S&S'!$F129),BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133*(1+'S&S'!$F129),BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133*(1+'S&S'!$F129),BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133*(1+'S&S'!$F129),CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133*(1+'S&S'!$F129),CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133*(1+'S&S'!$F129),CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133*(1+'S&S'!$F129),CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133*(1+'S&S'!$F129),CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133*(1+'S&S'!$F129),CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133*(1+'S&S'!$F129),CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133*(1+'S&S'!$F129),CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133*(1+'S&S'!$F129),CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133*(1+'S&S'!$F129),CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133*(1+'S&S'!$F129),CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133*(1+'S&S'!$F129),CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133*(1+'S&S'!$F129),CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133*(1+'S&S'!$F129),CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133*(1+'S&S'!$F129),CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133*(1+'S&S'!$F129),CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133*(1+'S&S'!$F129),CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133*(1+'S&S'!$F129),CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133*(1+'S&S'!$F129),CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C134&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G332+NPV(G.Asm!$F$40,H332:INDEX(H332:CS332,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134*(1+'S&S'!$F130),G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134*(1+'S&S'!$F130),H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134*(1+'S&S'!$F130),I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134*(1+'S&S'!$F130),J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134*(1+'S&S'!$F130),K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134*(1+'S&S'!$F130),L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134*(1+'S&S'!$F130),M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134*(1+'S&S'!$F130),N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134*(1+'S&S'!$F130),O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134*(1+'S&S'!$F130),P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134*(1+'S&S'!$F130),Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134*(1+'S&S'!$F130),R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134*(1+'S&S'!$F130),S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134*(1+'S&S'!$F130),T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134*(1+'S&S'!$F130),U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134*(1+'S&S'!$F130),V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134*(1+'S&S'!$F130),W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134*(1+'S&S'!$F130),X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134*(1+'S&S'!$F130),Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134*(1+'S&S'!$F130),Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134*(1+'S&S'!$F130),AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134*(1+'S&S'!$F130),AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134*(1+'S&S'!$F130),AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134*(1+'S&S'!$F130),AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134*(1+'S&S'!$F130),AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134*(1+'S&S'!$F130),AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134*(1+'S&S'!$F130),AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134*(1+'S&S'!$F130),AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134*(1+'S&S'!$F130),AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134*(1+'S&S'!$F130),AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134*(1+'S&S'!$F130),AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134*(1+'S&S'!$F130),AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134*(1+'S&S'!$F130),AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134*(1+'S&S'!$F130),AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134*(1+'S&S'!$F130),AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134*(1+'S&S'!$F130),AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134*(1+'S&S'!$F130),AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134*(1+'S&S'!$F130),AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134*(1+'S&S'!$F130),AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134*(1+'S&S'!$F130),AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134*(1+'S&S'!$F130),AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134*(1+'S&S'!$F130),AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134*(1+'S&S'!$F130),AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134*(1+'S&S'!$F130),AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134*(1+'S&S'!$F130),AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134*(1+'S&S'!$F130),AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134*(1+'S&S'!$F130),BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134*(1+'S&S'!$F130),BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134*(1+'S&S'!$F130),BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134*(1+'S&S'!$F130),BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134*(1+'S&S'!$F130),BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134*(1+'S&S'!$F130),BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134*(1+'S&S'!$F130),BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134*(1+'S&S'!$F130),BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134*(1+'S&S'!$F130),BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134*(1+'S&S'!$F130),BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134*(1+'S&S'!$F130),BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134*(1+'S&S'!$F130),BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134*(1+'S&S'!$F130),BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134*(1+'S&S'!$F130),BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134*(1+'S&S'!$F130),BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134*(1+'S&S'!$F130),BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134*(1+'S&S'!$F130),BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134*(1+'S&S'!$F130),BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134*(1+'S&S'!$F130),BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134*(1+'S&S'!$F130),BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134*(1+'S&S'!$F130),BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134*(1+'S&S'!$F130),BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134*(1+'S&S'!$F130),BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134*(1+'S&S'!$F130),BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134*(1+'S&S'!$F130),BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134*(1+'S&S'!$F130),BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134*(1+'S&S'!$F130),CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134*(1+'S&S'!$F130),CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134*(1+'S&S'!$F130),CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134*(1+'S&S'!$F130),CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134*(1+'S&S'!$F130),CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134*(1+'S&S'!$F130),CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134*(1+'S&S'!$F130),CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134*(1+'S&S'!$F130),CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134*(1+'S&S'!$F130),CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134*(1+'S&S'!$F130),CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134*(1+'S&S'!$F130),CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134*(1+'S&S'!$F130),CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134*(1+'S&S'!$F130),CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134*(1+'S&S'!$F130),CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134*(1+'S&S'!$F130),CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134*(1+'S&S'!$F130),CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134*(1+'S&S'!$F130),CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134*(1+'S&S'!$F130),CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134*(1+'S&S'!$F130),CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C134&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G333+NPV(G.Asm!$F$40,H333:INDEX(H333:CS333,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134*(1+'S&S'!$F131),G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134*(1+'S&S'!$F131),H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134*(1+'S&S'!$F131),I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134*(1+'S&S'!$F131),J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134*(1+'S&S'!$F131),K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134*(1+'S&S'!$F131),L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134*(1+'S&S'!$F131),M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134*(1+'S&S'!$F131),N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134*(1+'S&S'!$F131),O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134*(1+'S&S'!$F131),P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134*(1+'S&S'!$F131),Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134*(1+'S&S'!$F131),R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134*(1+'S&S'!$F131),S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134*(1+'S&S'!$F131),T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134*(1+'S&S'!$F131),U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134*(1+'S&S'!$F131),V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134*(1+'S&S'!$F131),W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134*(1+'S&S'!$F131),X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134*(1+'S&S'!$F131),Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134*(1+'S&S'!$F131),Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134*(1+'S&S'!$F131),AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134*(1+'S&S'!$F131),AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134*(1+'S&S'!$F131),AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134*(1+'S&S'!$F131),AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134*(1+'S&S'!$F131),AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134*(1+'S&S'!$F131),AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134*(1+'S&S'!$F131),AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134*(1+'S&S'!$F131),AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134*(1+'S&S'!$F131),AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134*(1+'S&S'!$F131),AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134*(1+'S&S'!$F131),AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134*(1+'S&S'!$F131),AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134*(1+'S&S'!$F131),AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134*(1+'S&S'!$F131),AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134*(1+'S&S'!$F131),AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134*(1+'S&S'!$F131),AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134*(1+'S&S'!$F131),AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134*(1+'S&S'!$F131),AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134*(1+'S&S'!$F131),AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134*(1+'S&S'!$F131),AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134*(1+'S&S'!$F131),AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134*(1+'S&S'!$F131),AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134*(1+'S&S'!$F131),AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134*(1+'S&S'!$F131),AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134*(1+'S&S'!$F131),AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134*(1+'S&S'!$F131),AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134*(1+'S&S'!$F131),BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134*(1+'S&S'!$F131),BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134*(1+'S&S'!$F131),BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134*(1+'S&S'!$F131),BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134*(1+'S&S'!$F131),BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134*(1+'S&S'!$F131),BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134*(1+'S&S'!$F131),BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134*(1+'S&S'!$F131),BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134*(1+'S&S'!$F131),BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134*(1+'S&S'!$F131),BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134*(1+'S&S'!$F131),BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134*(1+'S&S'!$F131),BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134*(1+'S&S'!$F131),BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134*(1+'S&S'!$F131),BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134*(1+'S&S'!$F131),BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134*(1+'S&S'!$F131),BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134*(1+'S&S'!$F131),BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134*(1+'S&S'!$F131),BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134*(1+'S&S'!$F131),BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134*(1+'S&S'!$F131),BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134*(1+'S&S'!$F131),BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134*(1+'S&S'!$F131),BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134*(1+'S&S'!$F131),BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134*(1+'S&S'!$F131),BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134*(1+'S&S'!$F131),BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134*(1+'S&S'!$F131),BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134*(1+'S&S'!$F131),CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134*(1+'S&S'!$F131),CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134*(1+'S&S'!$F131),CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134*(1+'S&S'!$F131),CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134*(1+'S&S'!$F131),CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134*(1+'S&S'!$F131),CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134*(1+'S&S'!$F131),CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134*(1+'S&S'!$F131),CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134*(1+'S&S'!$F131),CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134*(1+'S&S'!$F131),CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134*(1+'S&S'!$F131),CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134*(1+'S&S'!$F131),CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134*(1+'S&S'!$F131),CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134*(1+'S&S'!$F131),CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134*(1+'S&S'!$F131),CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134*(1+'S&S'!$F131),CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134*(1+'S&S'!$F131),CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134*(1+'S&S'!$F131),CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134*(1+'S&S'!$F131),CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C135&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G334+NPV(G.Asm!$F$40,H334:INDEX(H334:CS334,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135*(1+'S&S'!$F132),G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135*(1+'S&S'!$F132),H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135*(1+'S&S'!$F132),I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135*(1+'S&S'!$F132),J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135*(1+'S&S'!$F132),K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135*(1+'S&S'!$F132),L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135*(1+'S&S'!$F132),M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135*(1+'S&S'!$F132),N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135*(1+'S&S'!$F132),O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135*(1+'S&S'!$F132),P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135*(1+'S&S'!$F132),Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135*(1+'S&S'!$F132),R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135*(1+'S&S'!$F132),S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135*(1+'S&S'!$F132),T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135*(1+'S&S'!$F132),U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135*(1+'S&S'!$F132),V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135*(1+'S&S'!$F132),W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135*(1+'S&S'!$F132),X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135*(1+'S&S'!$F132),Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135*(1+'S&S'!$F132),Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135*(1+'S&S'!$F132),AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135*(1+'S&S'!$F132),AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135*(1+'S&S'!$F132),AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135*(1+'S&S'!$F132),AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135*(1+'S&S'!$F132),AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135*(1+'S&S'!$F132),AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135*(1+'S&S'!$F132),AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135*(1+'S&S'!$F132),AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135*(1+'S&S'!$F132),AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135*(1+'S&S'!$F132),AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135*(1+'S&S'!$F132),AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135*(1+'S&S'!$F132),AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135*(1+'S&S'!$F132),AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135*(1+'S&S'!$F132),AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135*(1+'S&S'!$F132),AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135*(1+'S&S'!$F132),AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135*(1+'S&S'!$F132),AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135*(1+'S&S'!$F132),AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135*(1+'S&S'!$F132),AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135*(1+'S&S'!$F132),AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135*(1+'S&S'!$F132),AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135*(1+'S&S'!$F132),AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135*(1+'S&S'!$F132),AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135*(1+'S&S'!$F132),AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135*(1+'S&S'!$F132),AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135*(1+'S&S'!$F132),AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135*(1+'S&S'!$F132),BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135*(1+'S&S'!$F132),BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135*(1+'S&S'!$F132),BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135*(1+'S&S'!$F132),BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135*(1+'S&S'!$F132),BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135*(1+'S&S'!$F132),BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135*(1+'S&S'!$F132),BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135*(1+'S&S'!$F132),BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135*(1+'S&S'!$F132),BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135*(1+'S&S'!$F132),BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135*(1+'S&S'!$F132),BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135*(1+'S&S'!$F132),BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135*(1+'S&S'!$F132),BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135*(1+'S&S'!$F132),BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135*(1+'S&S'!$F132),BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135*(1+'S&S'!$F132),BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135*(1+'S&S'!$F132),BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135*(1+'S&S'!$F132),BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135*(1+'S&S'!$F132),BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135*(1+'S&S'!$F132),BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135*(1+'S&S'!$F132),BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135*(1+'S&S'!$F132),BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135*(1+'S&S'!$F132),BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135*(1+'S&S'!$F132),BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135*(1+'S&S'!$F132),BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135*(1+'S&S'!$F132),BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135*(1+'S&S'!$F132),CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135*(1+'S&S'!$F132),CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135*(1+'S&S'!$F132),CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135*(1+'S&S'!$F132),CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135*(1+'S&S'!$F132),CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135*(1+'S&S'!$F132),CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135*(1+'S&S'!$F132),CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135*(1+'S&S'!$F132),CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135*(1+'S&S'!$F132),CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135*(1+'S&S'!$F132),CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135*(1+'S&S'!$F132),CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135*(1+'S&S'!$F132),CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135*(1+'S&S'!$F132),CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135*(1+'S&S'!$F132),CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135*(1+'S&S'!$F132),CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135*(1+'S&S'!$F132),CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135*(1+'S&S'!$F132),CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135*(1+'S&S'!$F132),CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135*(1+'S&S'!$F132),CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C135&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G335+NPV(G.Asm!$F$40,H335:INDEX(H335:CS335,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135*(1+'S&S'!$F133),G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135*(1+'S&S'!$F133),H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135*(1+'S&S'!$F133),I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135*(1+'S&S'!$F133),J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135*(1+'S&S'!$F133),K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135*(1+'S&S'!$F133),L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135*(1+'S&S'!$F133),M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135*(1+'S&S'!$F133),N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135*(1+'S&S'!$F133),O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135*(1+'S&S'!$F133),P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135*(1+'S&S'!$F133),Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135*(1+'S&S'!$F133),R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135*(1+'S&S'!$F133),S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135*(1+'S&S'!$F133),T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135*(1+'S&S'!$F133),U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135*(1+'S&S'!$F133),V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135*(1+'S&S'!$F133),W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135*(1+'S&S'!$F133),X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135*(1+'S&S'!$F133),Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135*(1+'S&S'!$F133),Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135*(1+'S&S'!$F133),AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135*(1+'S&S'!$F133),AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135*(1+'S&S'!$F133),AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135*(1+'S&S'!$F133),AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135*(1+'S&S'!$F133),AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135*(1+'S&S'!$F133),AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135*(1+'S&S'!$F133),AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135*(1+'S&S'!$F133),AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135*(1+'S&S'!$F133),AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135*(1+'S&S'!$F133),AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135*(1+'S&S'!$F133),AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135*(1+'S&S'!$F133),AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135*(1+'S&S'!$F133),AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135*(1+'S&S'!$F133),AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135*(1+'S&S'!$F133),AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135*(1+'S&S'!$F133),AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135*(1+'S&S'!$F133),AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135*(1+'S&S'!$F133),AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135*(1+'S&S'!$F133),AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135*(1+'S&S'!$F133),AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135*(1+'S&S'!$F133),AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135*(1+'S&S'!$F133),AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135*(1+'S&S'!$F133),AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135*(1+'S&S'!$F133),AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135*(1+'S&S'!$F133),AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135*(1+'S&S'!$F133),AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135*(1+'S&S'!$F133),BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135*(1+'S&S'!$F133),BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135*(1+'S&S'!$F133),BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135*(1+'S&S'!$F133),BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135*(1+'S&S'!$F133),BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135*(1+'S&S'!$F133),BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135*(1+'S&S'!$F133),BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135*(1+'S&S'!$F133),BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135*(1+'S&S'!$F133),BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135*(1+'S&S'!$F133),BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135*(1+'S&S'!$F133),BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135*(1+'S&S'!$F133),BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135*(1+'S&S'!$F133),BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135*(1+'S&S'!$F133),BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135*(1+'S&S'!$F133),BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135*(1+'S&S'!$F133),BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135*(1+'S&S'!$F133),BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135*(1+'S&S'!$F133),BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135*(1+'S&S'!$F133),BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135*(1+'S&S'!$F133),BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135*(1+'S&S'!$F133),BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135*(1+'S&S'!$F133),BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135*(1+'S&S'!$F133),BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135*(1+'S&S'!$F133),BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135*(1+'S&S'!$F133),BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135*(1+'S&S'!$F133),BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135*(1+'S&S'!$F133),CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135*(1+'S&S'!$F133),CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135*(1+'S&S'!$F133),CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135*(1+'S&S'!$F133),CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135*(1+'S&S'!$F133),CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135*(1+'S&S'!$F133),CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135*(1+'S&S'!$F133),CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135*(1+'S&S'!$F133),CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135*(1+'S&S'!$F133),CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135*(1+'S&S'!$F133),CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135*(1+'S&S'!$F133),CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135*(1+'S&S'!$F133),CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135*(1+'S&S'!$F133),CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135*(1+'S&S'!$F133),CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135*(1+'S&S'!$F133),CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135*(1+'S&S'!$F133),CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135*(1+'S&S'!$F133),CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135*(1+'S&S'!$F133),CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135*(1+'S&S'!$F133),CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C136&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G336+NPV(G.Asm!$F$40,H336:INDEX(H336:CS336,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136*(1+'S&S'!$F134),G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136*(1+'S&S'!$F134),H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136*(1+'S&S'!$F134),I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136*(1+'S&S'!$F134),J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136*(1+'S&S'!$F134),K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136*(1+'S&S'!$F134),L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136*(1+'S&S'!$F134),M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136*(1+'S&S'!$F134),N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136*(1+'S&S'!$F134),O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136*(1+'S&S'!$F134),P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136*(1+'S&S'!$F134),Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136*(1+'S&S'!$F134),R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136*(1+'S&S'!$F134),S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136*(1+'S&S'!$F134),T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136*(1+'S&S'!$F134),U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136*(1+'S&S'!$F134),V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136*(1+'S&S'!$F134),W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136*(1+'S&S'!$F134),X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136*(1+'S&S'!$F134),Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136*(1+'S&S'!$F134),Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136*(1+'S&S'!$F134),AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136*(1+'S&S'!$F134),AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136*(1+'S&S'!$F134),AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136*(1+'S&S'!$F134),AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136*(1+'S&S'!$F134),AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136*(1+'S&S'!$F134),AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136*(1+'S&S'!$F134),AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136*(1+'S&S'!$F134),AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136*(1+'S&S'!$F134),AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136*(1+'S&S'!$F134),AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136*(1+'S&S'!$F134),AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136*(1+'S&S'!$F134),AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136*(1+'S&S'!$F134),AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136*(1+'S&S'!$F134),AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136*(1+'S&S'!$F134),AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136*(1+'S&S'!$F134),AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136*(1+'S&S'!$F134),AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136*(1+'S&S'!$F134),AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136*(1+'S&S'!$F134),AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136*(1+'S&S'!$F134),AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136*(1+'S&S'!$F134),AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136*(1+'S&S'!$F134),AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136*(1+'S&S'!$F134),AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136*(1+'S&S'!$F134),AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136*(1+'S&S'!$F134),AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136*(1+'S&S'!$F134),AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136*(1+'S&S'!$F134),BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136*(1+'S&S'!$F134),BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136*(1+'S&S'!$F134),BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136*(1+'S&S'!$F134),BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136*(1+'S&S'!$F134),BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136*(1+'S&S'!$F134),BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136*(1+'S&S'!$F134),BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136*(1+'S&S'!$F134),BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136*(1+'S&S'!$F134),BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136*(1+'S&S'!$F134),BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136*(1+'S&S'!$F134),BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136*(1+'S&S'!$F134),BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136*(1+'S&S'!$F134),BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136*(1+'S&S'!$F134),BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136*(1+'S&S'!$F134),BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136*(1+'S&S'!$F134),BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136*(1+'S&S'!$F134),BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136*(1+'S&S'!$F134),BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136*(1+'S&S'!$F134),BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136*(1+'S&S'!$F134),BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136*(1+'S&S'!$F134),BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136*(1+'S&S'!$F134),BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136*(1+'S&S'!$F134),BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136*(1+'S&S'!$F134),BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136*(1+'S&S'!$F134),BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136*(1+'S&S'!$F134),BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136*(1+'S&S'!$F134),CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136*(1+'S&S'!$F134),CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136*(1+'S&S'!$F134),CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136*(1+'S&S'!$F134),CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136*(1+'S&S'!$F134),CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136*(1+'S&S'!$F134),CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136*(1+'S&S'!$F134),CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136*(1+'S&S'!$F134),CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136*(1+'S&S'!$F134),CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136*(1+'S&S'!$F134),CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136*(1+'S&S'!$F134),CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136*(1+'S&S'!$F134),CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136*(1+'S&S'!$F134),CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136*(1+'S&S'!$F134),CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136*(1+'S&S'!$F134),CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136*(1+'S&S'!$F134),CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136*(1+'S&S'!$F134),CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136*(1+'S&S'!$F134),CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136*(1+'S&S'!$F134),CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C136&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G337+NPV(G.Asm!$F$40,H337:INDEX(H337:CS337,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136*(1+'S&S'!$F135),G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136*(1+'S&S'!$F135),H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136*(1+'S&S'!$F135),I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136*(1+'S&S'!$F135),J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136*(1+'S&S'!$F135),K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136*(1+'S&S'!$F135),L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136*(1+'S&S'!$F135),M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136*(1+'S&S'!$F135),N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136*(1+'S&S'!$F135),O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136*(1+'S&S'!$F135),P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136*(1+'S&S'!$F135),Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136*(1+'S&S'!$F135),R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136*(1+'S&S'!$F135),S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136*(1+'S&S'!$F135),T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136*(1+'S&S'!$F135),U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136*(1+'S&S'!$F135),V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136*(1+'S&S'!$F135),W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136*(1+'S&S'!$F135),X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136*(1+'S&S'!$F135),Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136*(1+'S&S'!$F135),Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136*(1+'S&S'!$F135),AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136*(1+'S&S'!$F135),AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136*(1+'S&S'!$F135),AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136*(1+'S&S'!$F135),AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136*(1+'S&S'!$F135),AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136*(1+'S&S'!$F135),AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136*(1+'S&S'!$F135),AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136*(1+'S&S'!$F135),AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136*(1+'S&S'!$F135),AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136*(1+'S&S'!$F135),AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136*(1+'S&S'!$F135),AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136*(1+'S&S'!$F135),AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136*(1+'S&S'!$F135),AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136*(1+'S&S'!$F135),AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136*(1+'S&S'!$F135),AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136*(1+'S&S'!$F135),AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136*(1+'S&S'!$F135),AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136*(1+'S&S'!$F135),AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136*(1+'S&S'!$F135),AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136*(1+'S&S'!$F135),AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136*(1+'S&S'!$F135),AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136*(1+'S&S'!$F135),AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136*(1+'S&S'!$F135),AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136*(1+'S&S'!$F135),AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136*(1+'S&S'!$F135),AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136*(1+'S&S'!$F135),AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136*(1+'S&S'!$F135),BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136*(1+'S&S'!$F135),BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136*(1+'S&S'!$F135),BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136*(1+'S&S'!$F135),BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136*(1+'S&S'!$F135),BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136*(1+'S&S'!$F135),BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136*(1+'S&S'!$F135),BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136*(1+'S&S'!$F135),BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136*(1+'S&S'!$F135),BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136*(1+'S&S'!$F135),BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136*(1+'S&S'!$F135),BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136*(1+'S&S'!$F135),BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136*(1+'S&S'!$F135),BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136*(1+'S&S'!$F135),BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136*(1+'S&S'!$F135),BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136*(1+'S&S'!$F135),BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136*(1+'S&S'!$F135),BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136*(1+'S&S'!$F135),BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136*(1+'S&S'!$F135),BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136*(1+'S&S'!$F135),BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136*(1+'S&S'!$F135),BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136*(1+'S&S'!$F135),BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136*(1+'S&S'!$F135),BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136*(1+'S&S'!$F135),BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136*(1+'S&S'!$F135),BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136*(1+'S&S'!$F135),BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136*(1+'S&S'!$F135),CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136*(1+'S&S'!$F135),CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136*(1+'S&S'!$F135),CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136*(1+'S&S'!$F135),CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136*(1+'S&S'!$F135),CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136*(1+'S&S'!$F135),CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136*(1+'S&S'!$F135),CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136*(1+'S&S'!$F135),CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136*(1+'S&S'!$F135),CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136*(1+'S&S'!$F135),CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136*(1+'S&S'!$F135),CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136*(1+'S&S'!$F135),CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136*(1+'S&S'!$F135),CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136*(1+'S&S'!$F135),CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136*(1+'S&S'!$F135),CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136*(1+'S&S'!$F135),CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136*(1+'S&S'!$F135),CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136*(1+'S&S'!$F135),CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136*(1+'S&S'!$F135),CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C137&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G338+NPV(G.Asm!$F$40,H338:INDEX(H338:CS338,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137*(1+'S&S'!$F136),G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137*(1+'S&S'!$F136),H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137*(1+'S&S'!$F136),I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137*(1+'S&S'!$F136),J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137*(1+'S&S'!$F136),K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137*(1+'S&S'!$F136),L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137*(1+'S&S'!$F136),M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137*(1+'S&S'!$F136),N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137*(1+'S&S'!$F136),O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137*(1+'S&S'!$F136),P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137*(1+'S&S'!$F136),Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137*(1+'S&S'!$F136),R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137*(1+'S&S'!$F136),S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137*(1+'S&S'!$F136),T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137*(1+'S&S'!$F136),U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137*(1+'S&S'!$F136),V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137*(1+'S&S'!$F136),W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137*(1+'S&S'!$F136),X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137*(1+'S&S'!$F136),Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137*(1+'S&S'!$F136),Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137*(1+'S&S'!$F136),AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137*(1+'S&S'!$F136),AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137*(1+'S&S'!$F136),AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137*(1+'S&S'!$F136),AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137*(1+'S&S'!$F136),AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137*(1+'S&S'!$F136),AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137*(1+'S&S'!$F136),AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137*(1+'S&S'!$F136),AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137*(1+'S&S'!$F136),AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137*(1+'S&S'!$F136),AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137*(1+'S&S'!$F136),AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137*(1+'S&S'!$F136),AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137*(1+'S&S'!$F136),AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137*(1+'S&S'!$F136),AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137*(1+'S&S'!$F136),AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137*(1+'S&S'!$F136),AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137*(1+'S&S'!$F136),AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137*(1+'S&S'!$F136),AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137*(1+'S&S'!$F136),AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137*(1+'S&S'!$F136),AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137*(1+'S&S'!$F136),AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137*(1+'S&S'!$F136),AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137*(1+'S&S'!$F136),AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137*(1+'S&S'!$F136),AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137*(1+'S&S'!$F136),AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137*(1+'S&S'!$F136),AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137*(1+'S&S'!$F136),BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137*(1+'S&S'!$F136),BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137*(1+'S&S'!$F136),BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137*(1+'S&S'!$F136),BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137*(1+'S&S'!$F136),BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137*(1+'S&S'!$F136),BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137*(1+'S&S'!$F136),BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137*(1+'S&S'!$F136),BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137*(1+'S&S'!$F136),BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137*(1+'S&S'!$F136),BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137*(1+'S&S'!$F136),BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137*(1+'S&S'!$F136),BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137*(1+'S&S'!$F136),BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137*(1+'S&S'!$F136),BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137*(1+'S&S'!$F136),BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137*(1+'S&S'!$F136),BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137*(1+'S&S'!$F136),BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137*(1+'S&S'!$F136),BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137*(1+'S&S'!$F136),BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137*(1+'S&S'!$F136),BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137*(1+'S&S'!$F136),BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137*(1+'S&S'!$F136),BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137*(1+'S&S'!$F136),BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137*(1+'S&S'!$F136),BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137*(1+'S&S'!$F136),BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137*(1+'S&S'!$F136),BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137*(1+'S&S'!$F136),CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137*(1+'S&S'!$F136),CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137*(1+'S&S'!$F136),CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137*(1+'S&S'!$F136),CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137*(1+'S&S'!$F136),CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137*(1+'S&S'!$F136),CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137*(1+'S&S'!$F136),CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137*(1+'S&S'!$F136),CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137*(1+'S&S'!$F136),CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137*(1+'S&S'!$F136),CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137*(1+'S&S'!$F136),CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137*(1+'S&S'!$F136),CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137*(1+'S&S'!$F136),CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137*(1+'S&S'!$F136),CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137*(1+'S&S'!$F136),CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137*(1+'S&S'!$F136),CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137*(1+'S&S'!$F136),CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137*(1+'S&S'!$F136),CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137*(1+'S&S'!$F136),CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C137&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G339+NPV(G.Asm!$F$40,H339:INDEX(H339:CS339,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137*(1+'S&S'!$F137),G$138,G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137*(1+'S&S'!$F137),H$138,H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137*(1+'S&S'!$F137),I$138,I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137*(1+'S&S'!$F137),J$138,J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137*(1+'S&S'!$F137),K$138,K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137*(1+'S&S'!$F137),L$138,L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137*(1+'S&S'!$F137),M$138,M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137*(1+'S&S'!$F137),N$138,N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137*(1+'S&S'!$F137),O$138,O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137*(1+'S&S'!$F137),P$138,P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137*(1+'S&S'!$F137),Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137*(1+'S&S'!$F137),R$138,R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137*(1+'S&S'!$F137),S$138,S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137*(1+'S&S'!$F137),T$138,T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137*(1+'S&S'!$F137),U$138,U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137*(1+'S&S'!$F137),V$138,V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137*(1+'S&S'!$F137),W$138,W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137*(1+'S&S'!$F137),X$138,X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137*(1+'S&S'!$F137),Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137*(1+'S&S'!$F137),Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137*(1+'S&S'!$F137),AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137*(1+'S&S'!$F137),AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137*(1+'S&S'!$F137),AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137*(1+'S&S'!$F137),AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137*(1+'S&S'!$F137),AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137*(1+'S&S'!$F137),AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137*(1+'S&S'!$F137),AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137*(1+'S&S'!$F137),AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137*(1+'S&S'!$F137),AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137*(1+'S&S'!$F137),AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137*(1+'S&S'!$F137),AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137*(1+'S&S'!$F137),AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137*(1+'S&S'!$F137),AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137*(1+'S&S'!$F137),AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137*(1+'S&S'!$F137),AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137*(1+'S&S'!$F137),AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137*(1+'S&S'!$F137),AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137*(1+'S&S'!$F137),AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137*(1+'S&S'!$F137),AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137*(1+'S&S'!$F137),AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137*(1+'S&S'!$F137),AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137*(1+'S&S'!$F137),AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137*(1+'S&S'!$F137),AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137*(1+'S&S'!$F137),AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137*(1+'S&S'!$F137),AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137*(1+'S&S'!$F137),AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137*(1+'S&S'!$F137),BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137*(1+'S&S'!$F137),BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137*(1+'S&S'!$F137),BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137*(1+'S&S'!$F137),BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137*(1+'S&S'!$F137),BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137*(1+'S&S'!$F137),BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137*(1+'S&S'!$F137),BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137*(1+'S&S'!$F137),BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137*(1+'S&S'!$F137),BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137*(1+'S&S'!$F137),BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137*(1+'S&S'!$F137),BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137*(1+'S&S'!$F137),BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137*(1+'S&S'!$F137),BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137*(1+'S&S'!$F137),BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137*(1+'S&S'!$F137),BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137*(1+'S&S'!$F137),BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137*(1+'S&S'!$F137),BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137*(1+'S&S'!$F137),BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137*(1+'S&S'!$F137),BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137*(1+'S&S'!$F137),BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137*(1+'S&S'!$F137),BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137*(1+'S&S'!$F137),BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137*(1+'S&S'!$F137),BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137*(1+'S&S'!$F137),BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137*(1+'S&S'!$F137),BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137*(1+'S&S'!$F137),BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137*(1+'S&S'!$F137),CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137*(1+'S&S'!$F137),CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137*(1+'S&S'!$F137),CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137*(1+'S&S'!$F137),CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137*(1+'S&S'!$F137),CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137*(1+'S&S'!$F137),CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137*(1+'S&S'!$F137),CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137*(1+'S&S'!$F137),CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137*(1+'S&S'!$F137),CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137*(1+'S&S'!$F137),CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137*(1+'S&S'!$F137),CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137*(1+'S&S'!$F137),CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137*(1+'S&S'!$F137),CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137*(1+'S&S'!$F137),CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137*(1+'S&S'!$F137),CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137*(1+'S&S'!$F137),CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137*(1+'S&S'!$F137),CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137*(1+'S&S'!$F137),CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137*(1+'S&S'!$F137),CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C138&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G340+NPV(G.Asm!$F$40,H340:INDEX(H340:CS340,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138*(1+'S&S'!$F138),G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138*(1+'S&S'!$F138),H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138*(1+'S&S'!$F138),I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138*(1+'S&S'!$F138),J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138*(1+'S&S'!$F138),K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138*(1+'S&S'!$F138),L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138*(1+'S&S'!$F138),M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138*(1+'S&S'!$F138),N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138*(1+'S&S'!$F138),O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138*(1+'S&S'!$F138),P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138*(1+'S&S'!$F138),Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138*(1+'S&S'!$F138),R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138*(1+'S&S'!$F138),S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138*(1+'S&S'!$F138),T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138*(1+'S&S'!$F138),U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138*(1+'S&S'!$F138),V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138*(1+'S&S'!$F138),W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138*(1+'S&S'!$F138),X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138*(1+'S&S'!$F138),Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138*(1+'S&S'!$F138),Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138*(1+'S&S'!$F138),AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138*(1+'S&S'!$F138),AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138*(1+'S&S'!$F138),AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138*(1+'S&S'!$F138),AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138*(1+'S&S'!$F138),AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138*(1+'S&S'!$F138),AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138*(1+'S&S'!$F138),AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138*(1+'S&S'!$F138),AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138*(1+'S&S'!$F138),AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138*(1+'S&S'!$F138),AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138*(1+'S&S'!$F138),AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138*(1+'S&S'!$F138),AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138*(1+'S&S'!$F138),AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138*(1+'S&S'!$F138),AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138*(1+'S&S'!$F138),AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138*(1+'S&S'!$F138),AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138*(1+'S&S'!$F138),AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138*(1+'S&S'!$F138),AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138*(1+'S&S'!$F138),AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138*(1+'S&S'!$F138),AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138*(1+'S&S'!$F138),AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138*(1+'S&S'!$F138),AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138*(1+'S&S'!$F138),AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138*(1+'S&S'!$F138),AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138*(1+'S&S'!$F138),AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138*(1+'S&S'!$F138),AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138*(1+'S&S'!$F138),BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138*(1+'S&S'!$F138),BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138*(1+'S&S'!$F138),BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138*(1+'S&S'!$F138),BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138*(1+'S&S'!$F138),BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138*(1+'S&S'!$F138),BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138*(1+'S&S'!$F138),BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138*(1+'S&S'!$F138),BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138*(1+'S&S'!$F138),BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138*(1+'S&S'!$F138),BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138*(1+'S&S'!$F138),BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138*(1+'S&S'!$F138),BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138*(1+'S&S'!$F138),BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138*(1+'S&S'!$F138),BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138*(1+'S&S'!$F138),BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138*(1+'S&S'!$F138),BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138*(1+'S&S'!$F138),BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138*(1+'S&S'!$F138),BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138*(1+'S&S'!$F138),BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138*(1+'S&S'!$F138),BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138*(1+'S&S'!$F138),BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138*(1+'S&S'!$F138),BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138*(1+'S&S'!$F138),BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138*(1+'S&S'!$F138),BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138*(1+'S&S'!$F138),BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138*(1+'S&S'!$F138),BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138*(1+'S&S'!$F138),CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138*(1+'S&S'!$F138),CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138*(1+'S&S'!$F138),CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138*(1+'S&S'!$F138),CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138*(1+'S&S'!$F138),CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138*(1+'S&S'!$F138),CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138*(1+'S&S'!$F138),CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138*(1+'S&S'!$F138),CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138*(1+'S&S'!$F138),CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138*(1+'S&S'!$F138),CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138*(1+'S&S'!$F138),CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138*(1+'S&S'!$F138),CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138*(1+'S&S'!$F138),CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138*(1+'S&S'!$F138),CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138*(1+'S&S'!$F138),CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138*(1+'S&S'!$F138),CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138*(1+'S&S'!$F138),CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138*(1+'S&S'!$F138),CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138*(1+'S&S'!$F138),CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C138&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G341+NPV(G.Asm!$F$40,H341:INDEX(H341:CS341,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138*(1+'S&S'!$F139),G$139,G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138*(1+'S&S'!$F139),H$139,H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138*(1+'S&S'!$F139),I$139,I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138*(1+'S&S'!$F139),J$139,J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138*(1+'S&S'!$F139),K$139,K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138*(1+'S&S'!$F139),L$139,L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138*(1+'S&S'!$F139),M$139,M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138*(1+'S&S'!$F139),N$139,N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138*(1+'S&S'!$F139),O$139,O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138*(1+'S&S'!$F139),P$139,P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138*(1+'S&S'!$F139),Q$139,Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138*(1+'S&S'!$F139),R$139,R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138*(1+'S&S'!$F139),S$139,S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138*(1+'S&S'!$F139),T$139,T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138*(1+'S&S'!$F139),U$139,U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138*(1+'S&S'!$F139),V$139,V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138*(1+'S&S'!$F139),W$139,W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138*(1+'S&S'!$F139),X$139,X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138*(1+'S&S'!$F139),Y$139,Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138*(1+'S&S'!$F139),Z$139,Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138*(1+'S&S'!$F139),AA$139,AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138*(1+'S&S'!$F139),AB$139,AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138*(1+'S&S'!$F139),AC$139,AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138*(1+'S&S'!$F139),AD$139,AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138*(1+'S&S'!$F139),AE$139,AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138*(1+'S&S'!$F139),AF$139,AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138*(1+'S&S'!$F139),AG$139,AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138*(1+'S&S'!$F139),AH$139,AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138*(1+'S&S'!$F139),AI$139,AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138*(1+'S&S'!$F139),AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138*(1+'S&S'!$F139),AK$139,AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138*(1+'S&S'!$F139),AL$139,AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138*(1+'S&S'!$F139),AM$139,AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138*(1+'S&S'!$F139),AN$139,AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138*(1+'S&S'!$F139),AO$139,AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138*(1+'S&S'!$F139),AP$139,AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138*(1+'S&S'!$F139),AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138*(1+'S&S'!$F139),AR$139,AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138*(1+'S&S'!$F139),AS$139,AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138*(1+'S&S'!$F139),AT$139,AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138*(1+'S&S'!$F139),AU$139,AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138*(1+'S&S'!$F139),AV$139,AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138*(1+'S&S'!$F139),AW$139,AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138*(1+'S&S'!$F139),AX$139,AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138*(1+'S&S'!$F139),AY$139,AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138*(1+'S&S'!$F139),AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138*(1+'S&S'!$F139),BA$139,BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138*(1+'S&S'!$F139),BB$139,BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138*(1+'S&S'!$F139),BC$139,BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138*(1+'S&S'!$F139),BD$139,BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138*(1+'S&S'!$F139),BE$139,BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138*(1+'S&S'!$F139),BF$139,BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138*(1+'S&S'!$F139),BG$139,BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138*(1+'S&S'!$F139),BH$139,BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138*(1+'S&S'!$F139),BI$139,BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138*(1+'S&S'!$F139),BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138*(1+'S&S'!$F139),BK$139,BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138*(1+'S&S'!$F139),BL$139,BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138*(1+'S&S'!$F139),BM$139,BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138*(1+'S&S'!$F139),BN$139,BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138*(1+'S&S'!$F139),BO$139,BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138*(1+'S&S'!$F139),BP$139,BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138*(1+'S&S'!$F139),BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138*(1+'S&S'!$F139),BR$139,BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138*(1+'S&S'!$F139),BS$139,BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138*(1+'S&S'!$F139),BT$139,BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138*(1+'S&S'!$F139),BU$139,BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138*(1+'S&S'!$F139),BV$139,BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138*(1+'S&S'!$F139),BW$139,BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138*(1+'S&S'!$F139),BX$139,BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138*(1+'S&S'!$F139),BY$139,BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138*(1+'S&S'!$F139),BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138*(1+'S&S'!$F139),CA$139,CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138*(1+'S&S'!$F139),CB$139,CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138*(1+'S&S'!$F139),CC$139,CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138*(1+'S&S'!$F139),CD$139,CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138*(1+'S&S'!$F139),CE$139,CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138*(1+'S&S'!$F139),CF$139,CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138*(1+'S&S'!$F139),CG$139,CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138*(1+'S&S'!$F139),CH$139,CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138*(1+'S&S'!$F139),CI$139,CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138*(1+'S&S'!$F139),CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138*(1+'S&S'!$F139),CK$139,CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138*(1+'S&S'!$F139),CL$139,CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138*(1+'S&S'!$F139),CM$139,CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138*(1+'S&S'!$F139),CN$139,CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138*(1+'S&S'!$F139),CO$139,CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138*(1+'S&S'!$F139),CP$139,CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138*(1+'S&S'!$F139),CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138*(1+'S&S'!$F139),CR$139,CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138*(1+'S&S'!$F139),CS$139,CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C139&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":" with 1% increase"},null,{"$f":"G342+NPV(G.Asm!$F$40,H342:INDEX(H342:CS342,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139*(1+'S&S'!$F140),G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139*(1+'S&S'!$F140),H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139*(1+'S&S'!$F140),I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139*(1+'S&S'!$F140),J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139*(1+'S&S'!$F140),K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139*(1+'S&S'!$F140),L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139*(1+'S&S'!$F140),M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139*(1+'S&S'!$F140),N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139*(1+'S&S'!$F140),O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139*(1+'S&S'!$F140),P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139*(1+'S&S'!$F140),Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139*(1+'S&S'!$F140),R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139*(1+'S&S'!$F140),S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139*(1+'S&S'!$F140),T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139*(1+'S&S'!$F140),U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139*(1+'S&S'!$F140),V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139*(1+'S&S'!$F140),W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139*(1+'S&S'!$F140),X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139*(1+'S&S'!$F140),Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139*(1+'S&S'!$F140),Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139*(1+'S&S'!$F140),AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139*(1+'S&S'!$F140),AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139*(1+'S&S'!$F140),AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139*(1+'S&S'!$F140),AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139*(1+'S&S'!$F140),AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139*(1+'S&S'!$F140),AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139*(1+'S&S'!$F140),AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139*(1+'S&S'!$F140),AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139*(1+'S&S'!$F140),AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139*(1+'S&S'!$F140),AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139*(1+'S&S'!$F140),AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139*(1+'S&S'!$F140),AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139*(1+'S&S'!$F140),AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139*(1+'S&S'!$F140),AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139*(1+'S&S'!$F140),AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139*(1+'S&S'!$F140),AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139*(1+'S&S'!$F140),AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139*(1+'S&S'!$F140),AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139*(1+'S&S'!$F140),AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139*(1+'S&S'!$F140),AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139*(1+'S&S'!$F140),AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139*(1+'S&S'!$F140),AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139*(1+'S&S'!$F140),AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139*(1+'S&S'!$F140),AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139*(1+'S&S'!$F140),AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139*(1+'S&S'!$F140),AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139*(1+'S&S'!$F140),BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139*(1+'S&S'!$F140),BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139*(1+'S&S'!$F140),BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139*(1+'S&S'!$F140),BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139*(1+'S&S'!$F140),BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139*(1+'S&S'!$F140),BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139*(1+'S&S'!$F140),BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139*(1+'S&S'!$F140),BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139*(1+'S&S'!$F140),BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139*(1+'S&S'!$F140),BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139*(1+'S&S'!$F140),BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139*(1+'S&S'!$F140),BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139*(1+'S&S'!$F140),BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139*(1+'S&S'!$F140),BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139*(1+'S&S'!$F140),BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139*(1+'S&S'!$F140),BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139*(1+'S&S'!$F140),BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139*(1+'S&S'!$F140),BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139*(1+'S&S'!$F140),BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139*(1+'S&S'!$F140),BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139*(1+'S&S'!$F140),BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139*(1+'S&S'!$F140),BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139*(1+'S&S'!$F140),BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139*(1+'S&S'!$F140),BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139*(1+'S&S'!$F140),BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139*(1+'S&S'!$F140),BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139*(1+'S&S'!$F140),CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139*(1+'S&S'!$F140),CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139*(1+'S&S'!$F140),CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139*(1+'S&S'!$F140),CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139*(1+'S&S'!$F140),CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139*(1+'S&S'!$F140),CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139*(1+'S&S'!$F140),CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139*(1+'S&S'!$F140),CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139*(1+'S&S'!$F140),CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139*(1+'S&S'!$F140),CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139*(1+'S&S'!$F140),CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139*(1+'S&S'!$F140),CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139*(1+'S&S'!$F140),CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139*(1+'S&S'!$F140),CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139*(1+'S&S'!$F140),CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139*(1+'S&S'!$F140),CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139*(1+'S&S'!$F140),CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139*(1+'S&S'!$F140),CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139*(1+'S&S'!$F140),CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C139&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":" with 1% decrease"},null,{"$f":"G343+NPV(G.Asm!$F$40,H343:INDEX(H343:CS343,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139*(1+'S&S'!$F141),G$140,G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139*(1+'S&S'!$F141),H$140,H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139*(1+'S&S'!$F141),I$140,I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139*(1+'S&S'!$F141),J$140,J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139*(1+'S&S'!$F141),K$140,K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139*(1+'S&S'!$F141),L$140,L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139*(1+'S&S'!$F141),M$140,M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139*(1+'S&S'!$F141),N$140,N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139*(1+'S&S'!$F141),O$140,O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139*(1+'S&S'!$F141),P$140,P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139*(1+'S&S'!$F141),Q$140,Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139*(1+'S&S'!$F141),R$140,R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139*(1+'S&S'!$F141),S$140,S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139*(1+'S&S'!$F141),T$140,T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139*(1+'S&S'!$F141),U$140,U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139*(1+'S&S'!$F141),V$140,V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139*(1+'S&S'!$F141),W$140,W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139*(1+'S&S'!$F141),X$140,X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139*(1+'S&S'!$F141),Y$140,Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139*(1+'S&S'!$F141),Z$140,Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139*(1+'S&S'!$F141),AA$140,AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139*(1+'S&S'!$F141),AB$140,AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139*(1+'S&S'!$F141),AC$140,AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139*(1+'S&S'!$F141),AD$140,AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139*(1+'S&S'!$F141),AE$140,AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139*(1+'S&S'!$F141),AF$140,AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139*(1+'S&S'!$F141),AG$140,AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139*(1+'S&S'!$F141),AH$140,AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139*(1+'S&S'!$F141),AI$140,AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139*(1+'S&S'!$F141),AJ$140,AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139*(1+'S&S'!$F141),AK$140,AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139*(1+'S&S'!$F141),AL$140,AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139*(1+'S&S'!$F141),AM$140,AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139*(1+'S&S'!$F141),AN$140,AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139*(1+'S&S'!$F141),AO$140,AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139*(1+'S&S'!$F141),AP$140,AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139*(1+'S&S'!$F141),AQ$140,AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139*(1+'S&S'!$F141),AR$140,AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139*(1+'S&S'!$F141),AS$140,AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139*(1+'S&S'!$F141),AT$140,AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139*(1+'S&S'!$F141),AU$140,AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139*(1+'S&S'!$F141),AV$140,AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139*(1+'S&S'!$F141),AW$140,AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139*(1+'S&S'!$F141),AX$140,AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139*(1+'S&S'!$F141),AY$140,AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139*(1+'S&S'!$F141),AZ$140,AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139*(1+'S&S'!$F141),BA$140,BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139*(1+'S&S'!$F141),BB$140,BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139*(1+'S&S'!$F141),BC$140,BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139*(1+'S&S'!$F141),BD$140,BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139*(1+'S&S'!$F141),BE$140,BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139*(1+'S&S'!$F141),BF$140,BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139*(1+'S&S'!$F141),BG$140,BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139*(1+'S&S'!$F141),BH$140,BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139*(1+'S&S'!$F141),BI$140,BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139*(1+'S&S'!$F141),BJ$140,BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139*(1+'S&S'!$F141),BK$140,BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139*(1+'S&S'!$F141),BL$140,BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139*(1+'S&S'!$F141),BM$140,BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139*(1+'S&S'!$F141),BN$140,BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139*(1+'S&S'!$F141),BO$140,BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139*(1+'S&S'!$F141),BP$140,BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139*(1+'S&S'!$F141),BQ$140,BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139*(1+'S&S'!$F141),BR$140,BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139*(1+'S&S'!$F141),BS$140,BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139*(1+'S&S'!$F141),BT$140,BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139*(1+'S&S'!$F141),BU$140,BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139*(1+'S&S'!$F141),BV$140,BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139*(1+'S&S'!$F141),BW$140,BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139*(1+'S&S'!$F141),BX$140,BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139*(1+'S&S'!$F141),BY$140,BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139*(1+'S&S'!$F141),BZ$140,BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139*(1+'S&S'!$F141),CA$140,CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139*(1+'S&S'!$F141),CB$140,CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139*(1+'S&S'!$F141),CC$140,CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139*(1+'S&S'!$F141),CD$140,CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139*(1+'S&S'!$F141),CE$140,CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139*(1+'S&S'!$F141),CF$140,CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139*(1+'S&S'!$F141),CG$140,CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139*(1+'S&S'!$F141),CH$140,CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139*(1+'S&S'!$F141),CI$140,CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139*(1+'S&S'!$F141),CJ$140,CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139*(1+'S&S'!$F141),CK$140,CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139*(1+'S&S'!$F141),CL$140,CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139*(1+'S&S'!$F141),CM$140,CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139*(1+'S&S'!$F141),CN$140,CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139*(1+'S&S'!$F141),CO$140,CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139*(1+'S&S'!$F141),CP$140,CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139*(1+'S&S'!$F141),CQ$140,CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139*(1+'S&S'!$F141),CR$140,CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139*(1+'S&S'!$F141),CS$140,CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C140&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G344+NPV(G.Asm!$F$40,H344:INDEX(H344:CS344,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140*(1+'S&S'!$F142),G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140*(1+'S&S'!$F142),H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140*(1+'S&S'!$F142),I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140*(1+'S&S'!$F142),J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140*(1+'S&S'!$F142),K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140*(1+'S&S'!$F142),L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140*(1+'S&S'!$F142),M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140*(1+'S&S'!$F142),N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140*(1+'S&S'!$F142),O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140*(1+'S&S'!$F142),P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140*(1+'S&S'!$F142),Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140*(1+'S&S'!$F142),R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140*(1+'S&S'!$F142),S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140*(1+'S&S'!$F142),T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140*(1+'S&S'!$F142),U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140*(1+'S&S'!$F142),V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140*(1+'S&S'!$F142),W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140*(1+'S&S'!$F142),X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140*(1+'S&S'!$F142),Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140*(1+'S&S'!$F142),Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140*(1+'S&S'!$F142),AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140*(1+'S&S'!$F142),AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140*(1+'S&S'!$F142),AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140*(1+'S&S'!$F142),AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140*(1+'S&S'!$F142),AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140*(1+'S&S'!$F142),AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140*(1+'S&S'!$F142),AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140*(1+'S&S'!$F142),AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140*(1+'S&S'!$F142),AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140*(1+'S&S'!$F142),AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140*(1+'S&S'!$F142),AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140*(1+'S&S'!$F142),AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140*(1+'S&S'!$F142),AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140*(1+'S&S'!$F142),AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140*(1+'S&S'!$F142),AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140*(1+'S&S'!$F142),AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140*(1+'S&S'!$F142),AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140*(1+'S&S'!$F142),AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140*(1+'S&S'!$F142),AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140*(1+'S&S'!$F142),AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140*(1+'S&S'!$F142),AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140*(1+'S&S'!$F142),AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140*(1+'S&S'!$F142),AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140*(1+'S&S'!$F142),AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140*(1+'S&S'!$F142),AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140*(1+'S&S'!$F142),AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140*(1+'S&S'!$F142),BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140*(1+'S&S'!$F142),BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140*(1+'S&S'!$F142),BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140*(1+'S&S'!$F142),BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140*(1+'S&S'!$F142),BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140*(1+'S&S'!$F142),BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140*(1+'S&S'!$F142),BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140*(1+'S&S'!$F142),BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140*(1+'S&S'!$F142),BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140*(1+'S&S'!$F142),BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140*(1+'S&S'!$F142),BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140*(1+'S&S'!$F142),BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140*(1+'S&S'!$F142),BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140*(1+'S&S'!$F142),BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140*(1+'S&S'!$F142),BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140*(1+'S&S'!$F142),BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140*(1+'S&S'!$F142),BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140*(1+'S&S'!$F142),BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140*(1+'S&S'!$F142),BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140*(1+'S&S'!$F142),BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140*(1+'S&S'!$F142),BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140*(1+'S&S'!$F142),BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140*(1+'S&S'!$F142),BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140*(1+'S&S'!$F142),BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140*(1+'S&S'!$F142),BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140*(1+'S&S'!$F142),BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140*(1+'S&S'!$F142),CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140*(1+'S&S'!$F142),CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140*(1+'S&S'!$F142),CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140*(1+'S&S'!$F142),CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140*(1+'S&S'!$F142),CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140*(1+'S&S'!$F142),CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140*(1+'S&S'!$F142),CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140*(1+'S&S'!$F142),CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140*(1+'S&S'!$F142),CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140*(1+'S&S'!$F142),CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140*(1+'S&S'!$F142),CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140*(1+'S&S'!$F142),CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140*(1+'S&S'!$F142),CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140*(1+'S&S'!$F142),CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140*(1+'S&S'!$F142),CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140*(1+'S&S'!$F142),CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140*(1+'S&S'!$F142),CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140*(1+'S&S'!$F142),CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140*(1+'S&S'!$F142),CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C140&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G345+NPV(G.Asm!$F$40,H345:INDEX(H345:CS345,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140*(1+'S&S'!$F143),G$141,G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140*(1+'S&S'!$F143),H$141,H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140*(1+'S&S'!$F143),I$141,I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140*(1+'S&S'!$F143),J$141,J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140*(1+'S&S'!$F143),K$141,K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140*(1+'S&S'!$F143),L$141,L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140*(1+'S&S'!$F143),M$141,M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140*(1+'S&S'!$F143),N$141,N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140*(1+'S&S'!$F143),O$141,O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140*(1+'S&S'!$F143),P$141,P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140*(1+'S&S'!$F143),Q$141,Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140*(1+'S&S'!$F143),R$141,R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140*(1+'S&S'!$F143),S$141,S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140*(1+'S&S'!$F143),T$141,T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140*(1+'S&S'!$F143),U$141,U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140*(1+'S&S'!$F143),V$141,V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140*(1+'S&S'!$F143),W$141,W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140*(1+'S&S'!$F143),X$141,X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140*(1+'S&S'!$F143),Y$141,Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140*(1+'S&S'!$F143),Z$141,Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140*(1+'S&S'!$F143),AA$141,AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140*(1+'S&S'!$F143),AB$141,AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140*(1+'S&S'!$F143),AC$141,AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140*(1+'S&S'!$F143),AD$141,AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140*(1+'S&S'!$F143),AE$141,AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140*(1+'S&S'!$F143),AF$141,AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140*(1+'S&S'!$F143),AG$141,AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140*(1+'S&S'!$F143),AH$141,AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140*(1+'S&S'!$F143),AI$141,AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140*(1+'S&S'!$F143),AJ$141,AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140*(1+'S&S'!$F143),AK$141,AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140*(1+'S&S'!$F143),AL$141,AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140*(1+'S&S'!$F143),AM$141,AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140*(1+'S&S'!$F143),AN$141,AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140*(1+'S&S'!$F143),AO$141,AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140*(1+'S&S'!$F143),AP$141,AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140*(1+'S&S'!$F143),AQ$141,AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140*(1+'S&S'!$F143),AR$141,AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140*(1+'S&S'!$F143),AS$141,AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140*(1+'S&S'!$F143),AT$141,AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140*(1+'S&S'!$F143),AU$141,AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140*(1+'S&S'!$F143),AV$141,AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140*(1+'S&S'!$F143),AW$141,AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140*(1+'S&S'!$F143),AX$141,AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140*(1+'S&S'!$F143),AY$141,AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140*(1+'S&S'!$F143),AZ$141,AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140*(1+'S&S'!$F143),BA$141,BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140*(1+'S&S'!$F143),BB$141,BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140*(1+'S&S'!$F143),BC$141,BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140*(1+'S&S'!$F143),BD$141,BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140*(1+'S&S'!$F143),BE$141,BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140*(1+'S&S'!$F143),BF$141,BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140*(1+'S&S'!$F143),BG$141,BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140*(1+'S&S'!$F143),BH$141,BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140*(1+'S&S'!$F143),BI$141,BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140*(1+'S&S'!$F143),BJ$141,BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140*(1+'S&S'!$F143),BK$141,BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140*(1+'S&S'!$F143),BL$141,BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140*(1+'S&S'!$F143),BM$141,BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140*(1+'S&S'!$F143),BN$141,BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140*(1+'S&S'!$F143),BO$141,BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140*(1+'S&S'!$F143),BP$141,BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140*(1+'S&S'!$F143),BQ$141,BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140*(1+'S&S'!$F143),BR$141,BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140*(1+'S&S'!$F143),BS$141,BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140*(1+'S&S'!$F143),BT$141,BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140*(1+'S&S'!$F143),BU$141,BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140*(1+'S&S'!$F143),BV$141,BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140*(1+'S&S'!$F143),BW$141,BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140*(1+'S&S'!$F143),BX$141,BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140*(1+'S&S'!$F143),BY$141,BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140*(1+'S&S'!$F143),BZ$141,BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140*(1+'S&S'!$F143),CA$141,CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140*(1+'S&S'!$F143),CB$141,CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140*(1+'S&S'!$F143),CC$141,CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140*(1+'S&S'!$F143),CD$141,CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140*(1+'S&S'!$F143),CE$141,CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140*(1+'S&S'!$F143),CF$141,CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140*(1+'S&S'!$F143),CG$141,CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140*(1+'S&S'!$F143),CH$141,CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140*(1+'S&S'!$F143),CI$141,CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140*(1+'S&S'!$F143),CJ$141,CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140*(1+'S&S'!$F143),CK$141,CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140*(1+'S&S'!$F143),CL$141,CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140*(1+'S&S'!$F143),CM$141,CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140*(1+'S&S'!$F143),CN$141,CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140*(1+'S&S'!$F143),CO$141,CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140*(1+'S&S'!$F143),CP$141,CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140*(1+'S&S'!$F143),CQ$141,CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140*(1+'S&S'!$F143),CR$141,CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140*(1+'S&S'!$F143),CS$141,CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C141&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G346+NPV(G.Asm!$F$40,H346:INDEX(H346:CS346,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141*(1+'S&S'!$F144),G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141*(1+'S&S'!$F144),H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141*(1+'S&S'!$F144),I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141*(1+'S&S'!$F144),J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141*(1+'S&S'!$F144),K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141*(1+'S&S'!$F144),L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141*(1+'S&S'!$F144),M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141*(1+'S&S'!$F144),N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141*(1+'S&S'!$F144),O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141*(1+'S&S'!$F144),P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141*(1+'S&S'!$F144),Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141*(1+'S&S'!$F144),R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141*(1+'S&S'!$F144),S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141*(1+'S&S'!$F144),T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141*(1+'S&S'!$F144),U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141*(1+'S&S'!$F144),V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141*(1+'S&S'!$F144),W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141*(1+'S&S'!$F144),X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141*(1+'S&S'!$F144),Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141*(1+'S&S'!$F144),Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141*(1+'S&S'!$F144),AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141*(1+'S&S'!$F144),AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141*(1+'S&S'!$F144),AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141*(1+'S&S'!$F144),AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141*(1+'S&S'!$F144),AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141*(1+'S&S'!$F144),AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141*(1+'S&S'!$F144),AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141*(1+'S&S'!$F144),AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141*(1+'S&S'!$F144),AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141*(1+'S&S'!$F144),AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141*(1+'S&S'!$F144),AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141*(1+'S&S'!$F144),AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141*(1+'S&S'!$F144),AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141*(1+'S&S'!$F144),AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141*(1+'S&S'!$F144),AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141*(1+'S&S'!$F144),AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141*(1+'S&S'!$F144),AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141*(1+'S&S'!$F144),AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141*(1+'S&S'!$F144),AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141*(1+'S&S'!$F144),AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141*(1+'S&S'!$F144),AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141*(1+'S&S'!$F144),AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141*(1+'S&S'!$F144),AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141*(1+'S&S'!$F144),AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141*(1+'S&S'!$F144),AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141*(1+'S&S'!$F144),AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141*(1+'S&S'!$F144),BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141*(1+'S&S'!$F144),BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141*(1+'S&S'!$F144),BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141*(1+'S&S'!$F144),BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141*(1+'S&S'!$F144),BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141*(1+'S&S'!$F144),BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141*(1+'S&S'!$F144),BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141*(1+'S&S'!$F144),BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141*(1+'S&S'!$F144),BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141*(1+'S&S'!$F144),BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141*(1+'S&S'!$F144),BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141*(1+'S&S'!$F144),BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141*(1+'S&S'!$F144),BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141*(1+'S&S'!$F144),BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141*(1+'S&S'!$F144),BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141*(1+'S&S'!$F144),BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141*(1+'S&S'!$F144),BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141*(1+'S&S'!$F144),BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141*(1+'S&S'!$F144),BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141*(1+'S&S'!$F144),BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141*(1+'S&S'!$F144),BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141*(1+'S&S'!$F144),BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141*(1+'S&S'!$F144),BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141*(1+'S&S'!$F144),BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141*(1+'S&S'!$F144),BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141*(1+'S&S'!$F144),BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141*(1+'S&S'!$F144),CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141*(1+'S&S'!$F144),CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141*(1+'S&S'!$F144),CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141*(1+'S&S'!$F144),CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141*(1+'S&S'!$F144),CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141*(1+'S&S'!$F144),CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141*(1+'S&S'!$F144),CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141*(1+'S&S'!$F144),CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141*(1+'S&S'!$F144),CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141*(1+'S&S'!$F144),CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141*(1+'S&S'!$F144),CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141*(1+'S&S'!$F144),CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141*(1+'S&S'!$F144),CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141*(1+'S&S'!$F144),CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141*(1+'S&S'!$F144),CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141*(1+'S&S'!$F144),CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141*(1+'S&S'!$F144),CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141*(1+'S&S'!$F144),CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141*(1+'S&S'!$F144),CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C141&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G347+NPV(G.Asm!$F$40,H347:INDEX(H347:CS347,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141*(1+'S&S'!$F145),G$142,G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141*(1+'S&S'!$F145),H$142,H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141*(1+'S&S'!$F145),I$142,I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141*(1+'S&S'!$F145),J$142,J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141*(1+'S&S'!$F145),K$142,K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141*(1+'S&S'!$F145),L$142,L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141*(1+'S&S'!$F145),M$142,M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141*(1+'S&S'!$F145),N$142,N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141*(1+'S&S'!$F145),O$142,O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141*(1+'S&S'!$F145),P$142,P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141*(1+'S&S'!$F145),Q$142,Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141*(1+'S&S'!$F145),R$142,R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141*(1+'S&S'!$F145),S$142,S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141*(1+'S&S'!$F145),T$142,T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141*(1+'S&S'!$F145),U$142,U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141*(1+'S&S'!$F145),V$142,V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141*(1+'S&S'!$F145),W$142,W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141*(1+'S&S'!$F145),X$142,X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141*(1+'S&S'!$F145),Y$142,Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141*(1+'S&S'!$F145),Z$142,Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141*(1+'S&S'!$F145),AA$142,AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141*(1+'S&S'!$F145),AB$142,AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141*(1+'S&S'!$F145),AC$142,AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141*(1+'S&S'!$F145),AD$142,AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141*(1+'S&S'!$F145),AE$142,AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141*(1+'S&S'!$F145),AF$142,AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141*(1+'S&S'!$F145),AG$142,AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141*(1+'S&S'!$F145),AH$142,AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141*(1+'S&S'!$F145),AI$142,AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141*(1+'S&S'!$F145),AJ$142,AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141*(1+'S&S'!$F145),AK$142,AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141*(1+'S&S'!$F145),AL$142,AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141*(1+'S&S'!$F145),AM$142,AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141*(1+'S&S'!$F145),AN$142,AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141*(1+'S&S'!$F145),AO$142,AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141*(1+'S&S'!$F145),AP$142,AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141*(1+'S&S'!$F145),AQ$142,AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141*(1+'S&S'!$F145),AR$142,AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141*(1+'S&S'!$F145),AS$142,AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141*(1+'S&S'!$F145),AT$142,AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141*(1+'S&S'!$F145),AU$142,AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141*(1+'S&S'!$F145),AV$142,AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141*(1+'S&S'!$F145),AW$142,AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141*(1+'S&S'!$F145),AX$142,AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141*(1+'S&S'!$F145),AY$142,AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141*(1+'S&S'!$F145),AZ$142,AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141*(1+'S&S'!$F145),BA$142,BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141*(1+'S&S'!$F145),BB$142,BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141*(1+'S&S'!$F145),BC$142,BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141*(1+'S&S'!$F145),BD$142,BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141*(1+'S&S'!$F145),BE$142,BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141*(1+'S&S'!$F145),BF$142,BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141*(1+'S&S'!$F145),BG$142,BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141*(1+'S&S'!$F145),BH$142,BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141*(1+'S&S'!$F145),BI$142,BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141*(1+'S&S'!$F145),BJ$142,BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141*(1+'S&S'!$F145),BK$142,BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141*(1+'S&S'!$F145),BL$142,BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141*(1+'S&S'!$F145),BM$142,BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141*(1+'S&S'!$F145),BN$142,BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141*(1+'S&S'!$F145),BO$142,BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141*(1+'S&S'!$F145),BP$142,BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141*(1+'S&S'!$F145),BQ$142,BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141*(1+'S&S'!$F145),BR$142,BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141*(1+'S&S'!$F145),BS$142,BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141*(1+'S&S'!$F145),BT$142,BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141*(1+'S&S'!$F145),BU$142,BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141*(1+'S&S'!$F145),BV$142,BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141*(1+'S&S'!$F145),BW$142,BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141*(1+'S&S'!$F145),BX$142,BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141*(1+'S&S'!$F145),BY$142,BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141*(1+'S&S'!$F145),BZ$142,BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141*(1+'S&S'!$F145),CA$142,CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141*(1+'S&S'!$F145),CB$142,CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141*(1+'S&S'!$F145),CC$142,CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141*(1+'S&S'!$F145),CD$142,CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141*(1+'S&S'!$F145),CE$142,CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141*(1+'S&S'!$F145),CF$142,CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141*(1+'S&S'!$F145),CG$142,CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141*(1+'S&S'!$F145),CH$142,CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141*(1+'S&S'!$F145),CI$142,CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141*(1+'S&S'!$F145),CJ$142,CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141*(1+'S&S'!$F145),CK$142,CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141*(1+'S&S'!$F145),CL$142,CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141*(1+'S&S'!$F145),CM$142,CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141*(1+'S&S'!$F145),CN$142,CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141*(1+'S&S'!$F145),CO$142,CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141*(1+'S&S'!$F145),CP$142,CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141*(1+'S&S'!$F145),CQ$142,CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141*(1+'S&S'!$F145),CR$142,CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141*(1+'S&S'!$F145),CS$142,CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C142&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G348+NPV(G.Asm!$F$40,H348:INDEX(H348:CS348,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142*(1+'S&S'!$F146),G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142*(1+'S&S'!$F146),H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142*(1+'S&S'!$F146),I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142*(1+'S&S'!$F146),J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142*(1+'S&S'!$F146),K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142*(1+'S&S'!$F146),L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142*(1+'S&S'!$F146),M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142*(1+'S&S'!$F146),N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142*(1+'S&S'!$F146),O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142*(1+'S&S'!$F146),P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142*(1+'S&S'!$F146),Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142*(1+'S&S'!$F146),R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142*(1+'S&S'!$F146),S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142*(1+'S&S'!$F146),T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142*(1+'S&S'!$F146),U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142*(1+'S&S'!$F146),V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142*(1+'S&S'!$F146),W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142*(1+'S&S'!$F146),X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142*(1+'S&S'!$F146),Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142*(1+'S&S'!$F146),Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142*(1+'S&S'!$F146),AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142*(1+'S&S'!$F146),AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142*(1+'S&S'!$F146),AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142*(1+'S&S'!$F146),AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142*(1+'S&S'!$F146),AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142*(1+'S&S'!$F146),AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142*(1+'S&S'!$F146),AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142*(1+'S&S'!$F146),AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142*(1+'S&S'!$F146),AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142*(1+'S&S'!$F146),AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142*(1+'S&S'!$F146),AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142*(1+'S&S'!$F146),AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142*(1+'S&S'!$F146),AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142*(1+'S&S'!$F146),AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142*(1+'S&S'!$F146),AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142*(1+'S&S'!$F146),AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142*(1+'S&S'!$F146),AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142*(1+'S&S'!$F146),AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142*(1+'S&S'!$F146),AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142*(1+'S&S'!$F146),AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142*(1+'S&S'!$F146),AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142*(1+'S&S'!$F146),AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142*(1+'S&S'!$F146),AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142*(1+'S&S'!$F146),AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142*(1+'S&S'!$F146),AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142*(1+'S&S'!$F146),AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142*(1+'S&S'!$F146),BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142*(1+'S&S'!$F146),BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142*(1+'S&S'!$F146),BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142*(1+'S&S'!$F146),BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142*(1+'S&S'!$F146),BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142*(1+'S&S'!$F146),BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142*(1+'S&S'!$F146),BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142*(1+'S&S'!$F146),BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142*(1+'S&S'!$F146),BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142*(1+'S&S'!$F146),BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142*(1+'S&S'!$F146),BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142*(1+'S&S'!$F146),BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142*(1+'S&S'!$F146),BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142*(1+'S&S'!$F146),BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142*(1+'S&S'!$F146),BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142*(1+'S&S'!$F146),BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142*(1+'S&S'!$F146),BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142*(1+'S&S'!$F146),BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142*(1+'S&S'!$F146),BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142*(1+'S&S'!$F146),BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142*(1+'S&S'!$F146),BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142*(1+'S&S'!$F146),BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142*(1+'S&S'!$F146),BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142*(1+'S&S'!$F146),BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142*(1+'S&S'!$F146),BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142*(1+'S&S'!$F146),BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142*(1+'S&S'!$F146),CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142*(1+'S&S'!$F146),CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142*(1+'S&S'!$F146),CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142*(1+'S&S'!$F146),CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142*(1+'S&S'!$F146),CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142*(1+'S&S'!$F146),CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142*(1+'S&S'!$F146),CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142*(1+'S&S'!$F146),CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142*(1+'S&S'!$F146),CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142*(1+'S&S'!$F146),CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142*(1+'S&S'!$F146),CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142*(1+'S&S'!$F146),CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142*(1+'S&S'!$F146),CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142*(1+'S&S'!$F146),CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142*(1+'S&S'!$F146),CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142*(1+'S&S'!$F146),CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142*(1+'S&S'!$F146),CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142*(1+'S&S'!$F146),CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142*(1+'S&S'!$F146),CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C142&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G349+NPV(G.Asm!$F$40,H349:INDEX(H349:CS349,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142*(1+'S&S'!$F147),G$143,G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142*(1+'S&S'!$F147),H$143,H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142*(1+'S&S'!$F147),I$143,I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142*(1+'S&S'!$F147),J$143,J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142*(1+'S&S'!$F147),K$143,K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142*(1+'S&S'!$F147),L$143,L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142*(1+'S&S'!$F147),M$143,M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142*(1+'S&S'!$F147),N$143,N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142*(1+'S&S'!$F147),O$143,O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142*(1+'S&S'!$F147),P$143,P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142*(1+'S&S'!$F147),Q$143,Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142*(1+'S&S'!$F147),R$143,R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142*(1+'S&S'!$F147),S$143,S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142*(1+'S&S'!$F147),T$143,T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142*(1+'S&S'!$F147),U$143,U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142*(1+'S&S'!$F147),V$143,V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142*(1+'S&S'!$F147),W$143,W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142*(1+'S&S'!$F147),X$143,X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142*(1+'S&S'!$F147),Y$143,Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142*(1+'S&S'!$F147),Z$143,Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142*(1+'S&S'!$F147),AA$143,AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142*(1+'S&S'!$F147),AB$143,AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142*(1+'S&S'!$F147),AC$143,AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142*(1+'S&S'!$F147),AD$143,AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142*(1+'S&S'!$F147),AE$143,AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142*(1+'S&S'!$F147),AF$143,AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142*(1+'S&S'!$F147),AG$143,AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142*(1+'S&S'!$F147),AH$143,AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142*(1+'S&S'!$F147),AI$143,AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142*(1+'S&S'!$F147),AJ$143,AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142*(1+'S&S'!$F147),AK$143,AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142*(1+'S&S'!$F147),AL$143,AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142*(1+'S&S'!$F147),AM$143,AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142*(1+'S&S'!$F147),AN$143,AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142*(1+'S&S'!$F147),AO$143,AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142*(1+'S&S'!$F147),AP$143,AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142*(1+'S&S'!$F147),AQ$143,AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142*(1+'S&S'!$F147),AR$143,AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142*(1+'S&S'!$F147),AS$143,AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142*(1+'S&S'!$F147),AT$143,AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142*(1+'S&S'!$F147),AU$143,AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142*(1+'S&S'!$F147),AV$143,AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142*(1+'S&S'!$F147),AW$143,AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142*(1+'S&S'!$F147),AX$143,AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142*(1+'S&S'!$F147),AY$143,AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142*(1+'S&S'!$F147),AZ$143,AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142*(1+'S&S'!$F147),BA$143,BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142*(1+'S&S'!$F147),BB$143,BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142*(1+'S&S'!$F147),BC$143,BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142*(1+'S&S'!$F147),BD$143,BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142*(1+'S&S'!$F147),BE$143,BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142*(1+'S&S'!$F147),BF$143,BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142*(1+'S&S'!$F147),BG$143,BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142*(1+'S&S'!$F147),BH$143,BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142*(1+'S&S'!$F147),BI$143,BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142*(1+'S&S'!$F147),BJ$143,BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142*(1+'S&S'!$F147),BK$143,BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142*(1+'S&S'!$F147),BL$143,BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142*(1+'S&S'!$F147),BM$143,BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142*(1+'S&S'!$F147),BN$143,BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142*(1+'S&S'!$F147),BO$143,BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142*(1+'S&S'!$F147),BP$143,BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142*(1+'S&S'!$F147),BQ$143,BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142*(1+'S&S'!$F147),BR$143,BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142*(1+'S&S'!$F147),BS$143,BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142*(1+'S&S'!$F147),BT$143,BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142*(1+'S&S'!$F147),BU$143,BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142*(1+'S&S'!$F147),BV$143,BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142*(1+'S&S'!$F147),BW$143,BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142*(1+'S&S'!$F147),BX$143,BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142*(1+'S&S'!$F147),BY$143,BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142*(1+'S&S'!$F147),BZ$143,BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142*(1+'S&S'!$F147),CA$143,CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142*(1+'S&S'!$F147),CB$143,CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142*(1+'S&S'!$F147),CC$143,CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142*(1+'S&S'!$F147),CD$143,CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142*(1+'S&S'!$F147),CE$143,CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142*(1+'S&S'!$F147),CF$143,CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142*(1+'S&S'!$F147),CG$143,CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142*(1+'S&S'!$F147),CH$143,CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142*(1+'S&S'!$F147),CI$143,CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142*(1+'S&S'!$F147),CJ$143,CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142*(1+'S&S'!$F147),CK$143,CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142*(1+'S&S'!$F147),CL$143,CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142*(1+'S&S'!$F147),CM$143,CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142*(1+'S&S'!$F147),CN$143,CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142*(1+'S&S'!$F147),CO$143,CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142*(1+'S&S'!$F147),CP$143,CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142*(1+'S&S'!$F147),CQ$143,CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142*(1+'S&S'!$F147),CR$143,CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142*(1+'S&S'!$F147),CS$143,CS$144)","v":0}]
[null,null,{"$f":"O.6!C143&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G350+NPV(G.Asm!$F$40,H350:INDEX(H350:CS350,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143*(1+'S&S'!$F148),G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143*(1+'S&S'!$F148),H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143*(1+'S&S'!$F148),I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143*(1+'S&S'!$F148),J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143*(1+'S&S'!$F148),K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143*(1+'S&S'!$F148),L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143*(1+'S&S'!$F148),M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143*(1+'S&S'!$F148),N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143*(1+'S&S'!$F148),O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143*(1+'S&S'!$F148),P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143*(1+'S&S'!$F148),Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143*(1+'S&S'!$F148),R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143*(1+'S&S'!$F148),S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143*(1+'S&S'!$F148),T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143*(1+'S&S'!$F148),U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143*(1+'S&S'!$F148),V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143*(1+'S&S'!$F148),W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143*(1+'S&S'!$F148),X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143*(1+'S&S'!$F148),Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143*(1+'S&S'!$F148),Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143*(1+'S&S'!$F148),AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143*(1+'S&S'!$F148),AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143*(1+'S&S'!$F148),AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143*(1+'S&S'!$F148),AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143*(1+'S&S'!$F148),AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143*(1+'S&S'!$F148),AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143*(1+'S&S'!$F148),AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143*(1+'S&S'!$F148),AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143*(1+'S&S'!$F148),AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143*(1+'S&S'!$F148),AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143*(1+'S&S'!$F148),AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143*(1+'S&S'!$F148),AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143*(1+'S&S'!$F148),AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143*(1+'S&S'!$F148),AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143*(1+'S&S'!$F148),AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143*(1+'S&S'!$F148),AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143*(1+'S&S'!$F148),AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143*(1+'S&S'!$F148),AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143*(1+'S&S'!$F148),AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143*(1+'S&S'!$F148),AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143*(1+'S&S'!$F148),AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143*(1+'S&S'!$F148),AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143*(1+'S&S'!$F148),AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143*(1+'S&S'!$F148),AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143*(1+'S&S'!$F148),AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143*(1+'S&S'!$F148),AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143*(1+'S&S'!$F148),BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143*(1+'S&S'!$F148),BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143*(1+'S&S'!$F148),BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143*(1+'S&S'!$F148),BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143*(1+'S&S'!$F148),BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143*(1+'S&S'!$F148),BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143*(1+'S&S'!$F148),BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143*(1+'S&S'!$F148),BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143*(1+'S&S'!$F148),BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143*(1+'S&S'!$F148),BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143*(1+'S&S'!$F148),BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143*(1+'S&S'!$F148),BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143*(1+'S&S'!$F148),BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143*(1+'S&S'!$F148),BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143*(1+'S&S'!$F148),BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143*(1+'S&S'!$F148),BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143*(1+'S&S'!$F148),BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143*(1+'S&S'!$F148),BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143*(1+'S&S'!$F148),BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143*(1+'S&S'!$F148),BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143*(1+'S&S'!$F148),BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143*(1+'S&S'!$F148),BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143*(1+'S&S'!$F148),BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143*(1+'S&S'!$F148),BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143*(1+'S&S'!$F148),BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143*(1+'S&S'!$F148),BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143*(1+'S&S'!$F148),CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143*(1+'S&S'!$F148),CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143*(1+'S&S'!$F148),CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143*(1+'S&S'!$F148),CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143*(1+'S&S'!$F148),CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143*(1+'S&S'!$F148),CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143*(1+'S&S'!$F148),CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143*(1+'S&S'!$F148),CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143*(1+'S&S'!$F148),CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143*(1+'S&S'!$F148),CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143*(1+'S&S'!$F148),CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143*(1+'S&S'!$F148),CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143*(1+'S&S'!$F148),CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143*(1+'S&S'!$F148),CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143*(1+'S&S'!$F148),CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143*(1+'S&S'!$F148),CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143*(1+'S&S'!$F148),CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143*(1+'S&S'!$F148),CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143*(1+'S&S'!$F148),CS$144)","v":0}]
[null,null,{"$f":"O.6!C143&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G351+NPV(G.Asm!$F$40,H351:INDEX(H351:CS351,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143*(1+'S&S'!$F149),G$144)","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143*(1+'S&S'!$F149),H$144)","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143*(1+'S&S'!$F149),I$144)","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143*(1+'S&S'!$F149),J$144)","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143*(1+'S&S'!$F149),K$144)","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143*(1+'S&S'!$F149),L$144)","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143*(1+'S&S'!$F149),M$144)","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143*(1+'S&S'!$F149),N$144)","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143*(1+'S&S'!$F149),O$144)","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143*(1+'S&S'!$F149),P$144)","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143*(1+'S&S'!$F149),Q$144)","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143*(1+'S&S'!$F149),R$144)","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143*(1+'S&S'!$F149),S$144)","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143*(1+'S&S'!$F149),T$144)","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143*(1+'S&S'!$F149),U$144)","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143*(1+'S&S'!$F149),V$144)","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143*(1+'S&S'!$F149),W$144)","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143*(1+'S&S'!$F149),X$144)","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143*(1+'S&S'!$F149),Y$144)","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143*(1+'S&S'!$F149),Z$144)","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143*(1+'S&S'!$F149),AA$144)","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143*(1+'S&S'!$F149),AB$144)","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143*(1+'S&S'!$F149),AC$144)","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143*(1+'S&S'!$F149),AD$144)","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143*(1+'S&S'!$F149),AE$144)","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143*(1+'S&S'!$F149),AF$144)","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143*(1+'S&S'!$F149),AG$144)","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143*(1+'S&S'!$F149),AH$144)","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143*(1+'S&S'!$F149),AI$144)","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143*(1+'S&S'!$F149),AJ$144)","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143*(1+'S&S'!$F149),AK$144)","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143*(1+'S&S'!$F149),AL$144)","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143*(1+'S&S'!$F149),AM$144)","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143*(1+'S&S'!$F149),AN$144)","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143*(1+'S&S'!$F149),AO$144)","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143*(1+'S&S'!$F149),AP$144)","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143*(1+'S&S'!$F149),AQ$144)","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143*(1+'S&S'!$F149),AR$144)","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143*(1+'S&S'!$F149),AS$144)","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143*(1+'S&S'!$F149),AT$144)","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143*(1+'S&S'!$F149),AU$144)","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143*(1+'S&S'!$F149),AV$144)","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143*(1+'S&S'!$F149),AW$144)","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143*(1+'S&S'!$F149),AX$144)","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143*(1+'S&S'!$F149),AY$144)","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143*(1+'S&S'!$F149),AZ$144)","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143*(1+'S&S'!$F149),BA$144)","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143*(1+'S&S'!$F149),BB$144)","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143*(1+'S&S'!$F149),BC$144)","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143*(1+'S&S'!$F149),BD$144)","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143*(1+'S&S'!$F149),BE$144)","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143*(1+'S&S'!$F149),BF$144)","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143*(1+'S&S'!$F149),BG$144)","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143*(1+'S&S'!$F149),BH$144)","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143*(1+'S&S'!$F149),BI$144)","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143*(1+'S&S'!$F149),BJ$144)","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143*(1+'S&S'!$F149),BK$144)","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143*(1+'S&S'!$F149),BL$144)","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143*(1+'S&S'!$F149),BM$144)","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143*(1+'S&S'!$F149),BN$144)","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143*(1+'S&S'!$F149),BO$144)","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143*(1+'S&S'!$F149),BP$144)","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143*(1+'S&S'!$F149),BQ$144)","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143*(1+'S&S'!$F149),BR$144)","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143*(1+'S&S'!$F149),BS$144)","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143*(1+'S&S'!$F149),BT$144)","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143*(1+'S&S'!$F149),BU$144)","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143*(1+'S&S'!$F149),BV$144)","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143*(1+'S&S'!$F149),BW$144)","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143*(1+'S&S'!$F149),BX$144)","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143*(1+'S&S'!$F149),BY$144)","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143*(1+'S&S'!$F149),BZ$144)","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143*(1+'S&S'!$F149),CA$144)","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143*(1+'S&S'!$F149),CB$144)","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143*(1+'S&S'!$F149),CC$144)","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143*(1+'S&S'!$F149),CD$144)","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143*(1+'S&S'!$F149),CE$144)","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143*(1+'S&S'!$F149),CF$144)","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143*(1+'S&S'!$F149),CG$144)","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143*(1+'S&S'!$F149),CH$144)","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143*(1+'S&S'!$F149),CI$144)","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143*(1+'S&S'!$F149),CJ$144)","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143*(1+'S&S'!$F149),CK$144)","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143*(1+'S&S'!$F149),CL$144)","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143*(1+'S&S'!$F149),CM$144)","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143*(1+'S&S'!$F149),CN$144)","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143*(1+'S&S'!$F149),CO$144)","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143*(1+'S&S'!$F149),CP$144)","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143*(1+'S&S'!$F149),CQ$144)","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143*(1+'S&S'!$F149),CR$144)","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143*(1+'S&S'!$F149),CS$144)","v":0}]
[null,null,{"$f":"O.6!C144&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"Spare with 1% increase"},null,{"$f":"G352+NPV(G.Asm!$F$40,H352:INDEX(H352:CS352,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144*(1+'S&S'!$F150))","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144*(1+'S&S'!$F150))","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144*(1+'S&S'!$F150))","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144*(1+'S&S'!$F150))","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144*(1+'S&S'!$F150))","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144*(1+'S&S'!$F150))","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144*(1+'S&S'!$F150))","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144*(1+'S&S'!$F150))","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144*(1+'S&S'!$F150))","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144*(1+'S&S'!$F150))","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144*(1+'S&S'!$F150))","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144*(1+'S&S'!$F150))","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144*(1+'S&S'!$F150))","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144*(1+'S&S'!$F150))","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144*(1+'S&S'!$F150))","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144*(1+'S&S'!$F150))","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144*(1+'S&S'!$F150))","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144*(1+'S&S'!$F150))","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144*(1+'S&S'!$F150))","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144*(1+'S&S'!$F150))","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144*(1+'S&S'!$F150))","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144*(1+'S&S'!$F150))","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144*(1+'S&S'!$F150))","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144*(1+'S&S'!$F150))","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144*(1+'S&S'!$F150))","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144*(1+'S&S'!$F150))","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144*(1+'S&S'!$F150))","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144*(1+'S&S'!$F150))","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144*(1+'S&S'!$F150))","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144*(1+'S&S'!$F150))","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144*(1+'S&S'!$F150))","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144*(1+'S&S'!$F150))","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144*(1+'S&S'!$F150))","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144*(1+'S&S'!$F150))","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144*(1+'S&S'!$F150))","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144*(1+'S&S'!$F150))","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144*(1+'S&S'!$F150))","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144*(1+'S&S'!$F150))","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144*(1+'S&S'!$F150))","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144*(1+'S&S'!$F150))","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144*(1+'S&S'!$F150))","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144*(1+'S&S'!$F150))","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144*(1+'S&S'!$F150))","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144*(1+'S&S'!$F150))","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144*(1+'S&S'!$F150))","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144*(1+'S&S'!$F150))","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144*(1+'S&S'!$F150))","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144*(1+'S&S'!$F150))","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144*(1+'S&S'!$F150))","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144*(1+'S&S'!$F150))","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144*(1+'S&S'!$F150))","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144*(1+'S&S'!$F150))","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144*(1+'S&S'!$F150))","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144*(1+'S&S'!$F150))","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144*(1+'S&S'!$F150))","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144*(1+'S&S'!$F150))","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144*(1+'S&S'!$F150))","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144*(1+'S&S'!$F150))","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144*(1+'S&S'!$F150))","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144*(1+'S&S'!$F150))","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144*(1+'S&S'!$F150))","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144*(1+'S&S'!$F150))","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144*(1+'S&S'!$F150))","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144*(1+'S&S'!$F150))","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144*(1+'S&S'!$F150))","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144*(1+'S&S'!$F150))","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144*(1+'S&S'!$F150))","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144*(1+'S&S'!$F150))","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144*(1+'S&S'!$F150))","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144*(1+'S&S'!$F150))","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144*(1+'S&S'!$F150))","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144*(1+'S&S'!$F150))","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144*(1+'S&S'!$F150))","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144*(1+'S&S'!$F150))","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144*(1+'S&S'!$F150))","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144*(1+'S&S'!$F150))","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144*(1+'S&S'!$F150))","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144*(1+'S&S'!$F150))","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144*(1+'S&S'!$F150))","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144*(1+'S&S'!$F150))","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144*(1+'S&S'!$F150))","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144*(1+'S&S'!$F150))","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144*(1+'S&S'!$F150))","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144*(1+'S&S'!$F150))","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144*(1+'S&S'!$F150))","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144*(1+'S&S'!$F150))","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144*(1+'S&S'!$F150))","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144*(1+'S&S'!$F150))","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144*(1+'S&S'!$F150))","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144*(1+'S&S'!$F150))","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144*(1+'S&S'!$F150))","v":0}]
[null,null,{"$f":"O.6!C144&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"Spare with 1% decrease"},null,{"$f":"G353+NPV(G.Asm!$F$40,H353:INDEX(H353:CS353,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234+SUM(G$125,G$126,G$127,G$128,G$129,G$130,G$131,G$132,G$133,G$134,G$135,G$136,G$137,G$138,G$139,G$140,G$141,G$142,G$143,G$144*(1+'S&S'!$F151))","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234+SUM(H$125,H$126,H$127,H$128,H$129,H$130,H$131,H$132,H$133,H$134,H$135,H$136,H$137,H$138,H$139,H$140,H$141,H$142,H$143,H$144*(1+'S&S'!$F151))","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234+SUM(I$125,I$126,I$127,I$128,I$129,I$130,I$131,I$132,I$133,I$134,I$135,I$136,I$137,I$138,I$139,I$140,I$141,I$142,I$143,I$144*(1+'S&S'!$F151))","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234+SUM(J$125,J$126,J$127,J$128,J$129,J$130,J$131,J$132,J$133,J$134,J$135,J$136,J$137,J$138,J$139,J$140,J$141,J$142,J$143,J$144*(1+'S&S'!$F151))","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234+SUM(K$125,K$126,K$127,K$128,K$129,K$130,K$131,K$132,K$133,K$134,K$135,K$136,K$137,K$138,K$139,K$140,K$141,K$142,K$143,K$144*(1+'S&S'!$F151))","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234+SUM(L$125,L$126,L$127,L$128,L$129,L$130,L$131,L$132,L$133,L$134,L$135,L$136,L$137,L$138,L$139,L$140,L$141,L$142,L$143,L$144*(1+'S&S'!$F151))","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234+SUM(M$125,M$126,M$127,M$128,M$129,M$130,M$131,M$132,M$133,M$134,M$135,M$136,M$137,M$138,M$139,M$140,M$141,M$142,M$143,M$144*(1+'S&S'!$F151))","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234+SUM(N$125,N$126,N$127,N$128,N$129,N$130,N$131,N$132,N$133,N$134,N$135,N$136,N$137,N$138,N$139,N$140,N$141,N$142,N$143,N$144*(1+'S&S'!$F151))","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234+SUM(O$125,O$126,O$127,O$128,O$129,O$130,O$131,O$132,O$133,O$134,O$135,O$136,O$137,O$138,O$139,O$140,O$141,O$142,O$143,O$144*(1+'S&S'!$F151))","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234+SUM(P$125,P$126,P$127,P$128,P$129,P$130,P$131,P$132,P$133,P$134,P$135,P$136,P$137,P$138,P$139,P$140,P$141,P$142,P$143,P$144*(1+'S&S'!$F151))","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234+SUM(Q$125,Q$126,Q$127,Q$128,Q$129,Q$130,Q$131,Q$132,Q$133,Q$134,Q$135,Q$136,Q$137,Q$138,Q$139,Q$140,Q$141,Q$142,Q$143,Q$144*(1+'S&S'!$F151))","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234+SUM(R$125,R$126,R$127,R$128,R$129,R$130,R$131,R$132,R$133,R$134,R$135,R$136,R$137,R$138,R$139,R$140,R$141,R$142,R$143,R$144*(1+'S&S'!$F151))","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234+SUM(S$125,S$126,S$127,S$128,S$129,S$130,S$131,S$132,S$133,S$134,S$135,S$136,S$137,S$138,S$139,S$140,S$141,S$142,S$143,S$144*(1+'S&S'!$F151))","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234+SUM(T$125,T$126,T$127,T$128,T$129,T$130,T$131,T$132,T$133,T$134,T$135,T$136,T$137,T$138,T$139,T$140,T$141,T$142,T$143,T$144*(1+'S&S'!$F151))","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234+SUM(U$125,U$126,U$127,U$128,U$129,U$130,U$131,U$132,U$133,U$134,U$135,U$136,U$137,U$138,U$139,U$140,U$141,U$142,U$143,U$144*(1+'S&S'!$F151))","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234+SUM(V$125,V$126,V$127,V$128,V$129,V$130,V$131,V$132,V$133,V$134,V$135,V$136,V$137,V$138,V$139,V$140,V$141,V$142,V$143,V$144*(1+'S&S'!$F151))","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234+SUM(W$125,W$126,W$127,W$128,W$129,W$130,W$131,W$132,W$133,W$134,W$135,W$136,W$137,W$138,W$139,W$140,W$141,W$142,W$143,W$144*(1+'S&S'!$F151))","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234+SUM(X$125,X$126,X$127,X$128,X$129,X$130,X$131,X$132,X$133,X$134,X$135,X$136,X$137,X$138,X$139,X$140,X$141,X$142,X$143,X$144*(1+'S&S'!$F151))","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234+SUM(Y$125,Y$126,Y$127,Y$128,Y$129,Y$130,Y$131,Y$132,Y$133,Y$134,Y$135,Y$136,Y$137,Y$138,Y$139,Y$140,Y$141,Y$142,Y$143,Y$144*(1+'S&S'!$F151))","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234+SUM(Z$125,Z$126,Z$127,Z$128,Z$129,Z$130,Z$131,Z$132,Z$133,Z$134,Z$135,Z$136,Z$137,Z$138,Z$139,Z$140,Z$141,Z$142,Z$143,Z$144*(1+'S&S'!$F151))","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234+SUM(AA$125,AA$126,AA$127,AA$128,AA$129,AA$130,AA$131,AA$132,AA$133,AA$134,AA$135,AA$136,AA$137,AA$138,AA$139,AA$140,AA$141,AA$142,AA$143,AA$144*(1+'S&S'!$F151))","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234+SUM(AB$125,AB$126,AB$127,AB$128,AB$129,AB$130,AB$131,AB$132,AB$133,AB$134,AB$135,AB$136,AB$137,AB$138,AB$139,AB$140,AB$141,AB$142,AB$143,AB$144*(1+'S&S'!$F151))","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234+SUM(AC$125,AC$126,AC$127,AC$128,AC$129,AC$130,AC$131,AC$132,AC$133,AC$134,AC$135,AC$136,AC$137,AC$138,AC$139,AC$140,AC$141,AC$142,AC$143,AC$144*(1+'S&S'!$F151))","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234+SUM(AD$125,AD$126,AD$127,AD$128,AD$129,AD$130,AD$131,AD$132,AD$133,AD$134,AD$135,AD$136,AD$137,AD$138,AD$139,AD$140,AD$141,AD$142,AD$143,AD$144*(1+'S&S'!$F151))","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234+SUM(AE$125,AE$126,AE$127,AE$128,AE$129,AE$130,AE$131,AE$132,AE$133,AE$134,AE$135,AE$136,AE$137,AE$138,AE$139,AE$140,AE$141,AE$142,AE$143,AE$144*(1+'S&S'!$F151))","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234+SUM(AF$125,AF$126,AF$127,AF$128,AF$129,AF$130,AF$131,AF$132,AF$133,AF$134,AF$135,AF$136,AF$137,AF$138,AF$139,AF$140,AF$141,AF$142,AF$143,AF$144*(1+'S&S'!$F151))","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234+SUM(AG$125,AG$126,AG$127,AG$128,AG$129,AG$130,AG$131,AG$132,AG$133,AG$134,AG$135,AG$136,AG$137,AG$138,AG$139,AG$140,AG$141,AG$142,AG$143,AG$144*(1+'S&S'!$F151))","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234+SUM(AH$125,AH$126,AH$127,AH$128,AH$129,AH$130,AH$131,AH$132,AH$133,AH$134,AH$135,AH$136,AH$137,AH$138,AH$139,AH$140,AH$141,AH$142,AH$143,AH$144*(1+'S&S'!$F151))","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234+SUM(AI$125,AI$126,AI$127,AI$128,AI$129,AI$130,AI$131,AI$132,AI$133,AI$134,AI$135,AI$136,AI$137,AI$138,AI$139,AI$140,AI$141,AI$142,AI$143,AI$144*(1+'S&S'!$F151))","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234+SUM(AJ$125,AJ$126,AJ$127,AJ$128,AJ$129,AJ$130,AJ$131,AJ$132,AJ$133,AJ$134,AJ$135,AJ$136,AJ$137,AJ$138,AJ$139,AJ$140,AJ$141,AJ$142,AJ$143,AJ$144*(1+'S&S'!$F151))","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234+SUM(AK$125,AK$126,AK$127,AK$128,AK$129,AK$130,AK$131,AK$132,AK$133,AK$134,AK$135,AK$136,AK$137,AK$138,AK$139,AK$140,AK$141,AK$142,AK$143,AK$144*(1+'S&S'!$F151))","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234+SUM(AL$125,AL$126,AL$127,AL$128,AL$129,AL$130,AL$131,AL$132,AL$133,AL$134,AL$135,AL$136,AL$137,AL$138,AL$139,AL$140,AL$141,AL$142,AL$143,AL$144*(1+'S&S'!$F151))","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234+SUM(AM$125,AM$126,AM$127,AM$128,AM$129,AM$130,AM$131,AM$132,AM$133,AM$134,AM$135,AM$136,AM$137,AM$138,AM$139,AM$140,AM$141,AM$142,AM$143,AM$144*(1+'S&S'!$F151))","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234+SUM(AN$125,AN$126,AN$127,AN$128,AN$129,AN$130,AN$131,AN$132,AN$133,AN$134,AN$135,AN$136,AN$137,AN$138,AN$139,AN$140,AN$141,AN$142,AN$143,AN$144*(1+'S&S'!$F151))","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234+SUM(AO$125,AO$126,AO$127,AO$128,AO$129,AO$130,AO$131,AO$132,AO$133,AO$134,AO$135,AO$136,AO$137,AO$138,AO$139,AO$140,AO$141,AO$142,AO$143,AO$144*(1+'S&S'!$F151))","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234+SUM(AP$125,AP$126,AP$127,AP$128,AP$129,AP$130,AP$131,AP$132,AP$133,AP$134,AP$135,AP$136,AP$137,AP$138,AP$139,AP$140,AP$141,AP$142,AP$143,AP$144*(1+'S&S'!$F151))","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234+SUM(AQ$125,AQ$126,AQ$127,AQ$128,AQ$129,AQ$130,AQ$131,AQ$132,AQ$133,AQ$134,AQ$135,AQ$136,AQ$137,AQ$138,AQ$139,AQ$140,AQ$141,AQ$142,AQ$143,AQ$144*(1+'S&S'!$F151))","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234+SUM(AR$125,AR$126,AR$127,AR$128,AR$129,AR$130,AR$131,AR$132,AR$133,AR$134,AR$135,AR$136,AR$137,AR$138,AR$139,AR$140,AR$141,AR$142,AR$143,AR$144*(1+'S&S'!$F151))","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234+SUM(AS$125,AS$126,AS$127,AS$128,AS$129,AS$130,AS$131,AS$132,AS$133,AS$134,AS$135,AS$136,AS$137,AS$138,AS$139,AS$140,AS$141,AS$142,AS$143,AS$144*(1+'S&S'!$F151))","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234+SUM(AT$125,AT$126,AT$127,AT$128,AT$129,AT$130,AT$131,AT$132,AT$133,AT$134,AT$135,AT$136,AT$137,AT$138,AT$139,AT$140,AT$141,AT$142,AT$143,AT$144*(1+'S&S'!$F151))","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234+SUM(AU$125,AU$126,AU$127,AU$128,AU$129,AU$130,AU$131,AU$132,AU$133,AU$134,AU$135,AU$136,AU$137,AU$138,AU$139,AU$140,AU$141,AU$142,AU$143,AU$144*(1+'S&S'!$F151))","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234+SUM(AV$125,AV$126,AV$127,AV$128,AV$129,AV$130,AV$131,AV$132,AV$133,AV$134,AV$135,AV$136,AV$137,AV$138,AV$139,AV$140,AV$141,AV$142,AV$143,AV$144*(1+'S&S'!$F151))","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234+SUM(AW$125,AW$126,AW$127,AW$128,AW$129,AW$130,AW$131,AW$132,AW$133,AW$134,AW$135,AW$136,AW$137,AW$138,AW$139,AW$140,AW$141,AW$142,AW$143,AW$144*(1+'S&S'!$F151))","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234+SUM(AX$125,AX$126,AX$127,AX$128,AX$129,AX$130,AX$131,AX$132,AX$133,AX$134,AX$135,AX$136,AX$137,AX$138,AX$139,AX$140,AX$141,AX$142,AX$143,AX$144*(1+'S&S'!$F151))","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234+SUM(AY$125,AY$126,AY$127,AY$128,AY$129,AY$130,AY$131,AY$132,AY$133,AY$134,AY$135,AY$136,AY$137,AY$138,AY$139,AY$140,AY$141,AY$142,AY$143,AY$144*(1+'S&S'!$F151))","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234+SUM(AZ$125,AZ$126,AZ$127,AZ$128,AZ$129,AZ$130,AZ$131,AZ$132,AZ$133,AZ$134,AZ$135,AZ$136,AZ$137,AZ$138,AZ$139,AZ$140,AZ$141,AZ$142,AZ$143,AZ$144*(1+'S&S'!$F151))","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234+SUM(BA$125,BA$126,BA$127,BA$128,BA$129,BA$130,BA$131,BA$132,BA$133,BA$134,BA$135,BA$136,BA$137,BA$138,BA$139,BA$140,BA$141,BA$142,BA$143,BA$144*(1+'S&S'!$F151))","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234+SUM(BB$125,BB$126,BB$127,BB$128,BB$129,BB$130,BB$131,BB$132,BB$133,BB$134,BB$135,BB$136,BB$137,BB$138,BB$139,BB$140,BB$141,BB$142,BB$143,BB$144*(1+'S&S'!$F151))","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234+SUM(BC$125,BC$126,BC$127,BC$128,BC$129,BC$130,BC$131,BC$132,BC$133,BC$134,BC$135,BC$136,BC$137,BC$138,BC$139,BC$140,BC$141,BC$142,BC$143,BC$144*(1+'S&S'!$F151))","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234+SUM(BD$125,BD$126,BD$127,BD$128,BD$129,BD$130,BD$131,BD$132,BD$133,BD$134,BD$135,BD$136,BD$137,BD$138,BD$139,BD$140,BD$141,BD$142,BD$143,BD$144*(1+'S&S'!$F151))","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234+SUM(BE$125,BE$126,BE$127,BE$128,BE$129,BE$130,BE$131,BE$132,BE$133,BE$134,BE$135,BE$136,BE$137,BE$138,BE$139,BE$140,BE$141,BE$142,BE$143,BE$144*(1+'S&S'!$F151))","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234+SUM(BF$125,BF$126,BF$127,BF$128,BF$129,BF$130,BF$131,BF$132,BF$133,BF$134,BF$135,BF$136,BF$137,BF$138,BF$139,BF$140,BF$141,BF$142,BF$143,BF$144*(1+'S&S'!$F151))","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234+SUM(BG$125,BG$126,BG$127,BG$128,BG$129,BG$130,BG$131,BG$132,BG$133,BG$134,BG$135,BG$136,BG$137,BG$138,BG$139,BG$140,BG$141,BG$142,BG$143,BG$144*(1+'S&S'!$F151))","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234+SUM(BH$125,BH$126,BH$127,BH$128,BH$129,BH$130,BH$131,BH$132,BH$133,BH$134,BH$135,BH$136,BH$137,BH$138,BH$139,BH$140,BH$141,BH$142,BH$143,BH$144*(1+'S&S'!$F151))","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234+SUM(BI$125,BI$126,BI$127,BI$128,BI$129,BI$130,BI$131,BI$132,BI$133,BI$134,BI$135,BI$136,BI$137,BI$138,BI$139,BI$140,BI$141,BI$142,BI$143,BI$144*(1+'S&S'!$F151))","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234+SUM(BJ$125,BJ$126,BJ$127,BJ$128,BJ$129,BJ$130,BJ$131,BJ$132,BJ$133,BJ$134,BJ$135,BJ$136,BJ$137,BJ$138,BJ$139,BJ$140,BJ$141,BJ$142,BJ$143,BJ$144*(1+'S&S'!$F151))","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234+SUM(BK$125,BK$126,BK$127,BK$128,BK$129,BK$130,BK$131,BK$132,BK$133,BK$134,BK$135,BK$136,BK$137,BK$138,BK$139,BK$140,BK$141,BK$142,BK$143,BK$144*(1+'S&S'!$F151))","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234+SUM(BL$125,BL$126,BL$127,BL$128,BL$129,BL$130,BL$131,BL$132,BL$133,BL$134,BL$135,BL$136,BL$137,BL$138,BL$139,BL$140,BL$141,BL$142,BL$143,BL$144*(1+'S&S'!$F151))","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234+SUM(BM$125,BM$126,BM$127,BM$128,BM$129,BM$130,BM$131,BM$132,BM$133,BM$134,BM$135,BM$136,BM$137,BM$138,BM$139,BM$140,BM$141,BM$142,BM$143,BM$144*(1+'S&S'!$F151))","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234+SUM(BN$125,BN$126,BN$127,BN$128,BN$129,BN$130,BN$131,BN$132,BN$133,BN$134,BN$135,BN$136,BN$137,BN$138,BN$139,BN$140,BN$141,BN$142,BN$143,BN$144*(1+'S&S'!$F151))","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234+SUM(BO$125,BO$126,BO$127,BO$128,BO$129,BO$130,BO$131,BO$132,BO$133,BO$134,BO$135,BO$136,BO$137,BO$138,BO$139,BO$140,BO$141,BO$142,BO$143,BO$144*(1+'S&S'!$F151))","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234+SUM(BP$125,BP$126,BP$127,BP$128,BP$129,BP$130,BP$131,BP$132,BP$133,BP$134,BP$135,BP$136,BP$137,BP$138,BP$139,BP$140,BP$141,BP$142,BP$143,BP$144*(1+'S&S'!$F151))","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234+SUM(BQ$125,BQ$126,BQ$127,BQ$128,BQ$129,BQ$130,BQ$131,BQ$132,BQ$133,BQ$134,BQ$135,BQ$136,BQ$137,BQ$138,BQ$139,BQ$140,BQ$141,BQ$142,BQ$143,BQ$144*(1+'S&S'!$F151))","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234+SUM(BR$125,BR$126,BR$127,BR$128,BR$129,BR$130,BR$131,BR$132,BR$133,BR$134,BR$135,BR$136,BR$137,BR$138,BR$139,BR$140,BR$141,BR$142,BR$143,BR$144*(1+'S&S'!$F151))","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234+SUM(BS$125,BS$126,BS$127,BS$128,BS$129,BS$130,BS$131,BS$132,BS$133,BS$134,BS$135,BS$136,BS$137,BS$138,BS$139,BS$140,BS$141,BS$142,BS$143,BS$144*(1+'S&S'!$F151))","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234+SUM(BT$125,BT$126,BT$127,BT$128,BT$129,BT$130,BT$131,BT$132,BT$133,BT$134,BT$135,BT$136,BT$137,BT$138,BT$139,BT$140,BT$141,BT$142,BT$143,BT$144*(1+'S&S'!$F151))","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234+SUM(BU$125,BU$126,BU$127,BU$128,BU$129,BU$130,BU$131,BU$132,BU$133,BU$134,BU$135,BU$136,BU$137,BU$138,BU$139,BU$140,BU$141,BU$142,BU$143,BU$144*(1+'S&S'!$F151))","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234+SUM(BV$125,BV$126,BV$127,BV$128,BV$129,BV$130,BV$131,BV$132,BV$133,BV$134,BV$135,BV$136,BV$137,BV$138,BV$139,BV$140,BV$141,BV$142,BV$143,BV$144*(1+'S&S'!$F151))","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234+SUM(BW$125,BW$126,BW$127,BW$128,BW$129,BW$130,BW$131,BW$132,BW$133,BW$134,BW$135,BW$136,BW$137,BW$138,BW$139,BW$140,BW$141,BW$142,BW$143,BW$144*(1+'S&S'!$F151))","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234+SUM(BX$125,BX$126,BX$127,BX$128,BX$129,BX$130,BX$131,BX$132,BX$133,BX$134,BX$135,BX$136,BX$137,BX$138,BX$139,BX$140,BX$141,BX$142,BX$143,BX$144*(1+'S&S'!$F151))","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234+SUM(BY$125,BY$126,BY$127,BY$128,BY$129,BY$130,BY$131,BY$132,BY$133,BY$134,BY$135,BY$136,BY$137,BY$138,BY$139,BY$140,BY$141,BY$142,BY$143,BY$144*(1+'S&S'!$F151))","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234+SUM(BZ$125,BZ$126,BZ$127,BZ$128,BZ$129,BZ$130,BZ$131,BZ$132,BZ$133,BZ$134,BZ$135,BZ$136,BZ$137,BZ$138,BZ$139,BZ$140,BZ$141,BZ$142,BZ$143,BZ$144*(1+'S&S'!$F151))","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234+SUM(CA$125,CA$126,CA$127,CA$128,CA$129,CA$130,CA$131,CA$132,CA$133,CA$134,CA$135,CA$136,CA$137,CA$138,CA$139,CA$140,CA$141,CA$142,CA$143,CA$144*(1+'S&S'!$F151))","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234+SUM(CB$125,CB$126,CB$127,CB$128,CB$129,CB$130,CB$131,CB$132,CB$133,CB$134,CB$135,CB$136,CB$137,CB$138,CB$139,CB$140,CB$141,CB$142,CB$143,CB$144*(1+'S&S'!$F151))","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234+SUM(CC$125,CC$126,CC$127,CC$128,CC$129,CC$130,CC$131,CC$132,CC$133,CC$134,CC$135,CC$136,CC$137,CC$138,CC$139,CC$140,CC$141,CC$142,CC$143,CC$144*(1+'S&S'!$F151))","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234+SUM(CD$125,CD$126,CD$127,CD$128,CD$129,CD$130,CD$131,CD$132,CD$133,CD$134,CD$135,CD$136,CD$137,CD$138,CD$139,CD$140,CD$141,CD$142,CD$143,CD$144*(1+'S&S'!$F151))","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234+SUM(CE$125,CE$126,CE$127,CE$128,CE$129,CE$130,CE$131,CE$132,CE$133,CE$134,CE$135,CE$136,CE$137,CE$138,CE$139,CE$140,CE$141,CE$142,CE$143,CE$144*(1+'S&S'!$F151))","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234+SUM(CF$125,CF$126,CF$127,CF$128,CF$129,CF$130,CF$131,CF$132,CF$133,CF$134,CF$135,CF$136,CF$137,CF$138,CF$139,CF$140,CF$141,CF$142,CF$143,CF$144*(1+'S&S'!$F151))","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234+SUM(CG$125,CG$126,CG$127,CG$128,CG$129,CG$130,CG$131,CG$132,CG$133,CG$134,CG$135,CG$136,CG$137,CG$138,CG$139,CG$140,CG$141,CG$142,CG$143,CG$144*(1+'S&S'!$F151))","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234+SUM(CH$125,CH$126,CH$127,CH$128,CH$129,CH$130,CH$131,CH$132,CH$133,CH$134,CH$135,CH$136,CH$137,CH$138,CH$139,CH$140,CH$141,CH$142,CH$143,CH$144*(1+'S&S'!$F151))","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234+SUM(CI$125,CI$126,CI$127,CI$128,CI$129,CI$130,CI$131,CI$132,CI$133,CI$134,CI$135,CI$136,CI$137,CI$138,CI$139,CI$140,CI$141,CI$142,CI$143,CI$144*(1+'S&S'!$F151))","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234+SUM(CJ$125,CJ$126,CJ$127,CJ$128,CJ$129,CJ$130,CJ$131,CJ$132,CJ$133,CJ$134,CJ$135,CJ$136,CJ$137,CJ$138,CJ$139,CJ$140,CJ$141,CJ$142,CJ$143,CJ$144*(1+'S&S'!$F151))","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234+SUM(CK$125,CK$126,CK$127,CK$128,CK$129,CK$130,CK$131,CK$132,CK$133,CK$134,CK$135,CK$136,CK$137,CK$138,CK$139,CK$140,CK$141,CK$142,CK$143,CK$144*(1+'S&S'!$F151))","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234+SUM(CL$125,CL$126,CL$127,CL$128,CL$129,CL$130,CL$131,CL$132,CL$133,CL$134,CL$135,CL$136,CL$137,CL$138,CL$139,CL$140,CL$141,CL$142,CL$143,CL$144*(1+'S&S'!$F151))","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234+SUM(CM$125,CM$126,CM$127,CM$128,CM$129,CM$130,CM$131,CM$132,CM$133,CM$134,CM$135,CM$136,CM$137,CM$138,CM$139,CM$140,CM$141,CM$142,CM$143,CM$144*(1+'S&S'!$F151))","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234+SUM(CN$125,CN$126,CN$127,CN$128,CN$129,CN$130,CN$131,CN$132,CN$133,CN$134,CN$135,CN$136,CN$137,CN$138,CN$139,CN$140,CN$141,CN$142,CN$143,CN$144*(1+'S&S'!$F151))","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234+SUM(CO$125,CO$126,CO$127,CO$128,CO$129,CO$130,CO$131,CO$132,CO$133,CO$134,CO$135,CO$136,CO$137,CO$138,CO$139,CO$140,CO$141,CO$142,CO$143,CO$144*(1+'S&S'!$F151))","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234+SUM(CP$125,CP$126,CP$127,CP$128,CP$129,CP$130,CP$131,CP$132,CP$133,CP$134,CP$135,CP$136,CP$137,CP$138,CP$139,CP$140,CP$141,CP$142,CP$143,CP$144*(1+'S&S'!$F151))","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234+SUM(CQ$125,CQ$126,CQ$127,CQ$128,CQ$129,CQ$130,CQ$131,CQ$132,CQ$133,CQ$134,CQ$135,CQ$136,CQ$137,CQ$138,CQ$139,CQ$140,CQ$141,CQ$142,CQ$143,CQ$144*(1+'S&S'!$F151))","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234+SUM(CR$125,CR$126,CR$127,CR$128,CR$129,CR$130,CR$131,CR$132,CR$133,CR$134,CR$135,CR$136,CR$137,CR$138,CR$139,CR$140,CR$141,CR$142,CR$143,CR$144*(1+'S&S'!$F151))","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234+SUM(CS$125,CS$126,CS$127,CS$128,CS$129,CS$130,CS$131,CS$132,CS$133,CS$134,CS$135,CS$136,CS$137,CS$138,CS$139,CS$140,CS$141,CS$142,CS$143,CS$144*(1+'S&S'!$F151))","v":0}]
[null,null,{"$f":"O.6!C95&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"G. Total net value of externalities with 1% increase"},null,{"$f":"G354+NPV(G.Asm!$F$40,H354:INDEX(H354:CS354,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233*(1+'S&S'!$F152)+G$234+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233*(1+'S&S'!$F152)+H$234+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233*(1+'S&S'!$F152)+I$234+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233*(1+'S&S'!$F152)+J$234+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233*(1+'S&S'!$F152)+K$234+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233*(1+'S&S'!$F152)+L$234+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233*(1+'S&S'!$F152)+M$234+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233*(1+'S&S'!$F152)+N$234+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233*(1+'S&S'!$F152)+O$234+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233*(1+'S&S'!$F152)+P$234+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233*(1+'S&S'!$F152)+Q$234+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233*(1+'S&S'!$F152)+R$234+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233*(1+'S&S'!$F152)+S$234+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233*(1+'S&S'!$F152)+T$234+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233*(1+'S&S'!$F152)+U$234+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233*(1+'S&S'!$F152)+V$234+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233*(1+'S&S'!$F152)+W$234+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233*(1+'S&S'!$F152)+X$234+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233*(1+'S&S'!$F152)+Y$234+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233*(1+'S&S'!$F152)+Z$234+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233*(1+'S&S'!$F152)+AA$234+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233*(1+'S&S'!$F152)+AB$234+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233*(1+'S&S'!$F152)+AC$234+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233*(1+'S&S'!$F152)+AD$234+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233*(1+'S&S'!$F152)+AE$234+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233*(1+'S&S'!$F152)+AF$234+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233*(1+'S&S'!$F152)+AG$234+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233*(1+'S&S'!$F152)+AH$234+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233*(1+'S&S'!$F152)+AI$234+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233*(1+'S&S'!$F152)+AJ$234+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233*(1+'S&S'!$F152)+AK$234+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233*(1+'S&S'!$F152)+AL$234+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233*(1+'S&S'!$F152)+AM$234+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233*(1+'S&S'!$F152)+AN$234+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233*(1+'S&S'!$F152)+AO$234+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233*(1+'S&S'!$F152)+AP$234+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233*(1+'S&S'!$F152)+AQ$234+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233*(1+'S&S'!$F152)+AR$234+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233*(1+'S&S'!$F152)+AS$234+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233*(1+'S&S'!$F152)+AT$234+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233*(1+'S&S'!$F152)+AU$234+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233*(1+'S&S'!$F152)+AV$234+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233*(1+'S&S'!$F152)+AW$234+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233*(1+'S&S'!$F152)+AX$234+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233*(1+'S&S'!$F152)+AY$234+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233*(1+'S&S'!$F152)+AZ$234+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233*(1+'S&S'!$F152)+BA$234+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233*(1+'S&S'!$F152)+BB$234+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233*(1+'S&S'!$F152)+BC$234+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233*(1+'S&S'!$F152)+BD$234+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233*(1+'S&S'!$F152)+BE$234+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233*(1+'S&S'!$F152)+BF$234+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233*(1+'S&S'!$F152)+BG$234+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233*(1+'S&S'!$F152)+BH$234+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233*(1+'S&S'!$F152)+BI$234+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233*(1+'S&S'!$F152)+BJ$234+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233*(1+'S&S'!$F152)+BK$234+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233*(1+'S&S'!$F152)+BL$234+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233*(1+'S&S'!$F152)+BM$234+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233*(1+'S&S'!$F152)+BN$234+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233*(1+'S&S'!$F152)+BO$234+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233*(1+'S&S'!$F152)+BP$234+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233*(1+'S&S'!$F152)+BQ$234+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233*(1+'S&S'!$F152)+BR$234+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233*(1+'S&S'!$F152)+BS$234+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233*(1+'S&S'!$F152)+BT$234+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233*(1+'S&S'!$F152)+BU$234+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233*(1+'S&S'!$F152)+BV$234+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233*(1+'S&S'!$F152)+BW$234+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233*(1+'S&S'!$F152)+BX$234+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233*(1+'S&S'!$F152)+BY$234+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233*(1+'S&S'!$F152)+BZ$234+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233*(1+'S&S'!$F152)+CA$234+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233*(1+'S&S'!$F152)+CB$234+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233*(1+'S&S'!$F152)+CC$234+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233*(1+'S&S'!$F152)+CD$234+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233*(1+'S&S'!$F152)+CE$234+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233*(1+'S&S'!$F152)+CF$234+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233*(1+'S&S'!$F152)+CG$234+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233*(1+'S&S'!$F152)+CH$234+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233*(1+'S&S'!$F152)+CI$234+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233*(1+'S&S'!$F152)+CJ$234+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233*(1+'S&S'!$F152)+CK$234+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233*(1+'S&S'!$F152)+CL$234+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233*(1+'S&S'!$F152)+CM$234+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233*(1+'S&S'!$F152)+CN$234+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233*(1+'S&S'!$F152)+CO$234+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233*(1+'S&S'!$F152)+CP$234+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233*(1+'S&S'!$F152)+CQ$234+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233*(1+'S&S'!$F152)+CR$234+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233*(1+'S&S'!$F152)+CS$234+CS$235","v":0}]
[null,null,{"$f":"O.6!C95&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"G. Total net value of externalities with 1% decrease"},null,{"$f":"G355+NPV(G.Asm!$F$40,H355:INDEX(H355:CS355,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233*(1+'S&S'!$F153)+G$234+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233*(1+'S&S'!$F153)+H$234+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233*(1+'S&S'!$F153)+I$234+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233*(1+'S&S'!$F153)+J$234+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233*(1+'S&S'!$F153)+K$234+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233*(1+'S&S'!$F153)+L$234+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233*(1+'S&S'!$F153)+M$234+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233*(1+'S&S'!$F153)+N$234+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233*(1+'S&S'!$F153)+O$234+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233*(1+'S&S'!$F153)+P$234+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233*(1+'S&S'!$F153)+Q$234+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233*(1+'S&S'!$F153)+R$234+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233*(1+'S&S'!$F153)+S$234+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233*(1+'S&S'!$F153)+T$234+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233*(1+'S&S'!$F153)+U$234+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233*(1+'S&S'!$F153)+V$234+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233*(1+'S&S'!$F153)+W$234+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233*(1+'S&S'!$F153)+X$234+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233*(1+'S&S'!$F153)+Y$234+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233*(1+'S&S'!$F153)+Z$234+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233*(1+'S&S'!$F153)+AA$234+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233*(1+'S&S'!$F153)+AB$234+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233*(1+'S&S'!$F153)+AC$234+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233*(1+'S&S'!$F153)+AD$234+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233*(1+'S&S'!$F153)+AE$234+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233*(1+'S&S'!$F153)+AF$234+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233*(1+'S&S'!$F153)+AG$234+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233*(1+'S&S'!$F153)+AH$234+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233*(1+'S&S'!$F153)+AI$234+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233*(1+'S&S'!$F153)+AJ$234+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233*(1+'S&S'!$F153)+AK$234+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233*(1+'S&S'!$F153)+AL$234+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233*(1+'S&S'!$F153)+AM$234+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233*(1+'S&S'!$F153)+AN$234+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233*(1+'S&S'!$F153)+AO$234+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233*(1+'S&S'!$F153)+AP$234+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233*(1+'S&S'!$F153)+AQ$234+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233*(1+'S&S'!$F153)+AR$234+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233*(1+'S&S'!$F153)+AS$234+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233*(1+'S&S'!$F153)+AT$234+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233*(1+'S&S'!$F153)+AU$234+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233*(1+'S&S'!$F153)+AV$234+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233*(1+'S&S'!$F153)+AW$234+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233*(1+'S&S'!$F153)+AX$234+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233*(1+'S&S'!$F153)+AY$234+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233*(1+'S&S'!$F153)+AZ$234+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233*(1+'S&S'!$F153)+BA$234+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233*(1+'S&S'!$F153)+BB$234+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233*(1+'S&S'!$F153)+BC$234+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233*(1+'S&S'!$F153)+BD$234+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233*(1+'S&S'!$F153)+BE$234+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233*(1+'S&S'!$F153)+BF$234+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233*(1+'S&S'!$F153)+BG$234+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233*(1+'S&S'!$F153)+BH$234+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233*(1+'S&S'!$F153)+BI$234+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233*(1+'S&S'!$F153)+BJ$234+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233*(1+'S&S'!$F153)+BK$234+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233*(1+'S&S'!$F153)+BL$234+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233*(1+'S&S'!$F153)+BM$234+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233*(1+'S&S'!$F153)+BN$234+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233*(1+'S&S'!$F153)+BO$234+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233*(1+'S&S'!$F153)+BP$234+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233*(1+'S&S'!$F153)+BQ$234+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233*(1+'S&S'!$F153)+BR$234+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233*(1+'S&S'!$F153)+BS$234+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233*(1+'S&S'!$F153)+BT$234+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233*(1+'S&S'!$F153)+BU$234+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233*(1+'S&S'!$F153)+BV$234+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233*(1+'S&S'!$F153)+BW$234+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233*(1+'S&S'!$F153)+BX$234+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233*(1+'S&S'!$F153)+BY$234+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233*(1+'S&S'!$F153)+BZ$234+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233*(1+'S&S'!$F153)+CA$234+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233*(1+'S&S'!$F153)+CB$234+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233*(1+'S&S'!$F153)+CC$234+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233*(1+'S&S'!$F153)+CD$234+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233*(1+'S&S'!$F153)+CE$234+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233*(1+'S&S'!$F153)+CF$234+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233*(1+'S&S'!$F153)+CG$234+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233*(1+'S&S'!$F153)+CH$234+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233*(1+'S&S'!$F153)+CI$234+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233*(1+'S&S'!$F153)+CJ$234+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233*(1+'S&S'!$F153)+CK$234+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233*(1+'S&S'!$F153)+CL$234+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233*(1+'S&S'!$F153)+CM$234+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233*(1+'S&S'!$F153)+CN$234+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233*(1+'S&S'!$F153)+CO$234+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233*(1+'S&S'!$F153)+CP$234+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233*(1+'S&S'!$F153)+CQ$234+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233*(1+'S&S'!$F153)+CR$234+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233*(1+'S&S'!$F153)+CS$234+CS$235","v":0}]
[null,null,{"$f":"O.6!C119&\" with \"& 'S&S'!$D$5*100 & \"% increase\"","v":"H. Total net value of climate change mitigation with 1% increase"},null,{"$f":"G356+NPV(G.Asm!$F$40,H356:INDEX(H356:CS356,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234*(1+'S&S'!$F154)+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234*(1+'S&S'!$F154)+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234*(1+'S&S'!$F154)+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234*(1+'S&S'!$F154)+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234*(1+'S&S'!$F154)+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234*(1+'S&S'!$F154)+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234*(1+'S&S'!$F154)+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234*(1+'S&S'!$F154)+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234*(1+'S&S'!$F154)+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234*(1+'S&S'!$F154)+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234*(1+'S&S'!$F154)+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234*(1+'S&S'!$F154)+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234*(1+'S&S'!$F154)+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234*(1+'S&S'!$F154)+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234*(1+'S&S'!$F154)+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234*(1+'S&S'!$F154)+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234*(1+'S&S'!$F154)+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234*(1+'S&S'!$F154)+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234*(1+'S&S'!$F154)+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234*(1+'S&S'!$F154)+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234*(1+'S&S'!$F154)+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234*(1+'S&S'!$F154)+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234*(1+'S&S'!$F154)+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234*(1+'S&S'!$F154)+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234*(1+'S&S'!$F154)+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234*(1+'S&S'!$F154)+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234*(1+'S&S'!$F154)+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234*(1+'S&S'!$F154)+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234*(1+'S&S'!$F154)+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234*(1+'S&S'!$F154)+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234*(1+'S&S'!$F154)+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234*(1+'S&S'!$F154)+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234*(1+'S&S'!$F154)+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234*(1+'S&S'!$F154)+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234*(1+'S&S'!$F154)+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234*(1+'S&S'!$F154)+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234*(1+'S&S'!$F154)+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234*(1+'S&S'!$F154)+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234*(1+'S&S'!$F154)+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234*(1+'S&S'!$F154)+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234*(1+'S&S'!$F154)+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234*(1+'S&S'!$F154)+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234*(1+'S&S'!$F154)+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234*(1+'S&S'!$F154)+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234*(1+'S&S'!$F154)+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234*(1+'S&S'!$F154)+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234*(1+'S&S'!$F154)+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234*(1+'S&S'!$F154)+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234*(1+'S&S'!$F154)+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234*(1+'S&S'!$F154)+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234*(1+'S&S'!$F154)+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234*(1+'S&S'!$F154)+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234*(1+'S&S'!$F154)+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234*(1+'S&S'!$F154)+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234*(1+'S&S'!$F154)+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234*(1+'S&S'!$F154)+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234*(1+'S&S'!$F154)+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234*(1+'S&S'!$F154)+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234*(1+'S&S'!$F154)+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234*(1+'S&S'!$F154)+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234*(1+'S&S'!$F154)+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234*(1+'S&S'!$F154)+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234*(1+'S&S'!$F154)+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234*(1+'S&S'!$F154)+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234*(1+'S&S'!$F154)+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234*(1+'S&S'!$F154)+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234*(1+'S&S'!$F154)+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234*(1+'S&S'!$F154)+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234*(1+'S&S'!$F154)+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234*(1+'S&S'!$F154)+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234*(1+'S&S'!$F154)+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234*(1+'S&S'!$F154)+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234*(1+'S&S'!$F154)+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234*(1+'S&S'!$F154)+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234*(1+'S&S'!$F154)+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234*(1+'S&S'!$F154)+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234*(1+'S&S'!$F154)+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234*(1+'S&S'!$F154)+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234*(1+'S&S'!$F154)+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234*(1+'S&S'!$F154)+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234*(1+'S&S'!$F154)+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234*(1+'S&S'!$F154)+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234*(1+'S&S'!$F154)+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234*(1+'S&S'!$F154)+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234*(1+'S&S'!$F154)+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234*(1+'S&S'!$F154)+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234*(1+'S&S'!$F154)+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234*(1+'S&S'!$F154)+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234*(1+'S&S'!$F154)+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234*(1+'S&S'!$F154)+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234*(1+'S&S'!$F154)+CS$235","v":0}]
[null,null,{"$f":"O.6!C119&\" with \"& 'S&S'!$D$5*100 & \"% decrease\"","v":"H. Total net value of climate change mitigation with 1% decrease"},null,{"$f":"G357+NPV(G.Asm!$F$40,H357:INDEX(H357:CS357,RP))","v":0},0,{"$f":"-G$190+G$216-G$218+G$233+G$234*(1+'S&S'!$F155)+G$235","v":0},{"$f":"-H$190+H$216-H$218+H$233+H$234*(1+'S&S'!$F155)+H$235","v":0},{"$f":"-I$190+I$216-I$218+I$233+I$234*(1+'S&S'!$F155)+I$235","v":0},{"$f":"-J$190+J$216-J$218+J$233+J$234*(1+'S&S'!$F155)+J$235","v":0},{"$f":"-K$190+K$216-K$218+K$233+K$234*(1+'S&S'!$F155)+K$235","v":0},{"$f":"-L$190+L$216-L$218+L$233+L$234*(1+'S&S'!$F155)+L$235","v":0},{"$f":"-M$190+M$216-M$218+M$233+M$234*(1+'S&S'!$F155)+M$235","v":0},{"$f":"-N$190+N$216-N$218+N$233+N$234*(1+'S&S'!$F155)+N$235","v":0},{"$f":"-O$190+O$216-O$218+O$233+O$234*(1+'S&S'!$F155)+O$235","v":0},{"$f":"-P$190+P$216-P$218+P$233+P$234*(1+'S&S'!$F155)+P$235","v":0},{"$f":"-Q$190+Q$216-Q$218+Q$233+Q$234*(1+'S&S'!$F155)+Q$235","v":0},{"$f":"-R$190+R$216-R$218+R$233+R$234*(1+'S&S'!$F155)+R$235","v":0},{"$f":"-S$190+S$216-S$218+S$233+S$234*(1+'S&S'!$F155)+S$235","v":0},{"$f":"-T$190+T$216-T$218+T$233+T$234*(1+'S&S'!$F155)+T$235","v":0},{"$f":"-U$190+U$216-U$218+U$233+U$234*(1+'S&S'!$F155)+U$235","v":0},{"$f":"-V$190+V$216-V$218+V$233+V$234*(1+'S&S'!$F155)+V$235","v":0},{"$f":"-W$190+W$216-W$218+W$233+W$234*(1+'S&S'!$F155)+W$235","v":0},{"$f":"-X$190+X$216-X$218+X$233+X$234*(1+'S&S'!$F155)+X$235","v":0},{"$f":"-Y$190+Y$216-Y$218+Y$233+Y$234*(1+'S&S'!$F155)+Y$235","v":0},{"$f":"-Z$190+Z$216-Z$218+Z$233+Z$234*(1+'S&S'!$F155)+Z$235","v":0},{"$f":"-AA$190+AA$216-AA$218+AA$233+AA$234*(1+'S&S'!$F155)+AA$235","v":0},{"$f":"-AB$190+AB$216-AB$218+AB$233+AB$234*(1+'S&S'!$F155)+AB$235","v":0},{"$f":"-AC$190+AC$216-AC$218+AC$233+AC$234*(1+'S&S'!$F155)+AC$235","v":0},{"$f":"-AD$190+AD$216-AD$218+AD$233+AD$234*(1+'S&S'!$F155)+AD$235","v":0},{"$f":"-AE$190+AE$216-AE$218+AE$233+AE$234*(1+'S&S'!$F155)+AE$235","v":0},{"$f":"-AF$190+AF$216-AF$218+AF$233+AF$234*(1+'S&S'!$F155)+AF$235","v":0},{"$f":"-AG$190+AG$216-AG$218+AG$233+AG$234*(1+'S&S'!$F155)+AG$235","v":0},{"$f":"-AH$190+AH$216-AH$218+AH$233+AH$234*(1+'S&S'!$F155)+AH$235","v":0},{"$f":"-AI$190+AI$216-AI$218+AI$233+AI$234*(1+'S&S'!$F155)+AI$235","v":0},{"$f":"-AJ$190+AJ$216-AJ$218+AJ$233+AJ$234*(1+'S&S'!$F155)+AJ$235","v":0},{"$f":"-AK$190+AK$216-AK$218+AK$233+AK$234*(1+'S&S'!$F155)+AK$235","v":0},{"$f":"-AL$190+AL$216-AL$218+AL$233+AL$234*(1+'S&S'!$F155)+AL$235","v":0},{"$f":"-AM$190+AM$216-AM$218+AM$233+AM$234*(1+'S&S'!$F155)+AM$235","v":0},{"$f":"-AN$190+AN$216-AN$218+AN$233+AN$234*(1+'S&S'!$F155)+AN$235","v":0},{"$f":"-AO$190+AO$216-AO$218+AO$233+AO$234*(1+'S&S'!$F155)+AO$235","v":0},{"$f":"-AP$190+AP$216-AP$218+AP$233+AP$234*(1+'S&S'!$F155)+AP$235","v":0},{"$f":"-AQ$190+AQ$216-AQ$218+AQ$233+AQ$234*(1+'S&S'!$F155)+AQ$235","v":0},{"$f":"-AR$190+AR$216-AR$218+AR$233+AR$234*(1+'S&S'!$F155)+AR$235","v":0},{"$f":"-AS$190+AS$216-AS$218+AS$233+AS$234*(1+'S&S'!$F155)+AS$235","v":0},{"$f":"-AT$190+AT$216-AT$218+AT$233+AT$234*(1+'S&S'!$F155)+AT$235","v":0},{"$f":"-AU$190+AU$216-AU$218+AU$233+AU$234*(1+'S&S'!$F155)+AU$235","v":0},{"$f":"-AV$190+AV$216-AV$218+AV$233+AV$234*(1+'S&S'!$F155)+AV$235","v":0},{"$f":"-AW$190+AW$216-AW$218+AW$233+AW$234*(1+'S&S'!$F155)+AW$235","v":0},{"$f":"-AX$190+AX$216-AX$218+AX$233+AX$234*(1+'S&S'!$F155)+AX$235","v":0},{"$f":"-AY$190+AY$216-AY$218+AY$233+AY$234*(1+'S&S'!$F155)+AY$235","v":0},{"$f":"-AZ$190+AZ$216-AZ$218+AZ$233+AZ$234*(1+'S&S'!$F155)+AZ$235","v":0},{"$f":"-BA$190+BA$216-BA$218+BA$233+BA$234*(1+'S&S'!$F155)+BA$235","v":0},{"$f":"-BB$190+BB$216-BB$218+BB$233+BB$234*(1+'S&S'!$F155)+BB$235","v":0},{"$f":"-BC$190+BC$216-BC$218+BC$233+BC$234*(1+'S&S'!$F155)+BC$235","v":0},{"$f":"-BD$190+BD$216-BD$218+BD$233+BD$234*(1+'S&S'!$F155)+BD$235","v":0},{"$f":"-BE$190+BE$216-BE$218+BE$233+BE$234*(1+'S&S'!$F155)+BE$235","v":0},{"$f":"-BF$190+BF$216-BF$218+BF$233+BF$234*(1+'S&S'!$F155)+BF$235","v":0},{"$f":"-BG$190+BG$216-BG$218+BG$233+BG$234*(1+'S&S'!$F155)+BG$235","v":0},{"$f":"-BH$190+BH$216-BH$218+BH$233+BH$234*(1+'S&S'!$F155)+BH$235","v":0},{"$f":"-BI$190+BI$216-BI$218+BI$233+BI$234*(1+'S&S'!$F155)+BI$235","v":0},{"$f":"-BJ$190+BJ$216-BJ$218+BJ$233+BJ$234*(1+'S&S'!$F155)+BJ$235","v":0},{"$f":"-BK$190+BK$216-BK$218+BK$233+BK$234*(1+'S&S'!$F155)+BK$235","v":0},{"$f":"-BL$190+BL$216-BL$218+BL$233+BL$234*(1+'S&S'!$F155)+BL$235","v":0},{"$f":"-BM$190+BM$216-BM$218+BM$233+BM$234*(1+'S&S'!$F155)+BM$235","v":0},{"$f":"-BN$190+BN$216-BN$218+BN$233+BN$234*(1+'S&S'!$F155)+BN$235","v":0},{"$f":"-BO$190+BO$216-BO$218+BO$233+BO$234*(1+'S&S'!$F155)+BO$235","v":0},{"$f":"-BP$190+BP$216-BP$218+BP$233+BP$234*(1+'S&S'!$F155)+BP$235","v":0},{"$f":"-BQ$190+BQ$216-BQ$218+BQ$233+BQ$234*(1+'S&S'!$F155)+BQ$235","v":0},{"$f":"-BR$190+BR$216-BR$218+BR$233+BR$234*(1+'S&S'!$F155)+BR$235","v":0},{"$f":"-BS$190+BS$216-BS$218+BS$233+BS$234*(1+'S&S'!$F155)+BS$235","v":0},{"$f":"-BT$190+BT$216-BT$218+BT$233+BT$234*(1+'S&S'!$F155)+BT$235","v":0},{"$f":"-BU$190+BU$216-BU$218+BU$233+BU$234*(1+'S&S'!$F155)+BU$235","v":0},{"$f":"-BV$190+BV$216-BV$218+BV$233+BV$234*(1+'S&S'!$F155)+BV$235","v":0},{"$f":"-BW$190+BW$216-BW$218+BW$233+BW$234*(1+'S&S'!$F155)+BW$235","v":0},{"$f":"-BX$190+BX$216-BX$218+BX$233+BX$234*(1+'S&S'!$F155)+BX$235","v":0},{"$f":"-BY$190+BY$216-BY$218+BY$233+BY$234*(1+'S&S'!$F155)+BY$235","v":0},{"$f":"-BZ$190+BZ$216-BZ$218+BZ$233+BZ$234*(1+'S&S'!$F155)+BZ$235","v":0},{"$f":"-CA$190+CA$216-CA$218+CA$233+CA$234*(1+'S&S'!$F155)+CA$235","v":0},{"$f":"-CB$190+CB$216-CB$218+CB$233+CB$234*(1+'S&S'!$F155)+CB$235","v":0},{"$f":"-CC$190+CC$216-CC$218+CC$233+CC$234*(1+'S&S'!$F155)+CC$235","v":0},{"$f":"-CD$190+CD$216-CD$218+CD$233+CD$234*(1+'S&S'!$F155)+CD$235","v":0},{"$f":"-CE$190+CE$216-CE$218+CE$233+CE$234*(1+'S&S'!$F155)+CE$235","v":0},{"$f":"-CF$190+CF$216-CF$218+CF$233+CF$234*(1+'S&S'!$F155)+CF$235","v":0},{"$f":"-CG$190+CG$216-CG$218+CG$233+CG$234*(1+'S&S'!$F155)+CG$235","v":0},{"$f":"-CH$190+CH$216-CH$218+CH$233+CH$234*(1+'S&S'!$F155)+CH$235","v":0},{"$f":"-CI$190+CI$216-CI$218+CI$233+CI$234*(1+'S&S'!$F155)+CI$235","v":0},{"$f":"-CJ$190+CJ$216-CJ$218+CJ$233+CJ$234*(1+'S&S'!$F155)+CJ$235","v":0},{"$f":"-CK$190+CK$216-CK$218+CK$233+CK$234*(1+'S&S'!$F155)+CK$235","v":0},{"$f":"-CL$190+CL$216-CL$218+CL$233+CL$234*(1+'S&S'!$F155)+CL$235","v":0},{"$f":"-CM$190+CM$216-CM$218+CM$233+CM$234*(1+'S&S'!$F155)+CM$235","v":0},{"$f":"-CN$190+CN$216-CN$218+CN$233+CN$234*(1+'S&S'!$F155)+CN$235","v":0},{"$f":"-CO$190+CO$216-CO$218+CO$233+CO$234*(1+'S&S'!$F155)+CO$235","v":0},{"$f":"-CP$190+CP$216-CP$218+CP$233+CP$234*(1+'S&S'!$F155)+CP$235","v":0},{"$f":"-CQ$190+CQ$216-CQ$218+CQ$233+CQ$234*(1+'S&S'!$F155)+CQ$235","v":0},{"$f":"-CR$190+CR$216-CR$218+CR$233+CR$234*(1+'S&S'!$F155)+CR$235","v":0},{"$f":"-CS$190+CS$216-CS$218+CS$233+CS$234*(1+'S&S'!$F155)+CS$235","v":0}]
[]
[null,null,"NET CASH FLOW FOR SCENARIO ANALYSIS OF ERR"]
[]
[null,null,"Pesimistic scenario",null,{"$f":"G361+NPV(G.Asm!$F$40,H361:INDEX(H361:CS361,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G361:CS361)","v":0},{"$f":"-G$190*(1+'S&S'!$E$164)+G$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-G$218*(1+'S&S'!$E$166)+G233*(1+'S&S'!$E$208)+G234*(1+'S&S'!$E$210)+SUM(G125*(1+'S&S'!$E$168),G126*(1+'S&S'!$E$170),G127*(1+'S&S'!$E$172),G128*(1+'S&S'!$E$174),G129*(1+'S&S'!$E$176),G130*(1+'S&S'!$E$178),G131*(1+'S&S'!$E$180),G132*(1+'S&S'!$E$182),G133*(1+'S&S'!$E$184),G134*(1+'S&S'!$E$186),G135*(1+'S&S'!$E$188),G136*(1+'S&S'!$E$190),G137*(1+'S&S'!$E$192),G138*(1+'S&S'!$E$194),G139*(1+'S&S'!$E$196),G140*(1+'S&S'!$E$198),G141*(1+'S&S'!$E$200),G142*(1+'S&S'!$E$202),G143*(1+'S&S'!$E$204),G144*(1+'S&S'!$E$206))","v":0},{"$f":"-H$190*(1+'S&S'!$E$164)+H$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-H$218*(1+'S&S'!$E$166)+H233*(1+'S&S'!$E$208)+H234*(1+'S&S'!$E$210)+SUM(H125*(1+'S&S'!$E$168),H126*(1+'S&S'!$E$170),H127*(1+'S&S'!$E$172),H128*(1+'S&S'!$E$174),H129*(1+'S&S'!$E$176),H130*(1+'S&S'!$E$178),H131*(1+'S&S'!$E$180),H132*(1+'S&S'!$E$182),H133*(1+'S&S'!$E$184),H134*(1+'S&S'!$E$186),H135*(1+'S&S'!$E$188),H136*(1+'S&S'!$E$190),H137*(1+'S&S'!$E$192),H138*(1+'S&S'!$E$194),H139*(1+'S&S'!$E$196),H140*(1+'S&S'!$E$198),H141*(1+'S&S'!$E$200),H142*(1+'S&S'!$E$202),H143*(1+'S&S'!$E$204),H144*(1+'S&S'!$E$206))","v":0},{"$f":"-I$190*(1+'S&S'!$E$164)+I$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-I$218*(1+'S&S'!$E$166)+I233*(1+'S&S'!$E$208)+I234*(1+'S&S'!$E$210)+SUM(I125*(1+'S&S'!$E$168),I126*(1+'S&S'!$E$170),I127*(1+'S&S'!$E$172),I128*(1+'S&S'!$E$174),I129*(1+'S&S'!$E$176),I130*(1+'S&S'!$E$178),I131*(1+'S&S'!$E$180),I132*(1+'S&S'!$E$182),I133*(1+'S&S'!$E$184),I134*(1+'S&S'!$E$186),I135*(1+'S&S'!$E$188),I136*(1+'S&S'!$E$190),I137*(1+'S&S'!$E$192),I138*(1+'S&S'!$E$194),I139*(1+'S&S'!$E$196),I140*(1+'S&S'!$E$198),I141*(1+'S&S'!$E$200),I142*(1+'S&S'!$E$202),I143*(1+'S&S'!$E$204),I144*(1+'S&S'!$E$206))","v":0},{"$f":"-J$190*(1+'S&S'!$E$164)+J$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-J$218*(1+'S&S'!$E$166)+J233*(1+'S&S'!$E$208)+J234*(1+'S&S'!$E$210)+SUM(J125*(1+'S&S'!$E$168),J126*(1+'S&S'!$E$170),J127*(1+'S&S'!$E$172),J128*(1+'S&S'!$E$174),J129*(1+'S&S'!$E$176),J130*(1+'S&S'!$E$178),J131*(1+'S&S'!$E$180),J132*(1+'S&S'!$E$182),J133*(1+'S&S'!$E$184),J134*(1+'S&S'!$E$186),J135*(1+'S&S'!$E$188),J136*(1+'S&S'!$E$190),J137*(1+'S&S'!$E$192),J138*(1+'S&S'!$E$194),J139*(1+'S&S'!$E$196),J140*(1+'S&S'!$E$198),J141*(1+'S&S'!$E$200),J142*(1+'S&S'!$E$202),J143*(1+'S&S'!$E$204),J144*(1+'S&S'!$E$206))","v":0},{"$f":"-K$190*(1+'S&S'!$E$164)+K$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-K$218*(1+'S&S'!$E$166)+K233*(1+'S&S'!$E$208)+K234*(1+'S&S'!$E$210)+SUM(K125*(1+'S&S'!$E$168),K126*(1+'S&S'!$E$170),K127*(1+'S&S'!$E$172),K128*(1+'S&S'!$E$174),K129*(1+'S&S'!$E$176),K130*(1+'S&S'!$E$178),K131*(1+'S&S'!$E$180),K132*(1+'S&S'!$E$182),K133*(1+'S&S'!$E$184),K134*(1+'S&S'!$E$186),K135*(1+'S&S'!$E$188),K136*(1+'S&S'!$E$190),K137*(1+'S&S'!$E$192),K138*(1+'S&S'!$E$194),K139*(1+'S&S'!$E$196),K140*(1+'S&S'!$E$198),K141*(1+'S&S'!$E$200),K142*(1+'S&S'!$E$202),K143*(1+'S&S'!$E$204),K144*(1+'S&S'!$E$206))","v":0},{"$f":"-L$190*(1+'S&S'!$E$164)+L$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-L$218*(1+'S&S'!$E$166)+L233*(1+'S&S'!$E$208)+L234*(1+'S&S'!$E$210)+SUM(L125*(1+'S&S'!$E$168),L126*(1+'S&S'!$E$170),L127*(1+'S&S'!$E$172),L128*(1+'S&S'!$E$174),L129*(1+'S&S'!$E$176),L130*(1+'S&S'!$E$178),L131*(1+'S&S'!$E$180),L132*(1+'S&S'!$E$182),L133*(1+'S&S'!$E$184),L134*(1+'S&S'!$E$186),L135*(1+'S&S'!$E$188),L136*(1+'S&S'!$E$190),L137*(1+'S&S'!$E$192),L138*(1+'S&S'!$E$194),L139*(1+'S&S'!$E$196),L140*(1+'S&S'!$E$198),L141*(1+'S&S'!$E$200),L142*(1+'S&S'!$E$202),L143*(1+'S&S'!$E$204),L144*(1+'S&S'!$E$206))","v":0},{"$f":"-M$190*(1+'S&S'!$E$164)+M$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-M$218*(1+'S&S'!$E$166)+M233*(1+'S&S'!$E$208)+M234*(1+'S&S'!$E$210)+SUM(M125*(1+'S&S'!$E$168),M126*(1+'S&S'!$E$170),M127*(1+'S&S'!$E$172),M128*(1+'S&S'!$E$174),M129*(1+'S&S'!$E$176),M130*(1+'S&S'!$E$178),M131*(1+'S&S'!$E$180),M132*(1+'S&S'!$E$182),M133*(1+'S&S'!$E$184),M134*(1+'S&S'!$E$186),M135*(1+'S&S'!$E$188),M136*(1+'S&S'!$E$190),M137*(1+'S&S'!$E$192),M138*(1+'S&S'!$E$194),M139*(1+'S&S'!$E$196),M140*(1+'S&S'!$E$198),M141*(1+'S&S'!$E$200),M142*(1+'S&S'!$E$202),M143*(1+'S&S'!$E$204),M144*(1+'S&S'!$E$206))","v":0},{"$f":"-N$190*(1+'S&S'!$E$164)+N$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-N$218*(1+'S&S'!$E$166)+N233*(1+'S&S'!$E$208)+N234*(1+'S&S'!$E$210)+SUM(N125*(1+'S&S'!$E$168),N126*(1+'S&S'!$E$170),N127*(1+'S&S'!$E$172),N128*(1+'S&S'!$E$174),N129*(1+'S&S'!$E$176),N130*(1+'S&S'!$E$178),N131*(1+'S&S'!$E$180),N132*(1+'S&S'!$E$182),N133*(1+'S&S'!$E$184),N134*(1+'S&S'!$E$186),N135*(1+'S&S'!$E$188),N136*(1+'S&S'!$E$190),N137*(1+'S&S'!$E$192),N138*(1+'S&S'!$E$194),N139*(1+'S&S'!$E$196),N140*(1+'S&S'!$E$198),N141*(1+'S&S'!$E$200),N142*(1+'S&S'!$E$202),N143*(1+'S&S'!$E$204),N144*(1+'S&S'!$E$206))","v":0},{"$f":"-O$190*(1+'S&S'!$E$164)+O$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-O$218*(1+'S&S'!$E$166)+O233*(1+'S&S'!$E$208)+O234*(1+'S&S'!$E$210)+SUM(O125*(1+'S&S'!$E$168),O126*(1+'S&S'!$E$170),O127*(1+'S&S'!$E$172),O128*(1+'S&S'!$E$174),O129*(1+'S&S'!$E$176),O130*(1+'S&S'!$E$178),O131*(1+'S&S'!$E$180),O132*(1+'S&S'!$E$182),O133*(1+'S&S'!$E$184),O134*(1+'S&S'!$E$186),O135*(1+'S&S'!$E$188),O136*(1+'S&S'!$E$190),O137*(1+'S&S'!$E$192),O138*(1+'S&S'!$E$194),O139*(1+'S&S'!$E$196),O140*(1+'S&S'!$E$198),O141*(1+'S&S'!$E$200),O142*(1+'S&S'!$E$202),O143*(1+'S&S'!$E$204),O144*(1+'S&S'!$E$206))","v":0},{"$f":"-P$190*(1+'S&S'!$E$164)+P$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-P$218*(1+'S&S'!$E$166)+P233*(1+'S&S'!$E$208)+P234*(1+'S&S'!$E$210)+SUM(P125*(1+'S&S'!$E$168),P126*(1+'S&S'!$E$170),P127*(1+'S&S'!$E$172),P128*(1+'S&S'!$E$174),P129*(1+'S&S'!$E$176),P130*(1+'S&S'!$E$178),P131*(1+'S&S'!$E$180),P132*(1+'S&S'!$E$182),P133*(1+'S&S'!$E$184),P134*(1+'S&S'!$E$186),P135*(1+'S&S'!$E$188),P136*(1+'S&S'!$E$190),P137*(1+'S&S'!$E$192),P138*(1+'S&S'!$E$194),P139*(1+'S&S'!$E$196),P140*(1+'S&S'!$E$198),P141*(1+'S&S'!$E$200),P142*(1+'S&S'!$E$202),P143*(1+'S&S'!$E$204),P144*(1+'S&S'!$E$206))","v":0},{"$f":"-Q$190*(1+'S&S'!$E$164)+Q$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-Q$218*(1+'S&S'!$E$166)+Q233*(1+'S&S'!$E$208)+Q234*(1+'S&S'!$E$210)+SUM(Q125*(1+'S&S'!$E$168),Q126*(1+'S&S'!$E$170),Q127*(1+'S&S'!$E$172),Q128*(1+'S&S'!$E$174),Q129*(1+'S&S'!$E$176),Q130*(1+'S&S'!$E$178),Q131*(1+'S&S'!$E$180),Q132*(1+'S&S'!$E$182),Q133*(1+'S&S'!$E$184),Q134*(1+'S&S'!$E$186),Q135*(1+'S&S'!$E$188),Q136*(1+'S&S'!$E$190),Q137*(1+'S&S'!$E$192),Q138*(1+'S&S'!$E$194),Q139*(1+'S&S'!$E$196),Q140*(1+'S&S'!$E$198),Q141*(1+'S&S'!$E$200),Q142*(1+'S&S'!$E$202),Q143*(1+'S&S'!$E$204),Q144*(1+'S&S'!$E$206))","v":0},{"$f":"-R$190*(1+'S&S'!$E$164)+R$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-R$218*(1+'S&S'!$E$166)+R233*(1+'S&S'!$E$208)+R234*(1+'S&S'!$E$210)+SUM(R125*(1+'S&S'!$E$168),R126*(1+'S&S'!$E$170),R127*(1+'S&S'!$E$172),R128*(1+'S&S'!$E$174),R129*(1+'S&S'!$E$176),R130*(1+'S&S'!$E$178),R131*(1+'S&S'!$E$180),R132*(1+'S&S'!$E$182),R133*(1+'S&S'!$E$184),R134*(1+'S&S'!$E$186),R135*(1+'S&S'!$E$188),R136*(1+'S&S'!$E$190),R137*(1+'S&S'!$E$192),R138*(1+'S&S'!$E$194),R139*(1+'S&S'!$E$196),R140*(1+'S&S'!$E$198),R141*(1+'S&S'!$E$200),R142*(1+'S&S'!$E$202),R143*(1+'S&S'!$E$204),R144*(1+'S&S'!$E$206))","v":0},{"$f":"-S$190*(1+'S&S'!$E$164)+S$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-S$218*(1+'S&S'!$E$166)+S233*(1+'S&S'!$E$208)+S234*(1+'S&S'!$E$210)+SUM(S125*(1+'S&S'!$E$168),S126*(1+'S&S'!$E$170),S127*(1+'S&S'!$E$172),S128*(1+'S&S'!$E$174),S129*(1+'S&S'!$E$176),S130*(1+'S&S'!$E$178),S131*(1+'S&S'!$E$180),S132*(1+'S&S'!$E$182),S133*(1+'S&S'!$E$184),S134*(1+'S&S'!$E$186),S135*(1+'S&S'!$E$188),S136*(1+'S&S'!$E$190),S137*(1+'S&S'!$E$192),S138*(1+'S&S'!$E$194),S139*(1+'S&S'!$E$196),S140*(1+'S&S'!$E$198),S141*(1+'S&S'!$E$200),S142*(1+'S&S'!$E$202),S143*(1+'S&S'!$E$204),S144*(1+'S&S'!$E$206))","v":0},{"$f":"-T$190*(1+'S&S'!$E$164)+T$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-T$218*(1+'S&S'!$E$166)+T233*(1+'S&S'!$E$208)+T234*(1+'S&S'!$E$210)+SUM(T125*(1+'S&S'!$E$168),T126*(1+'S&S'!$E$170),T127*(1+'S&S'!$E$172),T128*(1+'S&S'!$E$174),T129*(1+'S&S'!$E$176),T130*(1+'S&S'!$E$178),T131*(1+'S&S'!$E$180),T132*(1+'S&S'!$E$182),T133*(1+'S&S'!$E$184),T134*(1+'S&S'!$E$186),T135*(1+'S&S'!$E$188),T136*(1+'S&S'!$E$190),T137*(1+'S&S'!$E$192),T138*(1+'S&S'!$E$194),T139*(1+'S&S'!$E$196),T140*(1+'S&S'!$E$198),T141*(1+'S&S'!$E$200),T142*(1+'S&S'!$E$202),T143*(1+'S&S'!$E$204),T144*(1+'S&S'!$E$206))","v":0},{"$f":"-U$190*(1+'S&S'!$E$164)+U$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-U$218*(1+'S&S'!$E$166)+U233*(1+'S&S'!$E$208)+U234*(1+'S&S'!$E$210)+SUM(U125*(1+'S&S'!$E$168),U126*(1+'S&S'!$E$170),U127*(1+'S&S'!$E$172),U128*(1+'S&S'!$E$174),U129*(1+'S&S'!$E$176),U130*(1+'S&S'!$E$178),U131*(1+'S&S'!$E$180),U132*(1+'S&S'!$E$182),U133*(1+'S&S'!$E$184),U134*(1+'S&S'!$E$186),U135*(1+'S&S'!$E$188),U136*(1+'S&S'!$E$190),U137*(1+'S&S'!$E$192),U138*(1+'S&S'!$E$194),U139*(1+'S&S'!$E$196),U140*(1+'S&S'!$E$198),U141*(1+'S&S'!$E$200),U142*(1+'S&S'!$E$202),U143*(1+'S&S'!$E$204),U144*(1+'S&S'!$E$206))","v":0},{"$f":"-V$190*(1+'S&S'!$E$164)+V$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-V$218*(1+'S&S'!$E$166)+V233*(1+'S&S'!$E$208)+V234*(1+'S&S'!$E$210)+SUM(V125*(1+'S&S'!$E$168),V126*(1+'S&S'!$E$170),V127*(1+'S&S'!$E$172),V128*(1+'S&S'!$E$174),V129*(1+'S&S'!$E$176),V130*(1+'S&S'!$E$178),V131*(1+'S&S'!$E$180),V132*(1+'S&S'!$E$182),V133*(1+'S&S'!$E$184),V134*(1+'S&S'!$E$186),V135*(1+'S&S'!$E$188),V136*(1+'S&S'!$E$190),V137*(1+'S&S'!$E$192),V138*(1+'S&S'!$E$194),V139*(1+'S&S'!$E$196),V140*(1+'S&S'!$E$198),V141*(1+'S&S'!$E$200),V142*(1+'S&S'!$E$202),V143*(1+'S&S'!$E$204),V144*(1+'S&S'!$E$206))","v":0},{"$f":"-W$190*(1+'S&S'!$E$164)+W$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-W$218*(1+'S&S'!$E$166)+W233*(1+'S&S'!$E$208)+W234*(1+'S&S'!$E$210)+SUM(W125*(1+'S&S'!$E$168),W126*(1+'S&S'!$E$170),W127*(1+'S&S'!$E$172),W128*(1+'S&S'!$E$174),W129*(1+'S&S'!$E$176),W130*(1+'S&S'!$E$178),W131*(1+'S&S'!$E$180),W132*(1+'S&S'!$E$182),W133*(1+'S&S'!$E$184),W134*(1+'S&S'!$E$186),W135*(1+'S&S'!$E$188),W136*(1+'S&S'!$E$190),W137*(1+'S&S'!$E$192),W138*(1+'S&S'!$E$194),W139*(1+'S&S'!$E$196),W140*(1+'S&S'!$E$198),W141*(1+'S&S'!$E$200),W142*(1+'S&S'!$E$202),W143*(1+'S&S'!$E$204),W144*(1+'S&S'!$E$206))","v":0},{"$f":"-X$190*(1+'S&S'!$E$164)+X$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-X$218*(1+'S&S'!$E$166)+X233*(1+'S&S'!$E$208)+X234*(1+'S&S'!$E$210)+SUM(X125*(1+'S&S'!$E$168),X126*(1+'S&S'!$E$170),X127*(1+'S&S'!$E$172),X128*(1+'S&S'!$E$174),X129*(1+'S&S'!$E$176),X130*(1+'S&S'!$E$178),X131*(1+'S&S'!$E$180),X132*(1+'S&S'!$E$182),X133*(1+'S&S'!$E$184),X134*(1+'S&S'!$E$186),X135*(1+'S&S'!$E$188),X136*(1+'S&S'!$E$190),X137*(1+'S&S'!$E$192),X138*(1+'S&S'!$E$194),X139*(1+'S&S'!$E$196),X140*(1+'S&S'!$E$198),X141*(1+'S&S'!$E$200),X142*(1+'S&S'!$E$202),X143*(1+'S&S'!$E$204),X144*(1+'S&S'!$E$206))","v":0},{"$f":"-Y$190*(1+'S&S'!$E$164)+Y$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-Y$218*(1+'S&S'!$E$166)+Y233*(1+'S&S'!$E$208)+Y234*(1+'S&S'!$E$210)+SUM(Y125*(1+'S&S'!$E$168),Y126*(1+'S&S'!$E$170),Y127*(1+'S&S'!$E$172),Y128*(1+'S&S'!$E$174),Y129*(1+'S&S'!$E$176),Y130*(1+'S&S'!$E$178),Y131*(1+'S&S'!$E$180),Y132*(1+'S&S'!$E$182),Y133*(1+'S&S'!$E$184),Y134*(1+'S&S'!$E$186),Y135*(1+'S&S'!$E$188),Y136*(1+'S&S'!$E$190),Y137*(1+'S&S'!$E$192),Y138*(1+'S&S'!$E$194),Y139*(1+'S&S'!$E$196),Y140*(1+'S&S'!$E$198),Y141*(1+'S&S'!$E$200),Y142*(1+'S&S'!$E$202),Y143*(1+'S&S'!$E$204),Y144*(1+'S&S'!$E$206))","v":0},{"$f":"-Z$190*(1+'S&S'!$E$164)+Z$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-Z$218*(1+'S&S'!$E$166)+Z233*(1+'S&S'!$E$208)+Z234*(1+'S&S'!$E$210)+SUM(Z125*(1+'S&S'!$E$168),Z126*(1+'S&S'!$E$170),Z127*(1+'S&S'!$E$172),Z128*(1+'S&S'!$E$174),Z129*(1+'S&S'!$E$176),Z130*(1+'S&S'!$E$178),Z131*(1+'S&S'!$E$180),Z132*(1+'S&S'!$E$182),Z133*(1+'S&S'!$E$184),Z134*(1+'S&S'!$E$186),Z135*(1+'S&S'!$E$188),Z136*(1+'S&S'!$E$190),Z137*(1+'S&S'!$E$192),Z138*(1+'S&S'!$E$194),Z139*(1+'S&S'!$E$196),Z140*(1+'S&S'!$E$198),Z141*(1+'S&S'!$E$200),Z142*(1+'S&S'!$E$202),Z143*(1+'S&S'!$E$204),Z144*(1+'S&S'!$E$206))","v":0},{"$f":"-AA$190*(1+'S&S'!$E$164)+AA$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AA$218*(1+'S&S'!$E$166)+AA233*(1+'S&S'!$E$208)+AA234*(1+'S&S'!$E$210)+SUM(AA125*(1+'S&S'!$E$168),AA126*(1+'S&S'!$E$170),AA127*(1+'S&S'!$E$172),AA128*(1+'S&S'!$E$174),AA129*(1+'S&S'!$E$176),AA130*(1+'S&S'!$E$178),AA131*(1+'S&S'!$E$180),AA132*(1+'S&S'!$E$182),AA133*(1+'S&S'!$E$184),AA134*(1+'S&S'!$E$186),AA135*(1+'S&S'!$E$188),AA136*(1+'S&S'!$E$190),AA137*(1+'S&S'!$E$192),AA138*(1+'S&S'!$E$194),AA139*(1+'S&S'!$E$196),AA140*(1+'S&S'!$E$198),AA141*(1+'S&S'!$E$200),AA142*(1+'S&S'!$E$202),AA143*(1+'S&S'!$E$204),AA144*(1+'S&S'!$E$206))","v":0},{"$f":"-AB$190*(1+'S&S'!$E$164)+AB$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AB$218*(1+'S&S'!$E$166)+AB233*(1+'S&S'!$E$208)+AB234*(1+'S&S'!$E$210)+SUM(AB125*(1+'S&S'!$E$168),AB126*(1+'S&S'!$E$170),AB127*(1+'S&S'!$E$172),AB128*(1+'S&S'!$E$174),AB129*(1+'S&S'!$E$176),AB130*(1+'S&S'!$E$178),AB131*(1+'S&S'!$E$180),AB132*(1+'S&S'!$E$182),AB133*(1+'S&S'!$E$184),AB134*(1+'S&S'!$E$186),AB135*(1+'S&S'!$E$188),AB136*(1+'S&S'!$E$190),AB137*(1+'S&S'!$E$192),AB138*(1+'S&S'!$E$194),AB139*(1+'S&S'!$E$196),AB140*(1+'S&S'!$E$198),AB141*(1+'S&S'!$E$200),AB142*(1+'S&S'!$E$202),AB143*(1+'S&S'!$E$204),AB144*(1+'S&S'!$E$206))","v":0},{"$f":"-AC$190*(1+'S&S'!$E$164)+AC$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AC$218*(1+'S&S'!$E$166)+AC233*(1+'S&S'!$E$208)+AC234*(1+'S&S'!$E$210)+SUM(AC125*(1+'S&S'!$E$168),AC126*(1+'S&S'!$E$170),AC127*(1+'S&S'!$E$172),AC128*(1+'S&S'!$E$174),AC129*(1+'S&S'!$E$176),AC130*(1+'S&S'!$E$178),AC131*(1+'S&S'!$E$180),AC132*(1+'S&S'!$E$182),AC133*(1+'S&S'!$E$184),AC134*(1+'S&S'!$E$186),AC135*(1+'S&S'!$E$188),AC136*(1+'S&S'!$E$190),AC137*(1+'S&S'!$E$192),AC138*(1+'S&S'!$E$194),AC139*(1+'S&S'!$E$196),AC140*(1+'S&S'!$E$198),AC141*(1+'S&S'!$E$200),AC142*(1+'S&S'!$E$202),AC143*(1+'S&S'!$E$204),AC144*(1+'S&S'!$E$206))","v":0},{"$f":"-AD$190*(1+'S&S'!$E$164)+AD$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AD$218*(1+'S&S'!$E$166)+AD233*(1+'S&S'!$E$208)+AD234*(1+'S&S'!$E$210)+SUM(AD125*(1+'S&S'!$E$168),AD126*(1+'S&S'!$E$170),AD127*(1+'S&S'!$E$172),AD128*(1+'S&S'!$E$174),AD129*(1+'S&S'!$E$176),AD130*(1+'S&S'!$E$178),AD131*(1+'S&S'!$E$180),AD132*(1+'S&S'!$E$182),AD133*(1+'S&S'!$E$184),AD134*(1+'S&S'!$E$186),AD135*(1+'S&S'!$E$188),AD136*(1+'S&S'!$E$190),AD137*(1+'S&S'!$E$192),AD138*(1+'S&S'!$E$194),AD139*(1+'S&S'!$E$196),AD140*(1+'S&S'!$E$198),AD141*(1+'S&S'!$E$200),AD142*(1+'S&S'!$E$202),AD143*(1+'S&S'!$E$204),AD144*(1+'S&S'!$E$206))","v":0},{"$f":"-AE$190*(1+'S&S'!$E$164)+AE$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AE$218*(1+'S&S'!$E$166)+AE233*(1+'S&S'!$E$208)+AE234*(1+'S&S'!$E$210)+SUM(AE125*(1+'S&S'!$E$168),AE126*(1+'S&S'!$E$170),AE127*(1+'S&S'!$E$172),AE128*(1+'S&S'!$E$174),AE129*(1+'S&S'!$E$176),AE130*(1+'S&S'!$E$178),AE131*(1+'S&S'!$E$180),AE132*(1+'S&S'!$E$182),AE133*(1+'S&S'!$E$184),AE134*(1+'S&S'!$E$186),AE135*(1+'S&S'!$E$188),AE136*(1+'S&S'!$E$190),AE137*(1+'S&S'!$E$192),AE138*(1+'S&S'!$E$194),AE139*(1+'S&S'!$E$196),AE140*(1+'S&S'!$E$198),AE141*(1+'S&S'!$E$200),AE142*(1+'S&S'!$E$202),AE143*(1+'S&S'!$E$204),AE144*(1+'S&S'!$E$206))","v":0},{"$f":"-AF$190*(1+'S&S'!$E$164)+AF$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AF$218*(1+'S&S'!$E$166)+AF233*(1+'S&S'!$E$208)+AF234*(1+'S&S'!$E$210)+SUM(AF125*(1+'S&S'!$E$168),AF126*(1+'S&S'!$E$170),AF127*(1+'S&S'!$E$172),AF128*(1+'S&S'!$E$174),AF129*(1+'S&S'!$E$176),AF130*(1+'S&S'!$E$178),AF131*(1+'S&S'!$E$180),AF132*(1+'S&S'!$E$182),AF133*(1+'S&S'!$E$184),AF134*(1+'S&S'!$E$186),AF135*(1+'S&S'!$E$188),AF136*(1+'S&S'!$E$190),AF137*(1+'S&S'!$E$192),AF138*(1+'S&S'!$E$194),AF139*(1+'S&S'!$E$196),AF140*(1+'S&S'!$E$198),AF141*(1+'S&S'!$E$200),AF142*(1+'S&S'!$E$202),AF143*(1+'S&S'!$E$204),AF144*(1+'S&S'!$E$206))","v":0},{"$f":"-AG$190*(1+'S&S'!$E$164)+AG$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AG$218*(1+'S&S'!$E$166)+AG233*(1+'S&S'!$E$208)+AG234*(1+'S&S'!$E$210)+SUM(AG125*(1+'S&S'!$E$168),AG126*(1+'S&S'!$E$170),AG127*(1+'S&S'!$E$172),AG128*(1+'S&S'!$E$174),AG129*(1+'S&S'!$E$176),AG130*(1+'S&S'!$E$178),AG131*(1+'S&S'!$E$180),AG132*(1+'S&S'!$E$182),AG133*(1+'S&S'!$E$184),AG134*(1+'S&S'!$E$186),AG135*(1+'S&S'!$E$188),AG136*(1+'S&S'!$E$190),AG137*(1+'S&S'!$E$192),AG138*(1+'S&S'!$E$194),AG139*(1+'S&S'!$E$196),AG140*(1+'S&S'!$E$198),AG141*(1+'S&S'!$E$200),AG142*(1+'S&S'!$E$202),AG143*(1+'S&S'!$E$204),AG144*(1+'S&S'!$E$206))","v":0},{"$f":"-AH$190*(1+'S&S'!$E$164)+AH$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AH$218*(1+'S&S'!$E$166)+AH233*(1+'S&S'!$E$208)+AH234*(1+'S&S'!$E$210)+SUM(AH125*(1+'S&S'!$E$168),AH126*(1+'S&S'!$E$170),AH127*(1+'S&S'!$E$172),AH128*(1+'S&S'!$E$174),AH129*(1+'S&S'!$E$176),AH130*(1+'S&S'!$E$178),AH131*(1+'S&S'!$E$180),AH132*(1+'S&S'!$E$182),AH133*(1+'S&S'!$E$184),AH134*(1+'S&S'!$E$186),AH135*(1+'S&S'!$E$188),AH136*(1+'S&S'!$E$190),AH137*(1+'S&S'!$E$192),AH138*(1+'S&S'!$E$194),AH139*(1+'S&S'!$E$196),AH140*(1+'S&S'!$E$198),AH141*(1+'S&S'!$E$200),AH142*(1+'S&S'!$E$202),AH143*(1+'S&S'!$E$204),AH144*(1+'S&S'!$E$206))","v":0},{"$f":"-AI$190*(1+'S&S'!$E$164)+AI$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AI$218*(1+'S&S'!$E$166)+AI233*(1+'S&S'!$E$208)+AI234*(1+'S&S'!$E$210)+SUM(AI125*(1+'S&S'!$E$168),AI126*(1+'S&S'!$E$170),AI127*(1+'S&S'!$E$172),AI128*(1+'S&S'!$E$174),AI129*(1+'S&S'!$E$176),AI130*(1+'S&S'!$E$178),AI131*(1+'S&S'!$E$180),AI132*(1+'S&S'!$E$182),AI133*(1+'S&S'!$E$184),AI134*(1+'S&S'!$E$186),AI135*(1+'S&S'!$E$188),AI136*(1+'S&S'!$E$190),AI137*(1+'S&S'!$E$192),AI138*(1+'S&S'!$E$194),AI139*(1+'S&S'!$E$196),AI140*(1+'S&S'!$E$198),AI141*(1+'S&S'!$E$200),AI142*(1+'S&S'!$E$202),AI143*(1+'S&S'!$E$204),AI144*(1+'S&S'!$E$206))","v":0},{"$f":"-AJ$190*(1+'S&S'!$E$164)+AJ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AJ$218*(1+'S&S'!$E$166)+AJ233*(1+'S&S'!$E$208)+AJ234*(1+'S&S'!$E$210)+SUM(AJ125*(1+'S&S'!$E$168),AJ126*(1+'S&S'!$E$170),AJ127*(1+'S&S'!$E$172),AJ128*(1+'S&S'!$E$174),AJ129*(1+'S&S'!$E$176),AJ130*(1+'S&S'!$E$178),AJ131*(1+'S&S'!$E$180),AJ132*(1+'S&S'!$E$182),AJ133*(1+'S&S'!$E$184),AJ134*(1+'S&S'!$E$186),AJ135*(1+'S&S'!$E$188),AJ136*(1+'S&S'!$E$190),AJ137*(1+'S&S'!$E$192),AJ138*(1+'S&S'!$E$194),AJ139*(1+'S&S'!$E$196),AJ140*(1+'S&S'!$E$198),AJ141*(1+'S&S'!$E$200),AJ142*(1+'S&S'!$E$202),AJ143*(1+'S&S'!$E$204),AJ144*(1+'S&S'!$E$206))","v":0},{"$f":"-AK$190*(1+'S&S'!$E$164)+AK$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AK$218*(1+'S&S'!$E$166)+AK233*(1+'S&S'!$E$208)+AK234*(1+'S&S'!$E$210)+SUM(AK125*(1+'S&S'!$E$168),AK126*(1+'S&S'!$E$170),AK127*(1+'S&S'!$E$172),AK128*(1+'S&S'!$E$174),AK129*(1+'S&S'!$E$176),AK130*(1+'S&S'!$E$178),AK131*(1+'S&S'!$E$180),AK132*(1+'S&S'!$E$182),AK133*(1+'S&S'!$E$184),AK134*(1+'S&S'!$E$186),AK135*(1+'S&S'!$E$188),AK136*(1+'S&S'!$E$190),AK137*(1+'S&S'!$E$192),AK138*(1+'S&S'!$E$194),AK139*(1+'S&S'!$E$196),AK140*(1+'S&S'!$E$198),AK141*(1+'S&S'!$E$200),AK142*(1+'S&S'!$E$202),AK143*(1+'S&S'!$E$204),AK144*(1+'S&S'!$E$206))","v":0},{"$f":"-AL$190*(1+'S&S'!$E$164)+AL$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AL$218*(1+'S&S'!$E$166)+AL233*(1+'S&S'!$E$208)+AL234*(1+'S&S'!$E$210)+SUM(AL125*(1+'S&S'!$E$168),AL126*(1+'S&S'!$E$170),AL127*(1+'S&S'!$E$172),AL128*(1+'S&S'!$E$174),AL129*(1+'S&S'!$E$176),AL130*(1+'S&S'!$E$178),AL131*(1+'S&S'!$E$180),AL132*(1+'S&S'!$E$182),AL133*(1+'S&S'!$E$184),AL134*(1+'S&S'!$E$186),AL135*(1+'S&S'!$E$188),AL136*(1+'S&S'!$E$190),AL137*(1+'S&S'!$E$192),AL138*(1+'S&S'!$E$194),AL139*(1+'S&S'!$E$196),AL140*(1+'S&S'!$E$198),AL141*(1+'S&S'!$E$200),AL142*(1+'S&S'!$E$202),AL143*(1+'S&S'!$E$204),AL144*(1+'S&S'!$E$206))","v":0},{"$f":"-AM$190*(1+'S&S'!$E$164)+AM$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AM$218*(1+'S&S'!$E$166)+AM233*(1+'S&S'!$E$208)+AM234*(1+'S&S'!$E$210)+SUM(AM125*(1+'S&S'!$E$168),AM126*(1+'S&S'!$E$170),AM127*(1+'S&S'!$E$172),AM128*(1+'S&S'!$E$174),AM129*(1+'S&S'!$E$176),AM130*(1+'S&S'!$E$178),AM131*(1+'S&S'!$E$180),AM132*(1+'S&S'!$E$182),AM133*(1+'S&S'!$E$184),AM134*(1+'S&S'!$E$186),AM135*(1+'S&S'!$E$188),AM136*(1+'S&S'!$E$190),AM137*(1+'S&S'!$E$192),AM138*(1+'S&S'!$E$194),AM139*(1+'S&S'!$E$196),AM140*(1+'S&S'!$E$198),AM141*(1+'S&S'!$E$200),AM142*(1+'S&S'!$E$202),AM143*(1+'S&S'!$E$204),AM144*(1+'S&S'!$E$206))","v":0},{"$f":"-AN$190*(1+'S&S'!$E$164)+AN$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AN$218*(1+'S&S'!$E$166)+AN233*(1+'S&S'!$E$208)+AN234*(1+'S&S'!$E$210)+SUM(AN125*(1+'S&S'!$E$168),AN126*(1+'S&S'!$E$170),AN127*(1+'S&S'!$E$172),AN128*(1+'S&S'!$E$174),AN129*(1+'S&S'!$E$176),AN130*(1+'S&S'!$E$178),AN131*(1+'S&S'!$E$180),AN132*(1+'S&S'!$E$182),AN133*(1+'S&S'!$E$184),AN134*(1+'S&S'!$E$186),AN135*(1+'S&S'!$E$188),AN136*(1+'S&S'!$E$190),AN137*(1+'S&S'!$E$192),AN138*(1+'S&S'!$E$194),AN139*(1+'S&S'!$E$196),AN140*(1+'S&S'!$E$198),AN141*(1+'S&S'!$E$200),AN142*(1+'S&S'!$E$202),AN143*(1+'S&S'!$E$204),AN144*(1+'S&S'!$E$206))","v":0},{"$f":"-AO$190*(1+'S&S'!$E$164)+AO$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AO$218*(1+'S&S'!$E$166)+AO233*(1+'S&S'!$E$208)+AO234*(1+'S&S'!$E$210)+SUM(AO125*(1+'S&S'!$E$168),AO126*(1+'S&S'!$E$170),AO127*(1+'S&S'!$E$172),AO128*(1+'S&S'!$E$174),AO129*(1+'S&S'!$E$176),AO130*(1+'S&S'!$E$178),AO131*(1+'S&S'!$E$180),AO132*(1+'S&S'!$E$182),AO133*(1+'S&S'!$E$184),AO134*(1+'S&S'!$E$186),AO135*(1+'S&S'!$E$188),AO136*(1+'S&S'!$E$190),AO137*(1+'S&S'!$E$192),AO138*(1+'S&S'!$E$194),AO139*(1+'S&S'!$E$196),AO140*(1+'S&S'!$E$198),AO141*(1+'S&S'!$E$200),AO142*(1+'S&S'!$E$202),AO143*(1+'S&S'!$E$204),AO144*(1+'S&S'!$E$206))","v":0},{"$f":"-AP$190*(1+'S&S'!$E$164)+AP$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AP$218*(1+'S&S'!$E$166)+AP233*(1+'S&S'!$E$208)+AP234*(1+'S&S'!$E$210)+SUM(AP125*(1+'S&S'!$E$168),AP126*(1+'S&S'!$E$170),AP127*(1+'S&S'!$E$172),AP128*(1+'S&S'!$E$174),AP129*(1+'S&S'!$E$176),AP130*(1+'S&S'!$E$178),AP131*(1+'S&S'!$E$180),AP132*(1+'S&S'!$E$182),AP133*(1+'S&S'!$E$184),AP134*(1+'S&S'!$E$186),AP135*(1+'S&S'!$E$188),AP136*(1+'S&S'!$E$190),AP137*(1+'S&S'!$E$192),AP138*(1+'S&S'!$E$194),AP139*(1+'S&S'!$E$196),AP140*(1+'S&S'!$E$198),AP141*(1+'S&S'!$E$200),AP142*(1+'S&S'!$E$202),AP143*(1+'S&S'!$E$204),AP144*(1+'S&S'!$E$206))","v":0},{"$f":"-AQ$190*(1+'S&S'!$E$164)+AQ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AQ$218*(1+'S&S'!$E$166)+AQ233*(1+'S&S'!$E$208)+AQ234*(1+'S&S'!$E$210)+SUM(AQ125*(1+'S&S'!$E$168),AQ126*(1+'S&S'!$E$170),AQ127*(1+'S&S'!$E$172),AQ128*(1+'S&S'!$E$174),AQ129*(1+'S&S'!$E$176),AQ130*(1+'S&S'!$E$178),AQ131*(1+'S&S'!$E$180),AQ132*(1+'S&S'!$E$182),AQ133*(1+'S&S'!$E$184),AQ134*(1+'S&S'!$E$186),AQ135*(1+'S&S'!$E$188),AQ136*(1+'S&S'!$E$190),AQ137*(1+'S&S'!$E$192),AQ138*(1+'S&S'!$E$194),AQ139*(1+'S&S'!$E$196),AQ140*(1+'S&S'!$E$198),AQ141*(1+'S&S'!$E$200),AQ142*(1+'S&S'!$E$202),AQ143*(1+'S&S'!$E$204),AQ144*(1+'S&S'!$E$206))","v":0},{"$f":"-AR$190*(1+'S&S'!$E$164)+AR$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AR$218*(1+'S&S'!$E$166)+AR233*(1+'S&S'!$E$208)+AR234*(1+'S&S'!$E$210)+SUM(AR125*(1+'S&S'!$E$168),AR126*(1+'S&S'!$E$170),AR127*(1+'S&S'!$E$172),AR128*(1+'S&S'!$E$174),AR129*(1+'S&S'!$E$176),AR130*(1+'S&S'!$E$178),AR131*(1+'S&S'!$E$180),AR132*(1+'S&S'!$E$182),AR133*(1+'S&S'!$E$184),AR134*(1+'S&S'!$E$186),AR135*(1+'S&S'!$E$188),AR136*(1+'S&S'!$E$190),AR137*(1+'S&S'!$E$192),AR138*(1+'S&S'!$E$194),AR139*(1+'S&S'!$E$196),AR140*(1+'S&S'!$E$198),AR141*(1+'S&S'!$E$200),AR142*(1+'S&S'!$E$202),AR143*(1+'S&S'!$E$204),AR144*(1+'S&S'!$E$206))","v":0},{"$f":"-AS$190*(1+'S&S'!$E$164)+AS$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AS$218*(1+'S&S'!$E$166)+AS233*(1+'S&S'!$E$208)+AS234*(1+'S&S'!$E$210)+SUM(AS125*(1+'S&S'!$E$168),AS126*(1+'S&S'!$E$170),AS127*(1+'S&S'!$E$172),AS128*(1+'S&S'!$E$174),AS129*(1+'S&S'!$E$176),AS130*(1+'S&S'!$E$178),AS131*(1+'S&S'!$E$180),AS132*(1+'S&S'!$E$182),AS133*(1+'S&S'!$E$184),AS134*(1+'S&S'!$E$186),AS135*(1+'S&S'!$E$188),AS136*(1+'S&S'!$E$190),AS137*(1+'S&S'!$E$192),AS138*(1+'S&S'!$E$194),AS139*(1+'S&S'!$E$196),AS140*(1+'S&S'!$E$198),AS141*(1+'S&S'!$E$200),AS142*(1+'S&S'!$E$202),AS143*(1+'S&S'!$E$204),AS144*(1+'S&S'!$E$206))","v":0},{"$f":"-AT$190*(1+'S&S'!$E$164)+AT$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AT$218*(1+'S&S'!$E$166)+AT233*(1+'S&S'!$E$208)+AT234*(1+'S&S'!$E$210)+SUM(AT125*(1+'S&S'!$E$168),AT126*(1+'S&S'!$E$170),AT127*(1+'S&S'!$E$172),AT128*(1+'S&S'!$E$174),AT129*(1+'S&S'!$E$176),AT130*(1+'S&S'!$E$178),AT131*(1+'S&S'!$E$180),AT132*(1+'S&S'!$E$182),AT133*(1+'S&S'!$E$184),AT134*(1+'S&S'!$E$186),AT135*(1+'S&S'!$E$188),AT136*(1+'S&S'!$E$190),AT137*(1+'S&S'!$E$192),AT138*(1+'S&S'!$E$194),AT139*(1+'S&S'!$E$196),AT140*(1+'S&S'!$E$198),AT141*(1+'S&S'!$E$200),AT142*(1+'S&S'!$E$202),AT143*(1+'S&S'!$E$204),AT144*(1+'S&S'!$E$206))","v":0},{"$f":"-AU$190*(1+'S&S'!$E$164)+AU$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AU$218*(1+'S&S'!$E$166)+AU233*(1+'S&S'!$E$208)+AU234*(1+'S&S'!$E$210)+SUM(AU125*(1+'S&S'!$E$168),AU126*(1+'S&S'!$E$170),AU127*(1+'S&S'!$E$172),AU128*(1+'S&S'!$E$174),AU129*(1+'S&S'!$E$176),AU130*(1+'S&S'!$E$178),AU131*(1+'S&S'!$E$180),AU132*(1+'S&S'!$E$182),AU133*(1+'S&S'!$E$184),AU134*(1+'S&S'!$E$186),AU135*(1+'S&S'!$E$188),AU136*(1+'S&S'!$E$190),AU137*(1+'S&S'!$E$192),AU138*(1+'S&S'!$E$194),AU139*(1+'S&S'!$E$196),AU140*(1+'S&S'!$E$198),AU141*(1+'S&S'!$E$200),AU142*(1+'S&S'!$E$202),AU143*(1+'S&S'!$E$204),AU144*(1+'S&S'!$E$206))","v":0},{"$f":"-AV$190*(1+'S&S'!$E$164)+AV$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AV$218*(1+'S&S'!$E$166)+AV233*(1+'S&S'!$E$208)+AV234*(1+'S&S'!$E$210)+SUM(AV125*(1+'S&S'!$E$168),AV126*(1+'S&S'!$E$170),AV127*(1+'S&S'!$E$172),AV128*(1+'S&S'!$E$174),AV129*(1+'S&S'!$E$176),AV130*(1+'S&S'!$E$178),AV131*(1+'S&S'!$E$180),AV132*(1+'S&S'!$E$182),AV133*(1+'S&S'!$E$184),AV134*(1+'S&S'!$E$186),AV135*(1+'S&S'!$E$188),AV136*(1+'S&S'!$E$190),AV137*(1+'S&S'!$E$192),AV138*(1+'S&S'!$E$194),AV139*(1+'S&S'!$E$196),AV140*(1+'S&S'!$E$198),AV141*(1+'S&S'!$E$200),AV142*(1+'S&S'!$E$202),AV143*(1+'S&S'!$E$204),AV144*(1+'S&S'!$E$206))","v":0},{"$f":"-AW$190*(1+'S&S'!$E$164)+AW$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AW$218*(1+'S&S'!$E$166)+AW233*(1+'S&S'!$E$208)+AW234*(1+'S&S'!$E$210)+SUM(AW125*(1+'S&S'!$E$168),AW126*(1+'S&S'!$E$170),AW127*(1+'S&S'!$E$172),AW128*(1+'S&S'!$E$174),AW129*(1+'S&S'!$E$176),AW130*(1+'S&S'!$E$178),AW131*(1+'S&S'!$E$180),AW132*(1+'S&S'!$E$182),AW133*(1+'S&S'!$E$184),AW134*(1+'S&S'!$E$186),AW135*(1+'S&S'!$E$188),AW136*(1+'S&S'!$E$190),AW137*(1+'S&S'!$E$192),AW138*(1+'S&S'!$E$194),AW139*(1+'S&S'!$E$196),AW140*(1+'S&S'!$E$198),AW141*(1+'S&S'!$E$200),AW142*(1+'S&S'!$E$202),AW143*(1+'S&S'!$E$204),AW144*(1+'S&S'!$E$206))","v":0},{"$f":"-AX$190*(1+'S&S'!$E$164)+AX$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AX$218*(1+'S&S'!$E$166)+AX233*(1+'S&S'!$E$208)+AX234*(1+'S&S'!$E$210)+SUM(AX125*(1+'S&S'!$E$168),AX126*(1+'S&S'!$E$170),AX127*(1+'S&S'!$E$172),AX128*(1+'S&S'!$E$174),AX129*(1+'S&S'!$E$176),AX130*(1+'S&S'!$E$178),AX131*(1+'S&S'!$E$180),AX132*(1+'S&S'!$E$182),AX133*(1+'S&S'!$E$184),AX134*(1+'S&S'!$E$186),AX135*(1+'S&S'!$E$188),AX136*(1+'S&S'!$E$190),AX137*(1+'S&S'!$E$192),AX138*(1+'S&S'!$E$194),AX139*(1+'S&S'!$E$196),AX140*(1+'S&S'!$E$198),AX141*(1+'S&S'!$E$200),AX142*(1+'S&S'!$E$202),AX143*(1+'S&S'!$E$204),AX144*(1+'S&S'!$E$206))","v":0},{"$f":"-AY$190*(1+'S&S'!$E$164)+AY$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AY$218*(1+'S&S'!$E$166)+AY233*(1+'S&S'!$E$208)+AY234*(1+'S&S'!$E$210)+SUM(AY125*(1+'S&S'!$E$168),AY126*(1+'S&S'!$E$170),AY127*(1+'S&S'!$E$172),AY128*(1+'S&S'!$E$174),AY129*(1+'S&S'!$E$176),AY130*(1+'S&S'!$E$178),AY131*(1+'S&S'!$E$180),AY132*(1+'S&S'!$E$182),AY133*(1+'S&S'!$E$184),AY134*(1+'S&S'!$E$186),AY135*(1+'S&S'!$E$188),AY136*(1+'S&S'!$E$190),AY137*(1+'S&S'!$E$192),AY138*(1+'S&S'!$E$194),AY139*(1+'S&S'!$E$196),AY140*(1+'S&S'!$E$198),AY141*(1+'S&S'!$E$200),AY142*(1+'S&S'!$E$202),AY143*(1+'S&S'!$E$204),AY144*(1+'S&S'!$E$206))","v":0},{"$f":"-AZ$190*(1+'S&S'!$E$164)+AZ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-AZ$218*(1+'S&S'!$E$166)+AZ233*(1+'S&S'!$E$208)+AZ234*(1+'S&S'!$E$210)+SUM(AZ125*(1+'S&S'!$E$168),AZ126*(1+'S&S'!$E$170),AZ127*(1+'S&S'!$E$172),AZ128*(1+'S&S'!$E$174),AZ129*(1+'S&S'!$E$176),AZ130*(1+'S&S'!$E$178),AZ131*(1+'S&S'!$E$180),AZ132*(1+'S&S'!$E$182),AZ133*(1+'S&S'!$E$184),AZ134*(1+'S&S'!$E$186),AZ135*(1+'S&S'!$E$188),AZ136*(1+'S&S'!$E$190),AZ137*(1+'S&S'!$E$192),AZ138*(1+'S&S'!$E$194),AZ139*(1+'S&S'!$E$196),AZ140*(1+'S&S'!$E$198),AZ141*(1+'S&S'!$E$200),AZ142*(1+'S&S'!$E$202),AZ143*(1+'S&S'!$E$204),AZ144*(1+'S&S'!$E$206))","v":0},{"$f":"-BA$190*(1+'S&S'!$E$164)+BA$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BA$218*(1+'S&S'!$E$166)+BA233*(1+'S&S'!$E$208)+BA234*(1+'S&S'!$E$210)+SUM(BA125*(1+'S&S'!$E$168),BA126*(1+'S&S'!$E$170),BA127*(1+'S&S'!$E$172),BA128*(1+'S&S'!$E$174),BA129*(1+'S&S'!$E$176),BA130*(1+'S&S'!$E$178),BA131*(1+'S&S'!$E$180),BA132*(1+'S&S'!$E$182),BA133*(1+'S&S'!$E$184),BA134*(1+'S&S'!$E$186),BA135*(1+'S&S'!$E$188),BA136*(1+'S&S'!$E$190),BA137*(1+'S&S'!$E$192),BA138*(1+'S&S'!$E$194),BA139*(1+'S&S'!$E$196),BA140*(1+'S&S'!$E$198),BA141*(1+'S&S'!$E$200),BA142*(1+'S&S'!$E$202),BA143*(1+'S&S'!$E$204),BA144*(1+'S&S'!$E$206))","v":0},{"$f":"-BB$190*(1+'S&S'!$E$164)+BB$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BB$218*(1+'S&S'!$E$166)+BB233*(1+'S&S'!$E$208)+BB234*(1+'S&S'!$E$210)+SUM(BB125*(1+'S&S'!$E$168),BB126*(1+'S&S'!$E$170),BB127*(1+'S&S'!$E$172),BB128*(1+'S&S'!$E$174),BB129*(1+'S&S'!$E$176),BB130*(1+'S&S'!$E$178),BB131*(1+'S&S'!$E$180),BB132*(1+'S&S'!$E$182),BB133*(1+'S&S'!$E$184),BB134*(1+'S&S'!$E$186),BB135*(1+'S&S'!$E$188),BB136*(1+'S&S'!$E$190),BB137*(1+'S&S'!$E$192),BB138*(1+'S&S'!$E$194),BB139*(1+'S&S'!$E$196),BB140*(1+'S&S'!$E$198),BB141*(1+'S&S'!$E$200),BB142*(1+'S&S'!$E$202),BB143*(1+'S&S'!$E$204),BB144*(1+'S&S'!$E$206))","v":0},{"$f":"-BC$190*(1+'S&S'!$E$164)+BC$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BC$218*(1+'S&S'!$E$166)+BC233*(1+'S&S'!$E$208)+BC234*(1+'S&S'!$E$210)+SUM(BC125*(1+'S&S'!$E$168),BC126*(1+'S&S'!$E$170),BC127*(1+'S&S'!$E$172),BC128*(1+'S&S'!$E$174),BC129*(1+'S&S'!$E$176),BC130*(1+'S&S'!$E$178),BC131*(1+'S&S'!$E$180),BC132*(1+'S&S'!$E$182),BC133*(1+'S&S'!$E$184),BC134*(1+'S&S'!$E$186),BC135*(1+'S&S'!$E$188),BC136*(1+'S&S'!$E$190),BC137*(1+'S&S'!$E$192),BC138*(1+'S&S'!$E$194),BC139*(1+'S&S'!$E$196),BC140*(1+'S&S'!$E$198),BC141*(1+'S&S'!$E$200),BC142*(1+'S&S'!$E$202),BC143*(1+'S&S'!$E$204),BC144*(1+'S&S'!$E$206))","v":0},{"$f":"-BD$190*(1+'S&S'!$E$164)+BD$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BD$218*(1+'S&S'!$E$166)+BD233*(1+'S&S'!$E$208)+BD234*(1+'S&S'!$E$210)+SUM(BD125*(1+'S&S'!$E$168),BD126*(1+'S&S'!$E$170),BD127*(1+'S&S'!$E$172),BD128*(1+'S&S'!$E$174),BD129*(1+'S&S'!$E$176),BD130*(1+'S&S'!$E$178),BD131*(1+'S&S'!$E$180),BD132*(1+'S&S'!$E$182),BD133*(1+'S&S'!$E$184),BD134*(1+'S&S'!$E$186),BD135*(1+'S&S'!$E$188),BD136*(1+'S&S'!$E$190),BD137*(1+'S&S'!$E$192),BD138*(1+'S&S'!$E$194),BD139*(1+'S&S'!$E$196),BD140*(1+'S&S'!$E$198),BD141*(1+'S&S'!$E$200),BD142*(1+'S&S'!$E$202),BD143*(1+'S&S'!$E$204),BD144*(1+'S&S'!$E$206))","v":0},{"$f":"-BE$190*(1+'S&S'!$E$164)+BE$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BE$218*(1+'S&S'!$E$166)+BE233*(1+'S&S'!$E$208)+BE234*(1+'S&S'!$E$210)+SUM(BE125*(1+'S&S'!$E$168),BE126*(1+'S&S'!$E$170),BE127*(1+'S&S'!$E$172),BE128*(1+'S&S'!$E$174),BE129*(1+'S&S'!$E$176),BE130*(1+'S&S'!$E$178),BE131*(1+'S&S'!$E$180),BE132*(1+'S&S'!$E$182),BE133*(1+'S&S'!$E$184),BE134*(1+'S&S'!$E$186),BE135*(1+'S&S'!$E$188),BE136*(1+'S&S'!$E$190),BE137*(1+'S&S'!$E$192),BE138*(1+'S&S'!$E$194),BE139*(1+'S&S'!$E$196),BE140*(1+'S&S'!$E$198),BE141*(1+'S&S'!$E$200),BE142*(1+'S&S'!$E$202),BE143*(1+'S&S'!$E$204),BE144*(1+'S&S'!$E$206))","v":0},{"$f":"-BF$190*(1+'S&S'!$E$164)+BF$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BF$218*(1+'S&S'!$E$166)+BF233*(1+'S&S'!$E$208)+BF234*(1+'S&S'!$E$210)+SUM(BF125*(1+'S&S'!$E$168),BF126*(1+'S&S'!$E$170),BF127*(1+'S&S'!$E$172),BF128*(1+'S&S'!$E$174),BF129*(1+'S&S'!$E$176),BF130*(1+'S&S'!$E$178),BF131*(1+'S&S'!$E$180),BF132*(1+'S&S'!$E$182),BF133*(1+'S&S'!$E$184),BF134*(1+'S&S'!$E$186),BF135*(1+'S&S'!$E$188),BF136*(1+'S&S'!$E$190),BF137*(1+'S&S'!$E$192),BF138*(1+'S&S'!$E$194),BF139*(1+'S&S'!$E$196),BF140*(1+'S&S'!$E$198),BF141*(1+'S&S'!$E$200),BF142*(1+'S&S'!$E$202),BF143*(1+'S&S'!$E$204),BF144*(1+'S&S'!$E$206))","v":0},{"$f":"-BG$190*(1+'S&S'!$E$164)+BG$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BG$218*(1+'S&S'!$E$166)+BG233*(1+'S&S'!$E$208)+BG234*(1+'S&S'!$E$210)+SUM(BG125*(1+'S&S'!$E$168),BG126*(1+'S&S'!$E$170),BG127*(1+'S&S'!$E$172),BG128*(1+'S&S'!$E$174),BG129*(1+'S&S'!$E$176),BG130*(1+'S&S'!$E$178),BG131*(1+'S&S'!$E$180),BG132*(1+'S&S'!$E$182),BG133*(1+'S&S'!$E$184),BG134*(1+'S&S'!$E$186),BG135*(1+'S&S'!$E$188),BG136*(1+'S&S'!$E$190),BG137*(1+'S&S'!$E$192),BG138*(1+'S&S'!$E$194),BG139*(1+'S&S'!$E$196),BG140*(1+'S&S'!$E$198),BG141*(1+'S&S'!$E$200),BG142*(1+'S&S'!$E$202),BG143*(1+'S&S'!$E$204),BG144*(1+'S&S'!$E$206))","v":0},{"$f":"-BH$190*(1+'S&S'!$E$164)+BH$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BH$218*(1+'S&S'!$E$166)+BH233*(1+'S&S'!$E$208)+BH234*(1+'S&S'!$E$210)+SUM(BH125*(1+'S&S'!$E$168),BH126*(1+'S&S'!$E$170),BH127*(1+'S&S'!$E$172),BH128*(1+'S&S'!$E$174),BH129*(1+'S&S'!$E$176),BH130*(1+'S&S'!$E$178),BH131*(1+'S&S'!$E$180),BH132*(1+'S&S'!$E$182),BH133*(1+'S&S'!$E$184),BH134*(1+'S&S'!$E$186),BH135*(1+'S&S'!$E$188),BH136*(1+'S&S'!$E$190),BH137*(1+'S&S'!$E$192),BH138*(1+'S&S'!$E$194),BH139*(1+'S&S'!$E$196),BH140*(1+'S&S'!$E$198),BH141*(1+'S&S'!$E$200),BH142*(1+'S&S'!$E$202),BH143*(1+'S&S'!$E$204),BH144*(1+'S&S'!$E$206))","v":0},{"$f":"-BI$190*(1+'S&S'!$E$164)+BI$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BI$218*(1+'S&S'!$E$166)+BI233*(1+'S&S'!$E$208)+BI234*(1+'S&S'!$E$210)+SUM(BI125*(1+'S&S'!$E$168),BI126*(1+'S&S'!$E$170),BI127*(1+'S&S'!$E$172),BI128*(1+'S&S'!$E$174),BI129*(1+'S&S'!$E$176),BI130*(1+'S&S'!$E$178),BI131*(1+'S&S'!$E$180),BI132*(1+'S&S'!$E$182),BI133*(1+'S&S'!$E$184),BI134*(1+'S&S'!$E$186),BI135*(1+'S&S'!$E$188),BI136*(1+'S&S'!$E$190),BI137*(1+'S&S'!$E$192),BI138*(1+'S&S'!$E$194),BI139*(1+'S&S'!$E$196),BI140*(1+'S&S'!$E$198),BI141*(1+'S&S'!$E$200),BI142*(1+'S&S'!$E$202),BI143*(1+'S&S'!$E$204),BI144*(1+'S&S'!$E$206))","v":0},{"$f":"-BJ$190*(1+'S&S'!$E$164)+BJ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BJ$218*(1+'S&S'!$E$166)+BJ233*(1+'S&S'!$E$208)+BJ234*(1+'S&S'!$E$210)+SUM(BJ125*(1+'S&S'!$E$168),BJ126*(1+'S&S'!$E$170),BJ127*(1+'S&S'!$E$172),BJ128*(1+'S&S'!$E$174),BJ129*(1+'S&S'!$E$176),BJ130*(1+'S&S'!$E$178),BJ131*(1+'S&S'!$E$180),BJ132*(1+'S&S'!$E$182),BJ133*(1+'S&S'!$E$184),BJ134*(1+'S&S'!$E$186),BJ135*(1+'S&S'!$E$188),BJ136*(1+'S&S'!$E$190),BJ137*(1+'S&S'!$E$192),BJ138*(1+'S&S'!$E$194),BJ139*(1+'S&S'!$E$196),BJ140*(1+'S&S'!$E$198),BJ141*(1+'S&S'!$E$200),BJ142*(1+'S&S'!$E$202),BJ143*(1+'S&S'!$E$204),BJ144*(1+'S&S'!$E$206))","v":0},{"$f":"-BK$190*(1+'S&S'!$E$164)+BK$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BK$218*(1+'S&S'!$E$166)+BK233*(1+'S&S'!$E$208)+BK234*(1+'S&S'!$E$210)+SUM(BK125*(1+'S&S'!$E$168),BK126*(1+'S&S'!$E$170),BK127*(1+'S&S'!$E$172),BK128*(1+'S&S'!$E$174),BK129*(1+'S&S'!$E$176),BK130*(1+'S&S'!$E$178),BK131*(1+'S&S'!$E$180),BK132*(1+'S&S'!$E$182),BK133*(1+'S&S'!$E$184),BK134*(1+'S&S'!$E$186),BK135*(1+'S&S'!$E$188),BK136*(1+'S&S'!$E$190),BK137*(1+'S&S'!$E$192),BK138*(1+'S&S'!$E$194),BK139*(1+'S&S'!$E$196),BK140*(1+'S&S'!$E$198),BK141*(1+'S&S'!$E$200),BK142*(1+'S&S'!$E$202),BK143*(1+'S&S'!$E$204),BK144*(1+'S&S'!$E$206))","v":0},{"$f":"-BL$190*(1+'S&S'!$E$164)+BL$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BL$218*(1+'S&S'!$E$166)+BL233*(1+'S&S'!$E$208)+BL234*(1+'S&S'!$E$210)+SUM(BL125*(1+'S&S'!$E$168),BL126*(1+'S&S'!$E$170),BL127*(1+'S&S'!$E$172),BL128*(1+'S&S'!$E$174),BL129*(1+'S&S'!$E$176),BL130*(1+'S&S'!$E$178),BL131*(1+'S&S'!$E$180),BL132*(1+'S&S'!$E$182),BL133*(1+'S&S'!$E$184),BL134*(1+'S&S'!$E$186),BL135*(1+'S&S'!$E$188),BL136*(1+'S&S'!$E$190),BL137*(1+'S&S'!$E$192),BL138*(1+'S&S'!$E$194),BL139*(1+'S&S'!$E$196),BL140*(1+'S&S'!$E$198),BL141*(1+'S&S'!$E$200),BL142*(1+'S&S'!$E$202),BL143*(1+'S&S'!$E$204),BL144*(1+'S&S'!$E$206))","v":0},{"$f":"-BM$190*(1+'S&S'!$E$164)+BM$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BM$218*(1+'S&S'!$E$166)+BM233*(1+'S&S'!$E$208)+BM234*(1+'S&S'!$E$210)+SUM(BM125*(1+'S&S'!$E$168),BM126*(1+'S&S'!$E$170),BM127*(1+'S&S'!$E$172),BM128*(1+'S&S'!$E$174),BM129*(1+'S&S'!$E$176),BM130*(1+'S&S'!$E$178),BM131*(1+'S&S'!$E$180),BM132*(1+'S&S'!$E$182),BM133*(1+'S&S'!$E$184),BM134*(1+'S&S'!$E$186),BM135*(1+'S&S'!$E$188),BM136*(1+'S&S'!$E$190),BM137*(1+'S&S'!$E$192),BM138*(1+'S&S'!$E$194),BM139*(1+'S&S'!$E$196),BM140*(1+'S&S'!$E$198),BM141*(1+'S&S'!$E$200),BM142*(1+'S&S'!$E$202),BM143*(1+'S&S'!$E$204),BM144*(1+'S&S'!$E$206))","v":0},{"$f":"-BN$190*(1+'S&S'!$E$164)+BN$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BN$218*(1+'S&S'!$E$166)+BN233*(1+'S&S'!$E$208)+BN234*(1+'S&S'!$E$210)+SUM(BN125*(1+'S&S'!$E$168),BN126*(1+'S&S'!$E$170),BN127*(1+'S&S'!$E$172),BN128*(1+'S&S'!$E$174),BN129*(1+'S&S'!$E$176),BN130*(1+'S&S'!$E$178),BN131*(1+'S&S'!$E$180),BN132*(1+'S&S'!$E$182),BN133*(1+'S&S'!$E$184),BN134*(1+'S&S'!$E$186),BN135*(1+'S&S'!$E$188),BN136*(1+'S&S'!$E$190),BN137*(1+'S&S'!$E$192),BN138*(1+'S&S'!$E$194),BN139*(1+'S&S'!$E$196),BN140*(1+'S&S'!$E$198),BN141*(1+'S&S'!$E$200),BN142*(1+'S&S'!$E$202),BN143*(1+'S&S'!$E$204),BN144*(1+'S&S'!$E$206))","v":0},{"$f":"-BO$190*(1+'S&S'!$E$164)+BO$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BO$218*(1+'S&S'!$E$166)+BO233*(1+'S&S'!$E$208)+BO234*(1+'S&S'!$E$210)+SUM(BO125*(1+'S&S'!$E$168),BO126*(1+'S&S'!$E$170),BO127*(1+'S&S'!$E$172),BO128*(1+'S&S'!$E$174),BO129*(1+'S&S'!$E$176),BO130*(1+'S&S'!$E$178),BO131*(1+'S&S'!$E$180),BO132*(1+'S&S'!$E$182),BO133*(1+'S&S'!$E$184),BO134*(1+'S&S'!$E$186),BO135*(1+'S&S'!$E$188),BO136*(1+'S&S'!$E$190),BO137*(1+'S&S'!$E$192),BO138*(1+'S&S'!$E$194),BO139*(1+'S&S'!$E$196),BO140*(1+'S&S'!$E$198),BO141*(1+'S&S'!$E$200),BO142*(1+'S&S'!$E$202),BO143*(1+'S&S'!$E$204),BO144*(1+'S&S'!$E$206))","v":0},{"$f":"-BP$190*(1+'S&S'!$E$164)+BP$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BP$218*(1+'S&S'!$E$166)+BP233*(1+'S&S'!$E$208)+BP234*(1+'S&S'!$E$210)+SUM(BP125*(1+'S&S'!$E$168),BP126*(1+'S&S'!$E$170),BP127*(1+'S&S'!$E$172),BP128*(1+'S&S'!$E$174),BP129*(1+'S&S'!$E$176),BP130*(1+'S&S'!$E$178),BP131*(1+'S&S'!$E$180),BP132*(1+'S&S'!$E$182),BP133*(1+'S&S'!$E$184),BP134*(1+'S&S'!$E$186),BP135*(1+'S&S'!$E$188),BP136*(1+'S&S'!$E$190),BP137*(1+'S&S'!$E$192),BP138*(1+'S&S'!$E$194),BP139*(1+'S&S'!$E$196),BP140*(1+'S&S'!$E$198),BP141*(1+'S&S'!$E$200),BP142*(1+'S&S'!$E$202),BP143*(1+'S&S'!$E$204),BP144*(1+'S&S'!$E$206))","v":0},{"$f":"-BQ$190*(1+'S&S'!$E$164)+BQ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BQ$218*(1+'S&S'!$E$166)+BQ233*(1+'S&S'!$E$208)+BQ234*(1+'S&S'!$E$210)+SUM(BQ125*(1+'S&S'!$E$168),BQ126*(1+'S&S'!$E$170),BQ127*(1+'S&S'!$E$172),BQ128*(1+'S&S'!$E$174),BQ129*(1+'S&S'!$E$176),BQ130*(1+'S&S'!$E$178),BQ131*(1+'S&S'!$E$180),BQ132*(1+'S&S'!$E$182),BQ133*(1+'S&S'!$E$184),BQ134*(1+'S&S'!$E$186),BQ135*(1+'S&S'!$E$188),BQ136*(1+'S&S'!$E$190),BQ137*(1+'S&S'!$E$192),BQ138*(1+'S&S'!$E$194),BQ139*(1+'S&S'!$E$196),BQ140*(1+'S&S'!$E$198),BQ141*(1+'S&S'!$E$200),BQ142*(1+'S&S'!$E$202),BQ143*(1+'S&S'!$E$204),BQ144*(1+'S&S'!$E$206))","v":0},{"$f":"-BR$190*(1+'S&S'!$E$164)+BR$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BR$218*(1+'S&S'!$E$166)+BR233*(1+'S&S'!$E$208)+BR234*(1+'S&S'!$E$210)+SUM(BR125*(1+'S&S'!$E$168),BR126*(1+'S&S'!$E$170),BR127*(1+'S&S'!$E$172),BR128*(1+'S&S'!$E$174),BR129*(1+'S&S'!$E$176),BR130*(1+'S&S'!$E$178),BR131*(1+'S&S'!$E$180),BR132*(1+'S&S'!$E$182),BR133*(1+'S&S'!$E$184),BR134*(1+'S&S'!$E$186),BR135*(1+'S&S'!$E$188),BR136*(1+'S&S'!$E$190),BR137*(1+'S&S'!$E$192),BR138*(1+'S&S'!$E$194),BR139*(1+'S&S'!$E$196),BR140*(1+'S&S'!$E$198),BR141*(1+'S&S'!$E$200),BR142*(1+'S&S'!$E$202),BR143*(1+'S&S'!$E$204),BR144*(1+'S&S'!$E$206))","v":0},{"$f":"-BS$190*(1+'S&S'!$E$164)+BS$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BS$218*(1+'S&S'!$E$166)+BS233*(1+'S&S'!$E$208)+BS234*(1+'S&S'!$E$210)+SUM(BS125*(1+'S&S'!$E$168),BS126*(1+'S&S'!$E$170),BS127*(1+'S&S'!$E$172),BS128*(1+'S&S'!$E$174),BS129*(1+'S&S'!$E$176),BS130*(1+'S&S'!$E$178),BS131*(1+'S&S'!$E$180),BS132*(1+'S&S'!$E$182),BS133*(1+'S&S'!$E$184),BS134*(1+'S&S'!$E$186),BS135*(1+'S&S'!$E$188),BS136*(1+'S&S'!$E$190),BS137*(1+'S&S'!$E$192),BS138*(1+'S&S'!$E$194),BS139*(1+'S&S'!$E$196),BS140*(1+'S&S'!$E$198),BS141*(1+'S&S'!$E$200),BS142*(1+'S&S'!$E$202),BS143*(1+'S&S'!$E$204),BS144*(1+'S&S'!$E$206))","v":0},{"$f":"-BT$190*(1+'S&S'!$E$164)+BT$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BT$218*(1+'S&S'!$E$166)+BT233*(1+'S&S'!$E$208)+BT234*(1+'S&S'!$E$210)+SUM(BT125*(1+'S&S'!$E$168),BT126*(1+'S&S'!$E$170),BT127*(1+'S&S'!$E$172),BT128*(1+'S&S'!$E$174),BT129*(1+'S&S'!$E$176),BT130*(1+'S&S'!$E$178),BT131*(1+'S&S'!$E$180),BT132*(1+'S&S'!$E$182),BT133*(1+'S&S'!$E$184),BT134*(1+'S&S'!$E$186),BT135*(1+'S&S'!$E$188),BT136*(1+'S&S'!$E$190),BT137*(1+'S&S'!$E$192),BT138*(1+'S&S'!$E$194),BT139*(1+'S&S'!$E$196),BT140*(1+'S&S'!$E$198),BT141*(1+'S&S'!$E$200),BT142*(1+'S&S'!$E$202),BT143*(1+'S&S'!$E$204),BT144*(1+'S&S'!$E$206))","v":0},{"$f":"-BU$190*(1+'S&S'!$E$164)+BU$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BU$218*(1+'S&S'!$E$166)+BU233*(1+'S&S'!$E$208)+BU234*(1+'S&S'!$E$210)+SUM(BU125*(1+'S&S'!$E$168),BU126*(1+'S&S'!$E$170),BU127*(1+'S&S'!$E$172),BU128*(1+'S&S'!$E$174),BU129*(1+'S&S'!$E$176),BU130*(1+'S&S'!$E$178),BU131*(1+'S&S'!$E$180),BU132*(1+'S&S'!$E$182),BU133*(1+'S&S'!$E$184),BU134*(1+'S&S'!$E$186),BU135*(1+'S&S'!$E$188),BU136*(1+'S&S'!$E$190),BU137*(1+'S&S'!$E$192),BU138*(1+'S&S'!$E$194),BU139*(1+'S&S'!$E$196),BU140*(1+'S&S'!$E$198),BU141*(1+'S&S'!$E$200),BU142*(1+'S&S'!$E$202),BU143*(1+'S&S'!$E$204),BU144*(1+'S&S'!$E$206))","v":0},{"$f":"-BV$190*(1+'S&S'!$E$164)+BV$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BV$218*(1+'S&S'!$E$166)+BV233*(1+'S&S'!$E$208)+BV234*(1+'S&S'!$E$210)+SUM(BV125*(1+'S&S'!$E$168),BV126*(1+'S&S'!$E$170),BV127*(1+'S&S'!$E$172),BV128*(1+'S&S'!$E$174),BV129*(1+'S&S'!$E$176),BV130*(1+'S&S'!$E$178),BV131*(1+'S&S'!$E$180),BV132*(1+'S&S'!$E$182),BV133*(1+'S&S'!$E$184),BV134*(1+'S&S'!$E$186),BV135*(1+'S&S'!$E$188),BV136*(1+'S&S'!$E$190),BV137*(1+'S&S'!$E$192),BV138*(1+'S&S'!$E$194),BV139*(1+'S&S'!$E$196),BV140*(1+'S&S'!$E$198),BV141*(1+'S&S'!$E$200),BV142*(1+'S&S'!$E$202),BV143*(1+'S&S'!$E$204),BV144*(1+'S&S'!$E$206))","v":0},{"$f":"-BW$190*(1+'S&S'!$E$164)+BW$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BW$218*(1+'S&S'!$E$166)+BW233*(1+'S&S'!$E$208)+BW234*(1+'S&S'!$E$210)+SUM(BW125*(1+'S&S'!$E$168),BW126*(1+'S&S'!$E$170),BW127*(1+'S&S'!$E$172),BW128*(1+'S&S'!$E$174),BW129*(1+'S&S'!$E$176),BW130*(1+'S&S'!$E$178),BW131*(1+'S&S'!$E$180),BW132*(1+'S&S'!$E$182),BW133*(1+'S&S'!$E$184),BW134*(1+'S&S'!$E$186),BW135*(1+'S&S'!$E$188),BW136*(1+'S&S'!$E$190),BW137*(1+'S&S'!$E$192),BW138*(1+'S&S'!$E$194),BW139*(1+'S&S'!$E$196),BW140*(1+'S&S'!$E$198),BW141*(1+'S&S'!$E$200),BW142*(1+'S&S'!$E$202),BW143*(1+'S&S'!$E$204),BW144*(1+'S&S'!$E$206))","v":0},{"$f":"-BX$190*(1+'S&S'!$E$164)+BX$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BX$218*(1+'S&S'!$E$166)+BX233*(1+'S&S'!$E$208)+BX234*(1+'S&S'!$E$210)+SUM(BX125*(1+'S&S'!$E$168),BX126*(1+'S&S'!$E$170),BX127*(1+'S&S'!$E$172),BX128*(1+'S&S'!$E$174),BX129*(1+'S&S'!$E$176),BX130*(1+'S&S'!$E$178),BX131*(1+'S&S'!$E$180),BX132*(1+'S&S'!$E$182),BX133*(1+'S&S'!$E$184),BX134*(1+'S&S'!$E$186),BX135*(1+'S&S'!$E$188),BX136*(1+'S&S'!$E$190),BX137*(1+'S&S'!$E$192),BX138*(1+'S&S'!$E$194),BX139*(1+'S&S'!$E$196),BX140*(1+'S&S'!$E$198),BX141*(1+'S&S'!$E$200),BX142*(1+'S&S'!$E$202),BX143*(1+'S&S'!$E$204),BX144*(1+'S&S'!$E$206))","v":0},{"$f":"-BY$190*(1+'S&S'!$E$164)+BY$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BY$218*(1+'S&S'!$E$166)+BY233*(1+'S&S'!$E$208)+BY234*(1+'S&S'!$E$210)+SUM(BY125*(1+'S&S'!$E$168),BY126*(1+'S&S'!$E$170),BY127*(1+'S&S'!$E$172),BY128*(1+'S&S'!$E$174),BY129*(1+'S&S'!$E$176),BY130*(1+'S&S'!$E$178),BY131*(1+'S&S'!$E$180),BY132*(1+'S&S'!$E$182),BY133*(1+'S&S'!$E$184),BY134*(1+'S&S'!$E$186),BY135*(1+'S&S'!$E$188),BY136*(1+'S&S'!$E$190),BY137*(1+'S&S'!$E$192),BY138*(1+'S&S'!$E$194),BY139*(1+'S&S'!$E$196),BY140*(1+'S&S'!$E$198),BY141*(1+'S&S'!$E$200),BY142*(1+'S&S'!$E$202),BY143*(1+'S&S'!$E$204),BY144*(1+'S&S'!$E$206))","v":0},{"$f":"-BZ$190*(1+'S&S'!$E$164)+BZ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-BZ$218*(1+'S&S'!$E$166)+BZ233*(1+'S&S'!$E$208)+BZ234*(1+'S&S'!$E$210)+SUM(BZ125*(1+'S&S'!$E$168),BZ126*(1+'S&S'!$E$170),BZ127*(1+'S&S'!$E$172),BZ128*(1+'S&S'!$E$174),BZ129*(1+'S&S'!$E$176),BZ130*(1+'S&S'!$E$178),BZ131*(1+'S&S'!$E$180),BZ132*(1+'S&S'!$E$182),BZ133*(1+'S&S'!$E$184),BZ134*(1+'S&S'!$E$186),BZ135*(1+'S&S'!$E$188),BZ136*(1+'S&S'!$E$190),BZ137*(1+'S&S'!$E$192),BZ138*(1+'S&S'!$E$194),BZ139*(1+'S&S'!$E$196),BZ140*(1+'S&S'!$E$198),BZ141*(1+'S&S'!$E$200),BZ142*(1+'S&S'!$E$202),BZ143*(1+'S&S'!$E$204),BZ144*(1+'S&S'!$E$206))","v":0},{"$f":"-CA$190*(1+'S&S'!$E$164)+CA$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CA$218*(1+'S&S'!$E$166)+CA233*(1+'S&S'!$E$208)+CA234*(1+'S&S'!$E$210)+SUM(CA125*(1+'S&S'!$E$168),CA126*(1+'S&S'!$E$170),CA127*(1+'S&S'!$E$172),CA128*(1+'S&S'!$E$174),CA129*(1+'S&S'!$E$176),CA130*(1+'S&S'!$E$178),CA131*(1+'S&S'!$E$180),CA132*(1+'S&S'!$E$182),CA133*(1+'S&S'!$E$184),CA134*(1+'S&S'!$E$186),CA135*(1+'S&S'!$E$188),CA136*(1+'S&S'!$E$190),CA137*(1+'S&S'!$E$192),CA138*(1+'S&S'!$E$194),CA139*(1+'S&S'!$E$196),CA140*(1+'S&S'!$E$198),CA141*(1+'S&S'!$E$200),CA142*(1+'S&S'!$E$202),CA143*(1+'S&S'!$E$204),CA144*(1+'S&S'!$E$206))","v":0},{"$f":"-CB$190*(1+'S&S'!$E$164)+CB$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CB$218*(1+'S&S'!$E$166)+CB233*(1+'S&S'!$E$208)+CB234*(1+'S&S'!$E$210)+SUM(CB125*(1+'S&S'!$E$168),CB126*(1+'S&S'!$E$170),CB127*(1+'S&S'!$E$172),CB128*(1+'S&S'!$E$174),CB129*(1+'S&S'!$E$176),CB130*(1+'S&S'!$E$178),CB131*(1+'S&S'!$E$180),CB132*(1+'S&S'!$E$182),CB133*(1+'S&S'!$E$184),CB134*(1+'S&S'!$E$186),CB135*(1+'S&S'!$E$188),CB136*(1+'S&S'!$E$190),CB137*(1+'S&S'!$E$192),CB138*(1+'S&S'!$E$194),CB139*(1+'S&S'!$E$196),CB140*(1+'S&S'!$E$198),CB141*(1+'S&S'!$E$200),CB142*(1+'S&S'!$E$202),CB143*(1+'S&S'!$E$204),CB144*(1+'S&S'!$E$206))","v":0},{"$f":"-CC$190*(1+'S&S'!$E$164)+CC$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CC$218*(1+'S&S'!$E$166)+CC233*(1+'S&S'!$E$208)+CC234*(1+'S&S'!$E$210)+SUM(CC125*(1+'S&S'!$E$168),CC126*(1+'S&S'!$E$170),CC127*(1+'S&S'!$E$172),CC128*(1+'S&S'!$E$174),CC129*(1+'S&S'!$E$176),CC130*(1+'S&S'!$E$178),CC131*(1+'S&S'!$E$180),CC132*(1+'S&S'!$E$182),CC133*(1+'S&S'!$E$184),CC134*(1+'S&S'!$E$186),CC135*(1+'S&S'!$E$188),CC136*(1+'S&S'!$E$190),CC137*(1+'S&S'!$E$192),CC138*(1+'S&S'!$E$194),CC139*(1+'S&S'!$E$196),CC140*(1+'S&S'!$E$198),CC141*(1+'S&S'!$E$200),CC142*(1+'S&S'!$E$202),CC143*(1+'S&S'!$E$204),CC144*(1+'S&S'!$E$206))","v":0},{"$f":"-CD$190*(1+'S&S'!$E$164)+CD$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CD$218*(1+'S&S'!$E$166)+CD233*(1+'S&S'!$E$208)+CD234*(1+'S&S'!$E$210)+SUM(CD125*(1+'S&S'!$E$168),CD126*(1+'S&S'!$E$170),CD127*(1+'S&S'!$E$172),CD128*(1+'S&S'!$E$174),CD129*(1+'S&S'!$E$176),CD130*(1+'S&S'!$E$178),CD131*(1+'S&S'!$E$180),CD132*(1+'S&S'!$E$182),CD133*(1+'S&S'!$E$184),CD134*(1+'S&S'!$E$186),CD135*(1+'S&S'!$E$188),CD136*(1+'S&S'!$E$190),CD137*(1+'S&S'!$E$192),CD138*(1+'S&S'!$E$194),CD139*(1+'S&S'!$E$196),CD140*(1+'S&S'!$E$198),CD141*(1+'S&S'!$E$200),CD142*(1+'S&S'!$E$202),CD143*(1+'S&S'!$E$204),CD144*(1+'S&S'!$E$206))","v":0},{"$f":"-CE$190*(1+'S&S'!$E$164)+CE$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CE$218*(1+'S&S'!$E$166)+CE233*(1+'S&S'!$E$208)+CE234*(1+'S&S'!$E$210)+SUM(CE125*(1+'S&S'!$E$168),CE126*(1+'S&S'!$E$170),CE127*(1+'S&S'!$E$172),CE128*(1+'S&S'!$E$174),CE129*(1+'S&S'!$E$176),CE130*(1+'S&S'!$E$178),CE131*(1+'S&S'!$E$180),CE132*(1+'S&S'!$E$182),CE133*(1+'S&S'!$E$184),CE134*(1+'S&S'!$E$186),CE135*(1+'S&S'!$E$188),CE136*(1+'S&S'!$E$190),CE137*(1+'S&S'!$E$192),CE138*(1+'S&S'!$E$194),CE139*(1+'S&S'!$E$196),CE140*(1+'S&S'!$E$198),CE141*(1+'S&S'!$E$200),CE142*(1+'S&S'!$E$202),CE143*(1+'S&S'!$E$204),CE144*(1+'S&S'!$E$206))","v":0},{"$f":"-CF$190*(1+'S&S'!$E$164)+CF$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CF$218*(1+'S&S'!$E$166)+CF233*(1+'S&S'!$E$208)+CF234*(1+'S&S'!$E$210)+SUM(CF125*(1+'S&S'!$E$168),CF126*(1+'S&S'!$E$170),CF127*(1+'S&S'!$E$172),CF128*(1+'S&S'!$E$174),CF129*(1+'S&S'!$E$176),CF130*(1+'S&S'!$E$178),CF131*(1+'S&S'!$E$180),CF132*(1+'S&S'!$E$182),CF133*(1+'S&S'!$E$184),CF134*(1+'S&S'!$E$186),CF135*(1+'S&S'!$E$188),CF136*(1+'S&S'!$E$190),CF137*(1+'S&S'!$E$192),CF138*(1+'S&S'!$E$194),CF139*(1+'S&S'!$E$196),CF140*(1+'S&S'!$E$198),CF141*(1+'S&S'!$E$200),CF142*(1+'S&S'!$E$202),CF143*(1+'S&S'!$E$204),CF144*(1+'S&S'!$E$206))","v":0},{"$f":"-CG$190*(1+'S&S'!$E$164)+CG$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CG$218*(1+'S&S'!$E$166)+CG233*(1+'S&S'!$E$208)+CG234*(1+'S&S'!$E$210)+SUM(CG125*(1+'S&S'!$E$168),CG126*(1+'S&S'!$E$170),CG127*(1+'S&S'!$E$172),CG128*(1+'S&S'!$E$174),CG129*(1+'S&S'!$E$176),CG130*(1+'S&S'!$E$178),CG131*(1+'S&S'!$E$180),CG132*(1+'S&S'!$E$182),CG133*(1+'S&S'!$E$184),CG134*(1+'S&S'!$E$186),CG135*(1+'S&S'!$E$188),CG136*(1+'S&S'!$E$190),CG137*(1+'S&S'!$E$192),CG138*(1+'S&S'!$E$194),CG139*(1+'S&S'!$E$196),CG140*(1+'S&S'!$E$198),CG141*(1+'S&S'!$E$200),CG142*(1+'S&S'!$E$202),CG143*(1+'S&S'!$E$204),CG144*(1+'S&S'!$E$206))","v":0},{"$f":"-CH$190*(1+'S&S'!$E$164)+CH$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CH$218*(1+'S&S'!$E$166)+CH233*(1+'S&S'!$E$208)+CH234*(1+'S&S'!$E$210)+SUM(CH125*(1+'S&S'!$E$168),CH126*(1+'S&S'!$E$170),CH127*(1+'S&S'!$E$172),CH128*(1+'S&S'!$E$174),CH129*(1+'S&S'!$E$176),CH130*(1+'S&S'!$E$178),CH131*(1+'S&S'!$E$180),CH132*(1+'S&S'!$E$182),CH133*(1+'S&S'!$E$184),CH134*(1+'S&S'!$E$186),CH135*(1+'S&S'!$E$188),CH136*(1+'S&S'!$E$190),CH137*(1+'S&S'!$E$192),CH138*(1+'S&S'!$E$194),CH139*(1+'S&S'!$E$196),CH140*(1+'S&S'!$E$198),CH141*(1+'S&S'!$E$200),CH142*(1+'S&S'!$E$202),CH143*(1+'S&S'!$E$204),CH144*(1+'S&S'!$E$206))","v":0},{"$f":"-CI$190*(1+'S&S'!$E$164)+CI$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CI$218*(1+'S&S'!$E$166)+CI233*(1+'S&S'!$E$208)+CI234*(1+'S&S'!$E$210)+SUM(CI125*(1+'S&S'!$E$168),CI126*(1+'S&S'!$E$170),CI127*(1+'S&S'!$E$172),CI128*(1+'S&S'!$E$174),CI129*(1+'S&S'!$E$176),CI130*(1+'S&S'!$E$178),CI131*(1+'S&S'!$E$180),CI132*(1+'S&S'!$E$182),CI133*(1+'S&S'!$E$184),CI134*(1+'S&S'!$E$186),CI135*(1+'S&S'!$E$188),CI136*(1+'S&S'!$E$190),CI137*(1+'S&S'!$E$192),CI138*(1+'S&S'!$E$194),CI139*(1+'S&S'!$E$196),CI140*(1+'S&S'!$E$198),CI141*(1+'S&S'!$E$200),CI142*(1+'S&S'!$E$202),CI143*(1+'S&S'!$E$204),CI144*(1+'S&S'!$E$206))","v":0},{"$f":"-CJ$190*(1+'S&S'!$E$164)+CJ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CJ$218*(1+'S&S'!$E$166)+CJ233*(1+'S&S'!$E$208)+CJ234*(1+'S&S'!$E$210)+SUM(CJ125*(1+'S&S'!$E$168),CJ126*(1+'S&S'!$E$170),CJ127*(1+'S&S'!$E$172),CJ128*(1+'S&S'!$E$174),CJ129*(1+'S&S'!$E$176),CJ130*(1+'S&S'!$E$178),CJ131*(1+'S&S'!$E$180),CJ132*(1+'S&S'!$E$182),CJ133*(1+'S&S'!$E$184),CJ134*(1+'S&S'!$E$186),CJ135*(1+'S&S'!$E$188),CJ136*(1+'S&S'!$E$190),CJ137*(1+'S&S'!$E$192),CJ138*(1+'S&S'!$E$194),CJ139*(1+'S&S'!$E$196),CJ140*(1+'S&S'!$E$198),CJ141*(1+'S&S'!$E$200),CJ142*(1+'S&S'!$E$202),CJ143*(1+'S&S'!$E$204),CJ144*(1+'S&S'!$E$206))","v":0},{"$f":"-CK$190*(1+'S&S'!$E$164)+CK$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CK$218*(1+'S&S'!$E$166)+CK233*(1+'S&S'!$E$208)+CK234*(1+'S&S'!$E$210)+SUM(CK125*(1+'S&S'!$E$168),CK126*(1+'S&S'!$E$170),CK127*(1+'S&S'!$E$172),CK128*(1+'S&S'!$E$174),CK129*(1+'S&S'!$E$176),CK130*(1+'S&S'!$E$178),CK131*(1+'S&S'!$E$180),CK132*(1+'S&S'!$E$182),CK133*(1+'S&S'!$E$184),CK134*(1+'S&S'!$E$186),CK135*(1+'S&S'!$E$188),CK136*(1+'S&S'!$E$190),CK137*(1+'S&S'!$E$192),CK138*(1+'S&S'!$E$194),CK139*(1+'S&S'!$E$196),CK140*(1+'S&S'!$E$198),CK141*(1+'S&S'!$E$200),CK142*(1+'S&S'!$E$202),CK143*(1+'S&S'!$E$204),CK144*(1+'S&S'!$E$206))","v":0},{"$f":"-CL$190*(1+'S&S'!$E$164)+CL$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CL$218*(1+'S&S'!$E$166)+CL233*(1+'S&S'!$E$208)+CL234*(1+'S&S'!$E$210)+SUM(CL125*(1+'S&S'!$E$168),CL126*(1+'S&S'!$E$170),CL127*(1+'S&S'!$E$172),CL128*(1+'S&S'!$E$174),CL129*(1+'S&S'!$E$176),CL130*(1+'S&S'!$E$178),CL131*(1+'S&S'!$E$180),CL132*(1+'S&S'!$E$182),CL133*(1+'S&S'!$E$184),CL134*(1+'S&S'!$E$186),CL135*(1+'S&S'!$E$188),CL136*(1+'S&S'!$E$190),CL137*(1+'S&S'!$E$192),CL138*(1+'S&S'!$E$194),CL139*(1+'S&S'!$E$196),CL140*(1+'S&S'!$E$198),CL141*(1+'S&S'!$E$200),CL142*(1+'S&S'!$E$202),CL143*(1+'S&S'!$E$204),CL144*(1+'S&S'!$E$206))","v":0},{"$f":"-CM$190*(1+'S&S'!$E$164)+CM$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CM$218*(1+'S&S'!$E$166)+CM233*(1+'S&S'!$E$208)+CM234*(1+'S&S'!$E$210)+SUM(CM125*(1+'S&S'!$E$168),CM126*(1+'S&S'!$E$170),CM127*(1+'S&S'!$E$172),CM128*(1+'S&S'!$E$174),CM129*(1+'S&S'!$E$176),CM130*(1+'S&S'!$E$178),CM131*(1+'S&S'!$E$180),CM132*(1+'S&S'!$E$182),CM133*(1+'S&S'!$E$184),CM134*(1+'S&S'!$E$186),CM135*(1+'S&S'!$E$188),CM136*(1+'S&S'!$E$190),CM137*(1+'S&S'!$E$192),CM138*(1+'S&S'!$E$194),CM139*(1+'S&S'!$E$196),CM140*(1+'S&S'!$E$198),CM141*(1+'S&S'!$E$200),CM142*(1+'S&S'!$E$202),CM143*(1+'S&S'!$E$204),CM144*(1+'S&S'!$E$206))","v":0},{"$f":"-CN$190*(1+'S&S'!$E$164)+CN$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CN$218*(1+'S&S'!$E$166)+CN233*(1+'S&S'!$E$208)+CN234*(1+'S&S'!$E$210)+SUM(CN125*(1+'S&S'!$E$168),CN126*(1+'S&S'!$E$170),CN127*(1+'S&S'!$E$172),CN128*(1+'S&S'!$E$174),CN129*(1+'S&S'!$E$176),CN130*(1+'S&S'!$E$178),CN131*(1+'S&S'!$E$180),CN132*(1+'S&S'!$E$182),CN133*(1+'S&S'!$E$184),CN134*(1+'S&S'!$E$186),CN135*(1+'S&S'!$E$188),CN136*(1+'S&S'!$E$190),CN137*(1+'S&S'!$E$192),CN138*(1+'S&S'!$E$194),CN139*(1+'S&S'!$E$196),CN140*(1+'S&S'!$E$198),CN141*(1+'S&S'!$E$200),CN142*(1+'S&S'!$E$202),CN143*(1+'S&S'!$E$204),CN144*(1+'S&S'!$E$206))","v":0},{"$f":"-CO$190*(1+'S&S'!$E$164)+CO$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CO$218*(1+'S&S'!$E$166)+CO233*(1+'S&S'!$E$208)+CO234*(1+'S&S'!$E$210)+SUM(CO125*(1+'S&S'!$E$168),CO126*(1+'S&S'!$E$170),CO127*(1+'S&S'!$E$172),CO128*(1+'S&S'!$E$174),CO129*(1+'S&S'!$E$176),CO130*(1+'S&S'!$E$178),CO131*(1+'S&S'!$E$180),CO132*(1+'S&S'!$E$182),CO133*(1+'S&S'!$E$184),CO134*(1+'S&S'!$E$186),CO135*(1+'S&S'!$E$188),CO136*(1+'S&S'!$E$190),CO137*(1+'S&S'!$E$192),CO138*(1+'S&S'!$E$194),CO139*(1+'S&S'!$E$196),CO140*(1+'S&S'!$E$198),CO141*(1+'S&S'!$E$200),CO142*(1+'S&S'!$E$202),CO143*(1+'S&S'!$E$204),CO144*(1+'S&S'!$E$206))","v":0},{"$f":"-CP$190*(1+'S&S'!$E$164)+CP$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CP$218*(1+'S&S'!$E$166)+CP233*(1+'S&S'!$E$208)+CP234*(1+'S&S'!$E$210)+SUM(CP125*(1+'S&S'!$E$168),CP126*(1+'S&S'!$E$170),CP127*(1+'S&S'!$E$172),CP128*(1+'S&S'!$E$174),CP129*(1+'S&S'!$E$176),CP130*(1+'S&S'!$E$178),CP131*(1+'S&S'!$E$180),CP132*(1+'S&S'!$E$182),CP133*(1+'S&S'!$E$184),CP134*(1+'S&S'!$E$186),CP135*(1+'S&S'!$E$188),CP136*(1+'S&S'!$E$190),CP137*(1+'S&S'!$E$192),CP138*(1+'S&S'!$E$194),CP139*(1+'S&S'!$E$196),CP140*(1+'S&S'!$E$198),CP141*(1+'S&S'!$E$200),CP142*(1+'S&S'!$E$202),CP143*(1+'S&S'!$E$204),CP144*(1+'S&S'!$E$206))","v":0},{"$f":"-CQ$190*(1+'S&S'!$E$164)+CQ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CQ$218*(1+'S&S'!$E$166)+CQ233*(1+'S&S'!$E$208)+CQ234*(1+'S&S'!$E$210)+SUM(CQ125*(1+'S&S'!$E$168),CQ126*(1+'S&S'!$E$170),CQ127*(1+'S&S'!$E$172),CQ128*(1+'S&S'!$E$174),CQ129*(1+'S&S'!$E$176),CQ130*(1+'S&S'!$E$178),CQ131*(1+'S&S'!$E$180),CQ132*(1+'S&S'!$E$182),CQ133*(1+'S&S'!$E$184),CQ134*(1+'S&S'!$E$186),CQ135*(1+'S&S'!$E$188),CQ136*(1+'S&S'!$E$190),CQ137*(1+'S&S'!$E$192),CQ138*(1+'S&S'!$E$194),CQ139*(1+'S&S'!$E$196),CQ140*(1+'S&S'!$E$198),CQ141*(1+'S&S'!$E$200),CQ142*(1+'S&S'!$E$202),CQ143*(1+'S&S'!$E$204),CQ144*(1+'S&S'!$E$206))","v":0},{"$f":"-CR$190*(1+'S&S'!$E$164)+CR$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CR$218*(1+'S&S'!$E$166)+CR233*(1+'S&S'!$E$208)+CR234*(1+'S&S'!$E$210)+SUM(CR125*(1+'S&S'!$E$168),CR126*(1+'S&S'!$E$170),CR127*(1+'S&S'!$E$172),CR128*(1+'S&S'!$E$174),CR129*(1+'S&S'!$E$176),CR130*(1+'S&S'!$E$178),CR131*(1+'S&S'!$E$180),CR132*(1+'S&S'!$E$182),CR133*(1+'S&S'!$E$184),CR134*(1+'S&S'!$E$186),CR135*(1+'S&S'!$E$188),CR136*(1+'S&S'!$E$190),CR137*(1+'S&S'!$E$192),CR138*(1+'S&S'!$E$194),CR139*(1+'S&S'!$E$196),CR140*(1+'S&S'!$E$198),CR141*(1+'S&S'!$E$200),CR142*(1+'S&S'!$E$202),CR143*(1+'S&S'!$E$204),CR144*(1+'S&S'!$E$206))","v":0},{"$f":"-CS$190*(1+'S&S'!$E$164)+CS$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$E$164),1)-CS$218*(1+'S&S'!$E$166)+CS233*(1+'S&S'!$E$208)+CS234*(1+'S&S'!$E$210)+SUM(CS125*(1+'S&S'!$E$168),CS126*(1+'S&S'!$E$170),CS127*(1+'S&S'!$E$172),CS128*(1+'S&S'!$E$174),CS129*(1+'S&S'!$E$176),CS130*(1+'S&S'!$E$178),CS131*(1+'S&S'!$E$180),CS132*(1+'S&S'!$E$182),CS133*(1+'S&S'!$E$184),CS134*(1+'S&S'!$E$186),CS135*(1+'S&S'!$E$188),CS136*(1+'S&S'!$E$190),CS137*(1+'S&S'!$E$192),CS138*(1+'S&S'!$E$194),CS139*(1+'S&S'!$E$196),CS140*(1+'S&S'!$E$198),CS141*(1+'S&S'!$E$200),CS142*(1+'S&S'!$E$202),CS143*(1+'S&S'!$E$204),CS144*(1+'S&S'!$E$206))","v":0}]
[null,null,"Optimistic scenario",null,{"$f":"G362+NPV(G.Asm!$F$40,H362:INDEX(H362:CS362,RP))","v":0},{"$f":"SUMIF($G$4:$CS$4,\"<=\"&RP,G362:CS362)","v":0},{"$f":"-G$190*(1+'S&S'!$G$164)+G$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-G$218*(1+'S&S'!$G$166)+G233*(1+'S&S'!$G$208)+G234*(1+'S&S'!$G$210)+SUM(G125*(1+'S&S'!$G$168),G126*(1+'S&S'!$G$170),G127*(1+'S&S'!$G$172),G128*(1+'S&S'!$G$174),G129*(1+'S&S'!$G$176),G130*(1+'S&S'!$G$178),G131*(1+'S&S'!$G$180),G132*(1+'S&S'!$G$182),G133*(1+'S&S'!$G$184),G134*(1+'S&S'!$G$186),G135*(1+'S&S'!$G$188),G136*(1+'S&S'!$G$190),G137*(1+'S&S'!$G$192),G138*(1+'S&S'!$G$194),G139*(1+'S&S'!$G$196),G140*(1+'S&S'!$G$198),G141*(1+'S&S'!$G$200),G142*(1+'S&S'!$G$202),G143*(1+'S&S'!$G$204),G144*(1+'S&S'!$G$206))","v":0},{"$f":"-H$190*(1+'S&S'!$G$164)+H$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-H$218*(1+'S&S'!$G$166)+H233*(1+'S&S'!$G$208)+H234*(1+'S&S'!$G$210)+SUM(H125*(1+'S&S'!$G$168),H126*(1+'S&S'!$G$170),H127*(1+'S&S'!$G$172),H128*(1+'S&S'!$G$174),H129*(1+'S&S'!$G$176),H130*(1+'S&S'!$G$178),H131*(1+'S&S'!$G$180),H132*(1+'S&S'!$G$182),H133*(1+'S&S'!$G$184),H134*(1+'S&S'!$G$186),H135*(1+'S&S'!$G$188),H136*(1+'S&S'!$G$190),H137*(1+'S&S'!$G$192),H138*(1+'S&S'!$G$194),H139*(1+'S&S'!$G$196),H140*(1+'S&S'!$G$198),H141*(1+'S&S'!$G$200),H142*(1+'S&S'!$G$202),H143*(1+'S&S'!$G$204),H144*(1+'S&S'!$G$206))","v":0},{"$f":"-I$190*(1+'S&S'!$G$164)+I$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-I$218*(1+'S&S'!$G$166)+I233*(1+'S&S'!$G$208)+I234*(1+'S&S'!$G$210)+SUM(I125*(1+'S&S'!$G$168),I126*(1+'S&S'!$G$170),I127*(1+'S&S'!$G$172),I128*(1+'S&S'!$G$174),I129*(1+'S&S'!$G$176),I130*(1+'S&S'!$G$178),I131*(1+'S&S'!$G$180),I132*(1+'S&S'!$G$182),I133*(1+'S&S'!$G$184),I134*(1+'S&S'!$G$186),I135*(1+'S&S'!$G$188),I136*(1+'S&S'!$G$190),I137*(1+'S&S'!$G$192),I138*(1+'S&S'!$G$194),I139*(1+'S&S'!$G$196),I140*(1+'S&S'!$G$198),I141*(1+'S&S'!$G$200),I142*(1+'S&S'!$G$202),I143*(1+'S&S'!$G$204),I144*(1+'S&S'!$G$206))","v":0},{"$f":"-J$190*(1+'S&S'!$G$164)+J$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-J$218*(1+'S&S'!$G$166)+J233*(1+'S&S'!$G$208)+J234*(1+'S&S'!$G$210)+SUM(J125*(1+'S&S'!$G$168),J126*(1+'S&S'!$G$170),J127*(1+'S&S'!$G$172),J128*(1+'S&S'!$G$174),J129*(1+'S&S'!$G$176),J130*(1+'S&S'!$G$178),J131*(1+'S&S'!$G$180),J132*(1+'S&S'!$G$182),J133*(1+'S&S'!$G$184),J134*(1+'S&S'!$G$186),J135*(1+'S&S'!$G$188),J136*(1+'S&S'!$G$190),J137*(1+'S&S'!$G$192),J138*(1+'S&S'!$G$194),J139*(1+'S&S'!$G$196),J140*(1+'S&S'!$G$198),J141*(1+'S&S'!$G$200),J142*(1+'S&S'!$G$202),J143*(1+'S&S'!$G$204),J144*(1+'S&S'!$G$206))","v":0},{"$f":"-K$190*(1+'S&S'!$G$164)+K$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-K$218*(1+'S&S'!$G$166)+K233*(1+'S&S'!$G$208)+K234*(1+'S&S'!$G$210)+SUM(K125*(1+'S&S'!$G$168),K126*(1+'S&S'!$G$170),K127*(1+'S&S'!$G$172),K128*(1+'S&S'!$G$174),K129*(1+'S&S'!$G$176),K130*(1+'S&S'!$G$178),K131*(1+'S&S'!$G$180),K132*(1+'S&S'!$G$182),K133*(1+'S&S'!$G$184),K134*(1+'S&S'!$G$186),K135*(1+'S&S'!$G$188),K136*(1+'S&S'!$G$190),K137*(1+'S&S'!$G$192),K138*(1+'S&S'!$G$194),K139*(1+'S&S'!$G$196),K140*(1+'S&S'!$G$198),K141*(1+'S&S'!$G$200),K142*(1+'S&S'!$G$202),K143*(1+'S&S'!$G$204),K144*(1+'S&S'!$G$206))","v":0},{"$f":"-L$190*(1+'S&S'!$G$164)+L$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-L$218*(1+'S&S'!$G$166)+L233*(1+'S&S'!$G$208)+L234*(1+'S&S'!$G$210)+SUM(L125*(1+'S&S'!$G$168),L126*(1+'S&S'!$G$170),L127*(1+'S&S'!$G$172),L128*(1+'S&S'!$G$174),L129*(1+'S&S'!$G$176),L130*(1+'S&S'!$G$178),L131*(1+'S&S'!$G$180),L132*(1+'S&S'!$G$182),L133*(1+'S&S'!$G$184),L134*(1+'S&S'!$G$186),L135*(1+'S&S'!$G$188),L136*(1+'S&S'!$G$190),L137*(1+'S&S'!$G$192),L138*(1+'S&S'!$G$194),L139*(1+'S&S'!$G$196),L140*(1+'S&S'!$G$198),L141*(1+'S&S'!$G$200),L142*(1+'S&S'!$G$202),L143*(1+'S&S'!$G$204),L144*(1+'S&S'!$G$206))","v":0},{"$f":"-M$190*(1+'S&S'!$G$164)+M$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-M$218*(1+'S&S'!$G$166)+M233*(1+'S&S'!$G$208)+M234*(1+'S&S'!$G$210)+SUM(M125*(1+'S&S'!$G$168),M126*(1+'S&S'!$G$170),M127*(1+'S&S'!$G$172),M128*(1+'S&S'!$G$174),M129*(1+'S&S'!$G$176),M130*(1+'S&S'!$G$178),M131*(1+'S&S'!$G$180),M132*(1+'S&S'!$G$182),M133*(1+'S&S'!$G$184),M134*(1+'S&S'!$G$186),M135*(1+'S&S'!$G$188),M136*(1+'S&S'!$G$190),M137*(1+'S&S'!$G$192),M138*(1+'S&S'!$G$194),M139*(1+'S&S'!$G$196),M140*(1+'S&S'!$G$198),M141*(1+'S&S'!$G$200),M142*(1+'S&S'!$G$202),M143*(1+'S&S'!$G$204),M144*(1+'S&S'!$G$206))","v":0},{"$f":"-N$190*(1+'S&S'!$G$164)+N$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-N$218*(1+'S&S'!$G$166)+N233*(1+'S&S'!$G$208)+N234*(1+'S&S'!$G$210)+SUM(N125*(1+'S&S'!$G$168),N126*(1+'S&S'!$G$170),N127*(1+'S&S'!$G$172),N128*(1+'S&S'!$G$174),N129*(1+'S&S'!$G$176),N130*(1+'S&S'!$G$178),N131*(1+'S&S'!$G$180),N132*(1+'S&S'!$G$182),N133*(1+'S&S'!$G$184),N134*(1+'S&S'!$G$186),N135*(1+'S&S'!$G$188),N136*(1+'S&S'!$G$190),N137*(1+'S&S'!$G$192),N138*(1+'S&S'!$G$194),N139*(1+'S&S'!$G$196),N140*(1+'S&S'!$G$198),N141*(1+'S&S'!$G$200),N142*(1+'S&S'!$G$202),N143*(1+'S&S'!$G$204),N144*(1+'S&S'!$G$206))","v":0},{"$f":"-O$190*(1+'S&S'!$G$164)+O$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-O$218*(1+'S&S'!$G$166)+O233*(1+'S&S'!$G$208)+O234*(1+'S&S'!$G$210)+SUM(O125*(1+'S&S'!$G$168),O126*(1+'S&S'!$G$170),O127*(1+'S&S'!$G$172),O128*(1+'S&S'!$G$174),O129*(1+'S&S'!$G$176),O130*(1+'S&S'!$G$178),O131*(1+'S&S'!$G$180),O132*(1+'S&S'!$G$182),O133*(1+'S&S'!$G$184),O134*(1+'S&S'!$G$186),O135*(1+'S&S'!$G$188),O136*(1+'S&S'!$G$190),O137*(1+'S&S'!$G$192),O138*(1+'S&S'!$G$194),O139*(1+'S&S'!$G$196),O140*(1+'S&S'!$G$198),O141*(1+'S&S'!$G$200),O142*(1+'S&S'!$G$202),O143*(1+'S&S'!$G$204),O144*(1+'S&S'!$G$206))","v":0},{"$f":"-P$190*(1+'S&S'!$G$164)+P$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-P$218*(1+'S&S'!$G$166)+P233*(1+'S&S'!$G$208)+P234*(1+'S&S'!$G$210)+SUM(P125*(1+'S&S'!$G$168),P126*(1+'S&S'!$G$170),P127*(1+'S&S'!$G$172),P128*(1+'S&S'!$G$174),P129*(1+'S&S'!$G$176),P130*(1+'S&S'!$G$178),P131*(1+'S&S'!$G$180),P132*(1+'S&S'!$G$182),P133*(1+'S&S'!$G$184),P134*(1+'S&S'!$G$186),P135*(1+'S&S'!$G$188),P136*(1+'S&S'!$G$190),P137*(1+'S&S'!$G$192),P138*(1+'S&S'!$G$194),P139*(1+'S&S'!$G$196),P140*(1+'S&S'!$G$198),P141*(1+'S&S'!$G$200),P142*(1+'S&S'!$G$202),P143*(1+'S&S'!$G$204),P144*(1+'S&S'!$G$206))","v":0},{"$f":"-Q$190*(1+'S&S'!$G$164)+Q$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-Q$218*(1+'S&S'!$G$166)+Q233*(1+'S&S'!$G$208)+Q234*(1+'S&S'!$G$210)+SUM(Q125*(1+'S&S'!$G$168),Q126*(1+'S&S'!$G$170),Q127*(1+'S&S'!$G$172),Q128*(1+'S&S'!$G$174),Q129*(1+'S&S'!$G$176),Q130*(1+'S&S'!$G$178),Q131*(1+'S&S'!$G$180),Q132*(1+'S&S'!$G$182),Q133*(1+'S&S'!$G$184),Q134*(1+'S&S'!$G$186),Q135*(1+'S&S'!$G$188),Q136*(1+'S&S'!$G$190),Q137*(1+'S&S'!$G$192),Q138*(1+'S&S'!$G$194),Q139*(1+'S&S'!$G$196),Q140*(1+'S&S'!$G$198),Q141*(1+'S&S'!$G$200),Q142*(1+'S&S'!$G$202),Q143*(1+'S&S'!$G$204),Q144*(1+'S&S'!$G$206))","v":0},{"$f":"-R$190*(1+'S&S'!$G$164)+R$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-R$218*(1+'S&S'!$G$166)+R233*(1+'S&S'!$G$208)+R234*(1+'S&S'!$G$210)+SUM(R125*(1+'S&S'!$G$168),R126*(1+'S&S'!$G$170),R127*(1+'S&S'!$G$172),R128*(1+'S&S'!$G$174),R129*(1+'S&S'!$G$176),R130*(1+'S&S'!$G$178),R131*(1+'S&S'!$G$180),R132*(1+'S&S'!$G$182),R133*(1+'S&S'!$G$184),R134*(1+'S&S'!$G$186),R135*(1+'S&S'!$G$188),R136*(1+'S&S'!$G$190),R137*(1+'S&S'!$G$192),R138*(1+'S&S'!$G$194),R139*(1+'S&S'!$G$196),R140*(1+'S&S'!$G$198),R141*(1+'S&S'!$G$200),R142*(1+'S&S'!$G$202),R143*(1+'S&S'!$G$204),R144*(1+'S&S'!$G$206))","v":0},{"$f":"-S$190*(1+'S&S'!$G$164)+S$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-S$218*(1+'S&S'!$G$166)+S233*(1+'S&S'!$G$208)+S234*(1+'S&S'!$G$210)+SUM(S125*(1+'S&S'!$G$168),S126*(1+'S&S'!$G$170),S127*(1+'S&S'!$G$172),S128*(1+'S&S'!$G$174),S129*(1+'S&S'!$G$176),S130*(1+'S&S'!$G$178),S131*(1+'S&S'!$G$180),S132*(1+'S&S'!$G$182),S133*(1+'S&S'!$G$184),S134*(1+'S&S'!$G$186),S135*(1+'S&S'!$G$188),S136*(1+'S&S'!$G$190),S137*(1+'S&S'!$G$192),S138*(1+'S&S'!$G$194),S139*(1+'S&S'!$G$196),S140*(1+'S&S'!$G$198),S141*(1+'S&S'!$G$200),S142*(1+'S&S'!$G$202),S143*(1+'S&S'!$G$204),S144*(1+'S&S'!$G$206))","v":0},{"$f":"-T$190*(1+'S&S'!$G$164)+T$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-T$218*(1+'S&S'!$G$166)+T233*(1+'S&S'!$G$208)+T234*(1+'S&S'!$G$210)+SUM(T125*(1+'S&S'!$G$168),T126*(1+'S&S'!$G$170),T127*(1+'S&S'!$G$172),T128*(1+'S&S'!$G$174),T129*(1+'S&S'!$G$176),T130*(1+'S&S'!$G$178),T131*(1+'S&S'!$G$180),T132*(1+'S&S'!$G$182),T133*(1+'S&S'!$G$184),T134*(1+'S&S'!$G$186),T135*(1+'S&S'!$G$188),T136*(1+'S&S'!$G$190),T137*(1+'S&S'!$G$192),T138*(1+'S&S'!$G$194),T139*(1+'S&S'!$G$196),T140*(1+'S&S'!$G$198),T141*(1+'S&S'!$G$200),T142*(1+'S&S'!$G$202),T143*(1+'S&S'!$G$204),T144*(1+'S&S'!$G$206))","v":0},{"$f":"-U$190*(1+'S&S'!$G$164)+U$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-U$218*(1+'S&S'!$G$166)+U233*(1+'S&S'!$G$208)+U234*(1+'S&S'!$G$210)+SUM(U125*(1+'S&S'!$G$168),U126*(1+'S&S'!$G$170),U127*(1+'S&S'!$G$172),U128*(1+'S&S'!$G$174),U129*(1+'S&S'!$G$176),U130*(1+'S&S'!$G$178),U131*(1+'S&S'!$G$180),U132*(1+'S&S'!$G$182),U133*(1+'S&S'!$G$184),U134*(1+'S&S'!$G$186),U135*(1+'S&S'!$G$188),U136*(1+'S&S'!$G$190),U137*(1+'S&S'!$G$192),U138*(1+'S&S'!$G$194),U139*(1+'S&S'!$G$196),U140*(1+'S&S'!$G$198),U141*(1+'S&S'!$G$200),U142*(1+'S&S'!$G$202),U143*(1+'S&S'!$G$204),U144*(1+'S&S'!$G$206))","v":0},{"$f":"-V$190*(1+'S&S'!$G$164)+V$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-V$218*(1+'S&S'!$G$166)+V233*(1+'S&S'!$G$208)+V234*(1+'S&S'!$G$210)+SUM(V125*(1+'S&S'!$G$168),V126*(1+'S&S'!$G$170),V127*(1+'S&S'!$G$172),V128*(1+'S&S'!$G$174),V129*(1+'S&S'!$G$176),V130*(1+'S&S'!$G$178),V131*(1+'S&S'!$G$180),V132*(1+'S&S'!$G$182),V133*(1+'S&S'!$G$184),V134*(1+'S&S'!$G$186),V135*(1+'S&S'!$G$188),V136*(1+'S&S'!$G$190),V137*(1+'S&S'!$G$192),V138*(1+'S&S'!$G$194),V139*(1+'S&S'!$G$196),V140*(1+'S&S'!$G$198),V141*(1+'S&S'!$G$200),V142*(1+'S&S'!$G$202),V143*(1+'S&S'!$G$204),V144*(1+'S&S'!$G$206))","v":0},{"$f":"-W$190*(1+'S&S'!$G$164)+W$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-W$218*(1+'S&S'!$G$166)+W233*(1+'S&S'!$G$208)+W234*(1+'S&S'!$G$210)+SUM(W125*(1+'S&S'!$G$168),W126*(1+'S&S'!$G$170),W127*(1+'S&S'!$G$172),W128*(1+'S&S'!$G$174),W129*(1+'S&S'!$G$176),W130*(1+'S&S'!$G$178),W131*(1+'S&S'!$G$180),W132*(1+'S&S'!$G$182),W133*(1+'S&S'!$G$184),W134*(1+'S&S'!$G$186),W135*(1+'S&S'!$G$188),W136*(1+'S&S'!$G$190),W137*(1+'S&S'!$G$192),W138*(1+'S&S'!$G$194),W139*(1+'S&S'!$G$196),W140*(1+'S&S'!$G$198),W141*(1+'S&S'!$G$200),W142*(1+'S&S'!$G$202),W143*(1+'S&S'!$G$204),W144*(1+'S&S'!$G$206))","v":0},{"$f":"-X$190*(1+'S&S'!$G$164)+X$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-X$218*(1+'S&S'!$G$166)+X233*(1+'S&S'!$G$208)+X234*(1+'S&S'!$G$210)+SUM(X125*(1+'S&S'!$G$168),X126*(1+'S&S'!$G$170),X127*(1+'S&S'!$G$172),X128*(1+'S&S'!$G$174),X129*(1+'S&S'!$G$176),X130*(1+'S&S'!$G$178),X131*(1+'S&S'!$G$180),X132*(1+'S&S'!$G$182),X133*(1+'S&S'!$G$184),X134*(1+'S&S'!$G$186),X135*(1+'S&S'!$G$188),X136*(1+'S&S'!$G$190),X137*(1+'S&S'!$G$192),X138*(1+'S&S'!$G$194),X139*(1+'S&S'!$G$196),X140*(1+'S&S'!$G$198),X141*(1+'S&S'!$G$200),X142*(1+'S&S'!$G$202),X143*(1+'S&S'!$G$204),X144*(1+'S&S'!$G$206))","v":0},{"$f":"-Y$190*(1+'S&S'!$G$164)+Y$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-Y$218*(1+'S&S'!$G$166)+Y233*(1+'S&S'!$G$208)+Y234*(1+'S&S'!$G$210)+SUM(Y125*(1+'S&S'!$G$168),Y126*(1+'S&S'!$G$170),Y127*(1+'S&S'!$G$172),Y128*(1+'S&S'!$G$174),Y129*(1+'S&S'!$G$176),Y130*(1+'S&S'!$G$178),Y131*(1+'S&S'!$G$180),Y132*(1+'S&S'!$G$182),Y133*(1+'S&S'!$G$184),Y134*(1+'S&S'!$G$186),Y135*(1+'S&S'!$G$188),Y136*(1+'S&S'!$G$190),Y137*(1+'S&S'!$G$192),Y138*(1+'S&S'!$G$194),Y139*(1+'S&S'!$G$196),Y140*(1+'S&S'!$G$198),Y141*(1+'S&S'!$G$200),Y142*(1+'S&S'!$G$202),Y143*(1+'S&S'!$G$204),Y144*(1+'S&S'!$G$206))","v":0},{"$f":"-Z$190*(1+'S&S'!$G$164)+Z$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-Z$218*(1+'S&S'!$G$166)+Z233*(1+'S&S'!$G$208)+Z234*(1+'S&S'!$G$210)+SUM(Z125*(1+'S&S'!$G$168),Z126*(1+'S&S'!$G$170),Z127*(1+'S&S'!$G$172),Z128*(1+'S&S'!$G$174),Z129*(1+'S&S'!$G$176),Z130*(1+'S&S'!$G$178),Z131*(1+'S&S'!$G$180),Z132*(1+'S&S'!$G$182),Z133*(1+'S&S'!$G$184),Z134*(1+'S&S'!$G$186),Z135*(1+'S&S'!$G$188),Z136*(1+'S&S'!$G$190),Z137*(1+'S&S'!$G$192),Z138*(1+'S&S'!$G$194),Z139*(1+'S&S'!$G$196),Z140*(1+'S&S'!$G$198),Z141*(1+'S&S'!$G$200),Z142*(1+'S&S'!$G$202),Z143*(1+'S&S'!$G$204),Z144*(1+'S&S'!$G$206))","v":0},{"$f":"-AA$190*(1+'S&S'!$G$164)+AA$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AA$218*(1+'S&S'!$G$166)+AA233*(1+'S&S'!$G$208)+AA234*(1+'S&S'!$G$210)+SUM(AA125*(1+'S&S'!$G$168),AA126*(1+'S&S'!$G$170),AA127*(1+'S&S'!$G$172),AA128*(1+'S&S'!$G$174),AA129*(1+'S&S'!$G$176),AA130*(1+'S&S'!$G$178),AA131*(1+'S&S'!$G$180),AA132*(1+'S&S'!$G$182),AA133*(1+'S&S'!$G$184),AA134*(1+'S&S'!$G$186),AA135*(1+'S&S'!$G$188),AA136*(1+'S&S'!$G$190),AA137*(1+'S&S'!$G$192),AA138*(1+'S&S'!$G$194),AA139*(1+'S&S'!$G$196),AA140*(1+'S&S'!$G$198),AA141*(1+'S&S'!$G$200),AA142*(1+'S&S'!$G$202),AA143*(1+'S&S'!$G$204),AA144*(1+'S&S'!$G$206))","v":0},{"$f":"-AB$190*(1+'S&S'!$G$164)+AB$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AB$218*(1+'S&S'!$G$166)+AB233*(1+'S&S'!$G$208)+AB234*(1+'S&S'!$G$210)+SUM(AB125*(1+'S&S'!$G$168),AB126*(1+'S&S'!$G$170),AB127*(1+'S&S'!$G$172),AB128*(1+'S&S'!$G$174),AB129*(1+'S&S'!$G$176),AB130*(1+'S&S'!$G$178),AB131*(1+'S&S'!$G$180),AB132*(1+'S&S'!$G$182),AB133*(1+'S&S'!$G$184),AB134*(1+'S&S'!$G$186),AB135*(1+'S&S'!$G$188),AB136*(1+'S&S'!$G$190),AB137*(1+'S&S'!$G$192),AB138*(1+'S&S'!$G$194),AB139*(1+'S&S'!$G$196),AB140*(1+'S&S'!$G$198),AB141*(1+'S&S'!$G$200),AB142*(1+'S&S'!$G$202),AB143*(1+'S&S'!$G$204),AB144*(1+'S&S'!$G$206))","v":0},{"$f":"-AC$190*(1+'S&S'!$G$164)+AC$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AC$218*(1+'S&S'!$G$166)+AC233*(1+'S&S'!$G$208)+AC234*(1+'S&S'!$G$210)+SUM(AC125*(1+'S&S'!$G$168),AC126*(1+'S&S'!$G$170),AC127*(1+'S&S'!$G$172),AC128*(1+'S&S'!$G$174),AC129*(1+'S&S'!$G$176),AC130*(1+'S&S'!$G$178),AC131*(1+'S&S'!$G$180),AC132*(1+'S&S'!$G$182),AC133*(1+'S&S'!$G$184),AC134*(1+'S&S'!$G$186),AC135*(1+'S&S'!$G$188),AC136*(1+'S&S'!$G$190),AC137*(1+'S&S'!$G$192),AC138*(1+'S&S'!$G$194),AC139*(1+'S&S'!$G$196),AC140*(1+'S&S'!$G$198),AC141*(1+'S&S'!$G$200),AC142*(1+'S&S'!$G$202),AC143*(1+'S&S'!$G$204),AC144*(1+'S&S'!$G$206))","v":0},{"$f":"-AD$190*(1+'S&S'!$G$164)+AD$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AD$218*(1+'S&S'!$G$166)+AD233*(1+'S&S'!$G$208)+AD234*(1+'S&S'!$G$210)+SUM(AD125*(1+'S&S'!$G$168),AD126*(1+'S&S'!$G$170),AD127*(1+'S&S'!$G$172),AD128*(1+'S&S'!$G$174),AD129*(1+'S&S'!$G$176),AD130*(1+'S&S'!$G$178),AD131*(1+'S&S'!$G$180),AD132*(1+'S&S'!$G$182),AD133*(1+'S&S'!$G$184),AD134*(1+'S&S'!$G$186),AD135*(1+'S&S'!$G$188),AD136*(1+'S&S'!$G$190),AD137*(1+'S&S'!$G$192),AD138*(1+'S&S'!$G$194),AD139*(1+'S&S'!$G$196),AD140*(1+'S&S'!$G$198),AD141*(1+'S&S'!$G$200),AD142*(1+'S&S'!$G$202),AD143*(1+'S&S'!$G$204),AD144*(1+'S&S'!$G$206))","v":0},{"$f":"-AE$190*(1+'S&S'!$G$164)+AE$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AE$218*(1+'S&S'!$G$166)+AE233*(1+'S&S'!$G$208)+AE234*(1+'S&S'!$G$210)+SUM(AE125*(1+'S&S'!$G$168),AE126*(1+'S&S'!$G$170),AE127*(1+'S&S'!$G$172),AE128*(1+'S&S'!$G$174),AE129*(1+'S&S'!$G$176),AE130*(1+'S&S'!$G$178),AE131*(1+'S&S'!$G$180),AE132*(1+'S&S'!$G$182),AE133*(1+'S&S'!$G$184),AE134*(1+'S&S'!$G$186),AE135*(1+'S&S'!$G$188),AE136*(1+'S&S'!$G$190),AE137*(1+'S&S'!$G$192),AE138*(1+'S&S'!$G$194),AE139*(1+'S&S'!$G$196),AE140*(1+'S&S'!$G$198),AE141*(1+'S&S'!$G$200),AE142*(1+'S&S'!$G$202),AE143*(1+'S&S'!$G$204),AE144*(1+'S&S'!$G$206))","v":0},{"$f":"-AF$190*(1+'S&S'!$G$164)+AF$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AF$218*(1+'S&S'!$G$166)+AF233*(1+'S&S'!$G$208)+AF234*(1+'S&S'!$G$210)+SUM(AF125*(1+'S&S'!$G$168),AF126*(1+'S&S'!$G$170),AF127*(1+'S&S'!$G$172),AF128*(1+'S&S'!$G$174),AF129*(1+'S&S'!$G$176),AF130*(1+'S&S'!$G$178),AF131*(1+'S&S'!$G$180),AF132*(1+'S&S'!$G$182),AF133*(1+'S&S'!$G$184),AF134*(1+'S&S'!$G$186),AF135*(1+'S&S'!$G$188),AF136*(1+'S&S'!$G$190),AF137*(1+'S&S'!$G$192),AF138*(1+'S&S'!$G$194),AF139*(1+'S&S'!$G$196),AF140*(1+'S&S'!$G$198),AF141*(1+'S&S'!$G$200),AF142*(1+'S&S'!$G$202),AF143*(1+'S&S'!$G$204),AF144*(1+'S&S'!$G$206))","v":0},{"$f":"-AG$190*(1+'S&S'!$G$164)+AG$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AG$218*(1+'S&S'!$G$166)+AG233*(1+'S&S'!$G$208)+AG234*(1+'S&S'!$G$210)+SUM(AG125*(1+'S&S'!$G$168),AG126*(1+'S&S'!$G$170),AG127*(1+'S&S'!$G$172),AG128*(1+'S&S'!$G$174),AG129*(1+'S&S'!$G$176),AG130*(1+'S&S'!$G$178),AG131*(1+'S&S'!$G$180),AG132*(1+'S&S'!$G$182),AG133*(1+'S&S'!$G$184),AG134*(1+'S&S'!$G$186),AG135*(1+'S&S'!$G$188),AG136*(1+'S&S'!$G$190),AG137*(1+'S&S'!$G$192),AG138*(1+'S&S'!$G$194),AG139*(1+'S&S'!$G$196),AG140*(1+'S&S'!$G$198),AG141*(1+'S&S'!$G$200),AG142*(1+'S&S'!$G$202),AG143*(1+'S&S'!$G$204),AG144*(1+'S&S'!$G$206))","v":0},{"$f":"-AH$190*(1+'S&S'!$G$164)+AH$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AH$218*(1+'S&S'!$G$166)+AH233*(1+'S&S'!$G$208)+AH234*(1+'S&S'!$G$210)+SUM(AH125*(1+'S&S'!$G$168),AH126*(1+'S&S'!$G$170),AH127*(1+'S&S'!$G$172),AH128*(1+'S&S'!$G$174),AH129*(1+'S&S'!$G$176),AH130*(1+'S&S'!$G$178),AH131*(1+'S&S'!$G$180),AH132*(1+'S&S'!$G$182),AH133*(1+'S&S'!$G$184),AH134*(1+'S&S'!$G$186),AH135*(1+'S&S'!$G$188),AH136*(1+'S&S'!$G$190),AH137*(1+'S&S'!$G$192),AH138*(1+'S&S'!$G$194),AH139*(1+'S&S'!$G$196),AH140*(1+'S&S'!$G$198),AH141*(1+'S&S'!$G$200),AH142*(1+'S&S'!$G$202),AH143*(1+'S&S'!$G$204),AH144*(1+'S&S'!$G$206))","v":0},{"$f":"-AI$190*(1+'S&S'!$G$164)+AI$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AI$218*(1+'S&S'!$G$166)+AI233*(1+'S&S'!$G$208)+AI234*(1+'S&S'!$G$210)+SUM(AI125*(1+'S&S'!$G$168),AI126*(1+'S&S'!$G$170),AI127*(1+'S&S'!$G$172),AI128*(1+'S&S'!$G$174),AI129*(1+'S&S'!$G$176),AI130*(1+'S&S'!$G$178),AI131*(1+'S&S'!$G$180),AI132*(1+'S&S'!$G$182),AI133*(1+'S&S'!$G$184),AI134*(1+'S&S'!$G$186),AI135*(1+'S&S'!$G$188),AI136*(1+'S&S'!$G$190),AI137*(1+'S&S'!$G$192),AI138*(1+'S&S'!$G$194),AI139*(1+'S&S'!$G$196),AI140*(1+'S&S'!$G$198),AI141*(1+'S&S'!$G$200),AI142*(1+'S&S'!$G$202),AI143*(1+'S&S'!$G$204),AI144*(1+'S&S'!$G$206))","v":0},{"$f":"-AJ$190*(1+'S&S'!$G$164)+AJ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AJ$218*(1+'S&S'!$G$166)+AJ233*(1+'S&S'!$G$208)+AJ234*(1+'S&S'!$G$210)+SUM(AJ125*(1+'S&S'!$G$168),AJ126*(1+'S&S'!$G$170),AJ127*(1+'S&S'!$G$172),AJ128*(1+'S&S'!$G$174),AJ129*(1+'S&S'!$G$176),AJ130*(1+'S&S'!$G$178),AJ131*(1+'S&S'!$G$180),AJ132*(1+'S&S'!$G$182),AJ133*(1+'S&S'!$G$184),AJ134*(1+'S&S'!$G$186),AJ135*(1+'S&S'!$G$188),AJ136*(1+'S&S'!$G$190),AJ137*(1+'S&S'!$G$192),AJ138*(1+'S&S'!$G$194),AJ139*(1+'S&S'!$G$196),AJ140*(1+'S&S'!$G$198),AJ141*(1+'S&S'!$G$200),AJ142*(1+'S&S'!$G$202),AJ143*(1+'S&S'!$G$204),AJ144*(1+'S&S'!$G$206))","v":0},{"$f":"-AK$190*(1+'S&S'!$G$164)+AK$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AK$218*(1+'S&S'!$G$166)+AK233*(1+'S&S'!$G$208)+AK234*(1+'S&S'!$G$210)+SUM(AK125*(1+'S&S'!$G$168),AK126*(1+'S&S'!$G$170),AK127*(1+'S&S'!$G$172),AK128*(1+'S&S'!$G$174),AK129*(1+'S&S'!$G$176),AK130*(1+'S&S'!$G$178),AK131*(1+'S&S'!$G$180),AK132*(1+'S&S'!$G$182),AK133*(1+'S&S'!$G$184),AK134*(1+'S&S'!$G$186),AK135*(1+'S&S'!$G$188),AK136*(1+'S&S'!$G$190),AK137*(1+'S&S'!$G$192),AK138*(1+'S&S'!$G$194),AK139*(1+'S&S'!$G$196),AK140*(1+'S&S'!$G$198),AK141*(1+'S&S'!$G$200),AK142*(1+'S&S'!$G$202),AK143*(1+'S&S'!$G$204),AK144*(1+'S&S'!$G$206))","v":0},{"$f":"-AL$190*(1+'S&S'!$G$164)+AL$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AL$218*(1+'S&S'!$G$166)+AL233*(1+'S&S'!$G$208)+AL234*(1+'S&S'!$G$210)+SUM(AL125*(1+'S&S'!$G$168),AL126*(1+'S&S'!$G$170),AL127*(1+'S&S'!$G$172),AL128*(1+'S&S'!$G$174),AL129*(1+'S&S'!$G$176),AL130*(1+'S&S'!$G$178),AL131*(1+'S&S'!$G$180),AL132*(1+'S&S'!$G$182),AL133*(1+'S&S'!$G$184),AL134*(1+'S&S'!$G$186),AL135*(1+'S&S'!$G$188),AL136*(1+'S&S'!$G$190),AL137*(1+'S&S'!$G$192),AL138*(1+'S&S'!$G$194),AL139*(1+'S&S'!$G$196),AL140*(1+'S&S'!$G$198),AL141*(1+'S&S'!$G$200),AL142*(1+'S&S'!$G$202),AL143*(1+'S&S'!$G$204),AL144*(1+'S&S'!$G$206))","v":0},{"$f":"-AM$190*(1+'S&S'!$G$164)+AM$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AM$218*(1+'S&S'!$G$166)+AM233*(1+'S&S'!$G$208)+AM234*(1+'S&S'!$G$210)+SUM(AM125*(1+'S&S'!$G$168),AM126*(1+'S&S'!$G$170),AM127*(1+'S&S'!$G$172),AM128*(1+'S&S'!$G$174),AM129*(1+'S&S'!$G$176),AM130*(1+'S&S'!$G$178),AM131*(1+'S&S'!$G$180),AM132*(1+'S&S'!$G$182),AM133*(1+'S&S'!$G$184),AM134*(1+'S&S'!$G$186),AM135*(1+'S&S'!$G$188),AM136*(1+'S&S'!$G$190),AM137*(1+'S&S'!$G$192),AM138*(1+'S&S'!$G$194),AM139*(1+'S&S'!$G$196),AM140*(1+'S&S'!$G$198),AM141*(1+'S&S'!$G$200),AM142*(1+'S&S'!$G$202),AM143*(1+'S&S'!$G$204),AM144*(1+'S&S'!$G$206))","v":0},{"$f":"-AN$190*(1+'S&S'!$G$164)+AN$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AN$218*(1+'S&S'!$G$166)+AN233*(1+'S&S'!$G$208)+AN234*(1+'S&S'!$G$210)+SUM(AN125*(1+'S&S'!$G$168),AN126*(1+'S&S'!$G$170),AN127*(1+'S&S'!$G$172),AN128*(1+'S&S'!$G$174),AN129*(1+'S&S'!$G$176),AN130*(1+'S&S'!$G$178),AN131*(1+'S&S'!$G$180),AN132*(1+'S&S'!$G$182),AN133*(1+'S&S'!$G$184),AN134*(1+'S&S'!$G$186),AN135*(1+'S&S'!$G$188),AN136*(1+'S&S'!$G$190),AN137*(1+'S&S'!$G$192),AN138*(1+'S&S'!$G$194),AN139*(1+'S&S'!$G$196),AN140*(1+'S&S'!$G$198),AN141*(1+'S&S'!$G$200),AN142*(1+'S&S'!$G$202),AN143*(1+'S&S'!$G$204),AN144*(1+'S&S'!$G$206))","v":0},{"$f":"-AO$190*(1+'S&S'!$G$164)+AO$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AO$218*(1+'S&S'!$G$166)+AO233*(1+'S&S'!$G$208)+AO234*(1+'S&S'!$G$210)+SUM(AO125*(1+'S&S'!$G$168),AO126*(1+'S&S'!$G$170),AO127*(1+'S&S'!$G$172),AO128*(1+'S&S'!$G$174),AO129*(1+'S&S'!$G$176),AO130*(1+'S&S'!$G$178),AO131*(1+'S&S'!$G$180),AO132*(1+'S&S'!$G$182),AO133*(1+'S&S'!$G$184),AO134*(1+'S&S'!$G$186),AO135*(1+'S&S'!$G$188),AO136*(1+'S&S'!$G$190),AO137*(1+'S&S'!$G$192),AO138*(1+'S&S'!$G$194),AO139*(1+'S&S'!$G$196),AO140*(1+'S&S'!$G$198),AO141*(1+'S&S'!$G$200),AO142*(1+'S&S'!$G$202),AO143*(1+'S&S'!$G$204),AO144*(1+'S&S'!$G$206))","v":0},{"$f":"-AP$190*(1+'S&S'!$G$164)+AP$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AP$218*(1+'S&S'!$G$166)+AP233*(1+'S&S'!$G$208)+AP234*(1+'S&S'!$G$210)+SUM(AP125*(1+'S&S'!$G$168),AP126*(1+'S&S'!$G$170),AP127*(1+'S&S'!$G$172),AP128*(1+'S&S'!$G$174),AP129*(1+'S&S'!$G$176),AP130*(1+'S&S'!$G$178),AP131*(1+'S&S'!$G$180),AP132*(1+'S&S'!$G$182),AP133*(1+'S&S'!$G$184),AP134*(1+'S&S'!$G$186),AP135*(1+'S&S'!$G$188),AP136*(1+'S&S'!$G$190),AP137*(1+'S&S'!$G$192),AP138*(1+'S&S'!$G$194),AP139*(1+'S&S'!$G$196),AP140*(1+'S&S'!$G$198),AP141*(1+'S&S'!$G$200),AP142*(1+'S&S'!$G$202),AP143*(1+'S&S'!$G$204),AP144*(1+'S&S'!$G$206))","v":0},{"$f":"-AQ$190*(1+'S&S'!$G$164)+AQ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AQ$218*(1+'S&S'!$G$166)+AQ233*(1+'S&S'!$G$208)+AQ234*(1+'S&S'!$G$210)+SUM(AQ125*(1+'S&S'!$G$168),AQ126*(1+'S&S'!$G$170),AQ127*(1+'S&S'!$G$172),AQ128*(1+'S&S'!$G$174),AQ129*(1+'S&S'!$G$176),AQ130*(1+'S&S'!$G$178),AQ131*(1+'S&S'!$G$180),AQ132*(1+'S&S'!$G$182),AQ133*(1+'S&S'!$G$184),AQ134*(1+'S&S'!$G$186),AQ135*(1+'S&S'!$G$188),AQ136*(1+'S&S'!$G$190),AQ137*(1+'S&S'!$G$192),AQ138*(1+'S&S'!$G$194),AQ139*(1+'S&S'!$G$196),AQ140*(1+'S&S'!$G$198),AQ141*(1+'S&S'!$G$200),AQ142*(1+'S&S'!$G$202),AQ143*(1+'S&S'!$G$204),AQ144*(1+'S&S'!$G$206))","v":0},{"$f":"-AR$190*(1+'S&S'!$G$164)+AR$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AR$218*(1+'S&S'!$G$166)+AR233*(1+'S&S'!$G$208)+AR234*(1+'S&S'!$G$210)+SUM(AR125*(1+'S&S'!$G$168),AR126*(1+'S&S'!$G$170),AR127*(1+'S&S'!$G$172),AR128*(1+'S&S'!$G$174),AR129*(1+'S&S'!$G$176),AR130*(1+'S&S'!$G$178),AR131*(1+'S&S'!$G$180),AR132*(1+'S&S'!$G$182),AR133*(1+'S&S'!$G$184),AR134*(1+'S&S'!$G$186),AR135*(1+'S&S'!$G$188),AR136*(1+'S&S'!$G$190),AR137*(1+'S&S'!$G$192),AR138*(1+'S&S'!$G$194),AR139*(1+'S&S'!$G$196),AR140*(1+'S&S'!$G$198),AR141*(1+'S&S'!$G$200),AR142*(1+'S&S'!$G$202),AR143*(1+'S&S'!$G$204),AR144*(1+'S&S'!$G$206))","v":0},{"$f":"-AS$190*(1+'S&S'!$G$164)+AS$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AS$218*(1+'S&S'!$G$166)+AS233*(1+'S&S'!$G$208)+AS234*(1+'S&S'!$G$210)+SUM(AS125*(1+'S&S'!$G$168),AS126*(1+'S&S'!$G$170),AS127*(1+'S&S'!$G$172),AS128*(1+'S&S'!$G$174),AS129*(1+'S&S'!$G$176),AS130*(1+'S&S'!$G$178),AS131*(1+'S&S'!$G$180),AS132*(1+'S&S'!$G$182),AS133*(1+'S&S'!$G$184),AS134*(1+'S&S'!$G$186),AS135*(1+'S&S'!$G$188),AS136*(1+'S&S'!$G$190),AS137*(1+'S&S'!$G$192),AS138*(1+'S&S'!$G$194),AS139*(1+'S&S'!$G$196),AS140*(1+'S&S'!$G$198),AS141*(1+'S&S'!$G$200),AS142*(1+'S&S'!$G$202),AS143*(1+'S&S'!$G$204),AS144*(1+'S&S'!$G$206))","v":0},{"$f":"-AT$190*(1+'S&S'!$G$164)+AT$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AT$218*(1+'S&S'!$G$166)+AT233*(1+'S&S'!$G$208)+AT234*(1+'S&S'!$G$210)+SUM(AT125*(1+'S&S'!$G$168),AT126*(1+'S&S'!$G$170),AT127*(1+'S&S'!$G$172),AT128*(1+'S&S'!$G$174),AT129*(1+'S&S'!$G$176),AT130*(1+'S&S'!$G$178),AT131*(1+'S&S'!$G$180),AT132*(1+'S&S'!$G$182),AT133*(1+'S&S'!$G$184),AT134*(1+'S&S'!$G$186),AT135*(1+'S&S'!$G$188),AT136*(1+'S&S'!$G$190),AT137*(1+'S&S'!$G$192),AT138*(1+'S&S'!$G$194),AT139*(1+'S&S'!$G$196),AT140*(1+'S&S'!$G$198),AT141*(1+'S&S'!$G$200),AT142*(1+'S&S'!$G$202),AT143*(1+'S&S'!$G$204),AT144*(1+'S&S'!$G$206))","v":0},{"$f":"-AU$190*(1+'S&S'!$G$164)+AU$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AU$218*(1+'S&S'!$G$166)+AU233*(1+'S&S'!$G$208)+AU234*(1+'S&S'!$G$210)+SUM(AU125*(1+'S&S'!$G$168),AU126*(1+'S&S'!$G$170),AU127*(1+'S&S'!$G$172),AU128*(1+'S&S'!$G$174),AU129*(1+'S&S'!$G$176),AU130*(1+'S&S'!$G$178),AU131*(1+'S&S'!$G$180),AU132*(1+'S&S'!$G$182),AU133*(1+'S&S'!$G$184),AU134*(1+'S&S'!$G$186),AU135*(1+'S&S'!$G$188),AU136*(1+'S&S'!$G$190),AU137*(1+'S&S'!$G$192),AU138*(1+'S&S'!$G$194),AU139*(1+'S&S'!$G$196),AU140*(1+'S&S'!$G$198),AU141*(1+'S&S'!$G$200),AU142*(1+'S&S'!$G$202),AU143*(1+'S&S'!$G$204),AU144*(1+'S&S'!$G$206))","v":0},{"$f":"-AV$190*(1+'S&S'!$G$164)+AV$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AV$218*(1+'S&S'!$G$166)+AV233*(1+'S&S'!$G$208)+AV234*(1+'S&S'!$G$210)+SUM(AV125*(1+'S&S'!$G$168),AV126*(1+'S&S'!$G$170),AV127*(1+'S&S'!$G$172),AV128*(1+'S&S'!$G$174),AV129*(1+'S&S'!$G$176),AV130*(1+'S&S'!$G$178),AV131*(1+'S&S'!$G$180),AV132*(1+'S&S'!$G$182),AV133*(1+'S&S'!$G$184),AV134*(1+'S&S'!$G$186),AV135*(1+'S&S'!$G$188),AV136*(1+'S&S'!$G$190),AV137*(1+'S&S'!$G$192),AV138*(1+'S&S'!$G$194),AV139*(1+'S&S'!$G$196),AV140*(1+'S&S'!$G$198),AV141*(1+'S&S'!$G$200),AV142*(1+'S&S'!$G$202),AV143*(1+'S&S'!$G$204),AV144*(1+'S&S'!$G$206))","v":0},{"$f":"-AW$190*(1+'S&S'!$G$164)+AW$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AW$218*(1+'S&S'!$G$166)+AW233*(1+'S&S'!$G$208)+AW234*(1+'S&S'!$G$210)+SUM(AW125*(1+'S&S'!$G$168),AW126*(1+'S&S'!$G$170),AW127*(1+'S&S'!$G$172),AW128*(1+'S&S'!$G$174),AW129*(1+'S&S'!$G$176),AW130*(1+'S&S'!$G$178),AW131*(1+'S&S'!$G$180),AW132*(1+'S&S'!$G$182),AW133*(1+'S&S'!$G$184),AW134*(1+'S&S'!$G$186),AW135*(1+'S&S'!$G$188),AW136*(1+'S&S'!$G$190),AW137*(1+'S&S'!$G$192),AW138*(1+'S&S'!$G$194),AW139*(1+'S&S'!$G$196),AW140*(1+'S&S'!$G$198),AW141*(1+'S&S'!$G$200),AW142*(1+'S&S'!$G$202),AW143*(1+'S&S'!$G$204),AW144*(1+'S&S'!$G$206))","v":0},{"$f":"-AX$190*(1+'S&S'!$G$164)+AX$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AX$218*(1+'S&S'!$G$166)+AX233*(1+'S&S'!$G$208)+AX234*(1+'S&S'!$G$210)+SUM(AX125*(1+'S&S'!$G$168),AX126*(1+'S&S'!$G$170),AX127*(1+'S&S'!$G$172),AX128*(1+'S&S'!$G$174),AX129*(1+'S&S'!$G$176),AX130*(1+'S&S'!$G$178),AX131*(1+'S&S'!$G$180),AX132*(1+'S&S'!$G$182),AX133*(1+'S&S'!$G$184),AX134*(1+'S&S'!$G$186),AX135*(1+'S&S'!$G$188),AX136*(1+'S&S'!$G$190),AX137*(1+'S&S'!$G$192),AX138*(1+'S&S'!$G$194),AX139*(1+'S&S'!$G$196),AX140*(1+'S&S'!$G$198),AX141*(1+'S&S'!$G$200),AX142*(1+'S&S'!$G$202),AX143*(1+'S&S'!$G$204),AX144*(1+'S&S'!$G$206))","v":0},{"$f":"-AY$190*(1+'S&S'!$G$164)+AY$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AY$218*(1+'S&S'!$G$166)+AY233*(1+'S&S'!$G$208)+AY234*(1+'S&S'!$G$210)+SUM(AY125*(1+'S&S'!$G$168),AY126*(1+'S&S'!$G$170),AY127*(1+'S&S'!$G$172),AY128*(1+'S&S'!$G$174),AY129*(1+'S&S'!$G$176),AY130*(1+'S&S'!$G$178),AY131*(1+'S&S'!$G$180),AY132*(1+'S&S'!$G$182),AY133*(1+'S&S'!$G$184),AY134*(1+'S&S'!$G$186),AY135*(1+'S&S'!$G$188),AY136*(1+'S&S'!$G$190),AY137*(1+'S&S'!$G$192),AY138*(1+'S&S'!$G$194),AY139*(1+'S&S'!$G$196),AY140*(1+'S&S'!$G$198),AY141*(1+'S&S'!$G$200),AY142*(1+'S&S'!$G$202),AY143*(1+'S&S'!$G$204),AY144*(1+'S&S'!$G$206))","v":0},{"$f":"-AZ$190*(1+'S&S'!$G$164)+AZ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-AZ$218*(1+'S&S'!$G$166)+AZ233*(1+'S&S'!$G$208)+AZ234*(1+'S&S'!$G$210)+SUM(AZ125*(1+'S&S'!$G$168),AZ126*(1+'S&S'!$G$170),AZ127*(1+'S&S'!$G$172),AZ128*(1+'S&S'!$G$174),AZ129*(1+'S&S'!$G$176),AZ130*(1+'S&S'!$G$178),AZ131*(1+'S&S'!$G$180),AZ132*(1+'S&S'!$G$182),AZ133*(1+'S&S'!$G$184),AZ134*(1+'S&S'!$G$186),AZ135*(1+'S&S'!$G$188),AZ136*(1+'S&S'!$G$190),AZ137*(1+'S&S'!$G$192),AZ138*(1+'S&S'!$G$194),AZ139*(1+'S&S'!$G$196),AZ140*(1+'S&S'!$G$198),AZ141*(1+'S&S'!$G$200),AZ142*(1+'S&S'!$G$202),AZ143*(1+'S&S'!$G$204),AZ144*(1+'S&S'!$G$206))","v":0},{"$f":"-BA$190*(1+'S&S'!$G$164)+BA$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BA$218*(1+'S&S'!$G$166)+BA233*(1+'S&S'!$G$208)+BA234*(1+'S&S'!$G$210)+SUM(BA125*(1+'S&S'!$G$168),BA126*(1+'S&S'!$G$170),BA127*(1+'S&S'!$G$172),BA128*(1+'S&S'!$G$174),BA129*(1+'S&S'!$G$176),BA130*(1+'S&S'!$G$178),BA131*(1+'S&S'!$G$180),BA132*(1+'S&S'!$G$182),BA133*(1+'S&S'!$G$184),BA134*(1+'S&S'!$G$186),BA135*(1+'S&S'!$G$188),BA136*(1+'S&S'!$G$190),BA137*(1+'S&S'!$G$192),BA138*(1+'S&S'!$G$194),BA139*(1+'S&S'!$G$196),BA140*(1+'S&S'!$G$198),BA141*(1+'S&S'!$G$200),BA142*(1+'S&S'!$G$202),BA143*(1+'S&S'!$G$204),BA144*(1+'S&S'!$G$206))","v":0},{"$f":"-BB$190*(1+'S&S'!$G$164)+BB$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BB$218*(1+'S&S'!$G$166)+BB233*(1+'S&S'!$G$208)+BB234*(1+'S&S'!$G$210)+SUM(BB125*(1+'S&S'!$G$168),BB126*(1+'S&S'!$G$170),BB127*(1+'S&S'!$G$172),BB128*(1+'S&S'!$G$174),BB129*(1+'S&S'!$G$176),BB130*(1+'S&S'!$G$178),BB131*(1+'S&S'!$G$180),BB132*(1+'S&S'!$G$182),BB133*(1+'S&S'!$G$184),BB134*(1+'S&S'!$G$186),BB135*(1+'S&S'!$G$188),BB136*(1+'S&S'!$G$190),BB137*(1+'S&S'!$G$192),BB138*(1+'S&S'!$G$194),BB139*(1+'S&S'!$G$196),BB140*(1+'S&S'!$G$198),BB141*(1+'S&S'!$G$200),BB142*(1+'S&S'!$G$202),BB143*(1+'S&S'!$G$204),BB144*(1+'S&S'!$G$206))","v":0},{"$f":"-BC$190*(1+'S&S'!$G$164)+BC$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BC$218*(1+'S&S'!$G$166)+BC233*(1+'S&S'!$G$208)+BC234*(1+'S&S'!$G$210)+SUM(BC125*(1+'S&S'!$G$168),BC126*(1+'S&S'!$G$170),BC127*(1+'S&S'!$G$172),BC128*(1+'S&S'!$G$174),BC129*(1+'S&S'!$G$176),BC130*(1+'S&S'!$G$178),BC131*(1+'S&S'!$G$180),BC132*(1+'S&S'!$G$182),BC133*(1+'S&S'!$G$184),BC134*(1+'S&S'!$G$186),BC135*(1+'S&S'!$G$188),BC136*(1+'S&S'!$G$190),BC137*(1+'S&S'!$G$192),BC138*(1+'S&S'!$G$194),BC139*(1+'S&S'!$G$196),BC140*(1+'S&S'!$G$198),BC141*(1+'S&S'!$G$200),BC142*(1+'S&S'!$G$202),BC143*(1+'S&S'!$G$204),BC144*(1+'S&S'!$G$206))","v":0},{"$f":"-BD$190*(1+'S&S'!$G$164)+BD$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BD$218*(1+'S&S'!$G$166)+BD233*(1+'S&S'!$G$208)+BD234*(1+'S&S'!$G$210)+SUM(BD125*(1+'S&S'!$G$168),BD126*(1+'S&S'!$G$170),BD127*(1+'S&S'!$G$172),BD128*(1+'S&S'!$G$174),BD129*(1+'S&S'!$G$176),BD130*(1+'S&S'!$G$178),BD131*(1+'S&S'!$G$180),BD132*(1+'S&S'!$G$182),BD133*(1+'S&S'!$G$184),BD134*(1+'S&S'!$G$186),BD135*(1+'S&S'!$G$188),BD136*(1+'S&S'!$G$190),BD137*(1+'S&S'!$G$192),BD138*(1+'S&S'!$G$194),BD139*(1+'S&S'!$G$196),BD140*(1+'S&S'!$G$198),BD141*(1+'S&S'!$G$200),BD142*(1+'S&S'!$G$202),BD143*(1+'S&S'!$G$204),BD144*(1+'S&S'!$G$206))","v":0},{"$f":"-BE$190*(1+'S&S'!$G$164)+BE$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BE$218*(1+'S&S'!$G$166)+BE233*(1+'S&S'!$G$208)+BE234*(1+'S&S'!$G$210)+SUM(BE125*(1+'S&S'!$G$168),BE126*(1+'S&S'!$G$170),BE127*(1+'S&S'!$G$172),BE128*(1+'S&S'!$G$174),BE129*(1+'S&S'!$G$176),BE130*(1+'S&S'!$G$178),BE131*(1+'S&S'!$G$180),BE132*(1+'S&S'!$G$182),BE133*(1+'S&S'!$G$184),BE134*(1+'S&S'!$G$186),BE135*(1+'S&S'!$G$188),BE136*(1+'S&S'!$G$190),BE137*(1+'S&S'!$G$192),BE138*(1+'S&S'!$G$194),BE139*(1+'S&S'!$G$196),BE140*(1+'S&S'!$G$198),BE141*(1+'S&S'!$G$200),BE142*(1+'S&S'!$G$202),BE143*(1+'S&S'!$G$204),BE144*(1+'S&S'!$G$206))","v":0},{"$f":"-BF$190*(1+'S&S'!$G$164)+BF$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BF$218*(1+'S&S'!$G$166)+BF233*(1+'S&S'!$G$208)+BF234*(1+'S&S'!$G$210)+SUM(BF125*(1+'S&S'!$G$168),BF126*(1+'S&S'!$G$170),BF127*(1+'S&S'!$G$172),BF128*(1+'S&S'!$G$174),BF129*(1+'S&S'!$G$176),BF130*(1+'S&S'!$G$178),BF131*(1+'S&S'!$G$180),BF132*(1+'S&S'!$G$182),BF133*(1+'S&S'!$G$184),BF134*(1+'S&S'!$G$186),BF135*(1+'S&S'!$G$188),BF136*(1+'S&S'!$G$190),BF137*(1+'S&S'!$G$192),BF138*(1+'S&S'!$G$194),BF139*(1+'S&S'!$G$196),BF140*(1+'S&S'!$G$198),BF141*(1+'S&S'!$G$200),BF142*(1+'S&S'!$G$202),BF143*(1+'S&S'!$G$204),BF144*(1+'S&S'!$G$206))","v":0},{"$f":"-BG$190*(1+'S&S'!$G$164)+BG$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BG$218*(1+'S&S'!$G$166)+BG233*(1+'S&S'!$G$208)+BG234*(1+'S&S'!$G$210)+SUM(BG125*(1+'S&S'!$G$168),BG126*(1+'S&S'!$G$170),BG127*(1+'S&S'!$G$172),BG128*(1+'S&S'!$G$174),BG129*(1+'S&S'!$G$176),BG130*(1+'S&S'!$G$178),BG131*(1+'S&S'!$G$180),BG132*(1+'S&S'!$G$182),BG133*(1+'S&S'!$G$184),BG134*(1+'S&S'!$G$186),BG135*(1+'S&S'!$G$188),BG136*(1+'S&S'!$G$190),BG137*(1+'S&S'!$G$192),BG138*(1+'S&S'!$G$194),BG139*(1+'S&S'!$G$196),BG140*(1+'S&S'!$G$198),BG141*(1+'S&S'!$G$200),BG142*(1+'S&S'!$G$202),BG143*(1+'S&S'!$G$204),BG144*(1+'S&S'!$G$206))","v":0},{"$f":"-BH$190*(1+'S&S'!$G$164)+BH$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BH$218*(1+'S&S'!$G$166)+BH233*(1+'S&S'!$G$208)+BH234*(1+'S&S'!$G$210)+SUM(BH125*(1+'S&S'!$G$168),BH126*(1+'S&S'!$G$170),BH127*(1+'S&S'!$G$172),BH128*(1+'S&S'!$G$174),BH129*(1+'S&S'!$G$176),BH130*(1+'S&S'!$G$178),BH131*(1+'S&S'!$G$180),BH132*(1+'S&S'!$G$182),BH133*(1+'S&S'!$G$184),BH134*(1+'S&S'!$G$186),BH135*(1+'S&S'!$G$188),BH136*(1+'S&S'!$G$190),BH137*(1+'S&S'!$G$192),BH138*(1+'S&S'!$G$194),BH139*(1+'S&S'!$G$196),BH140*(1+'S&S'!$G$198),BH141*(1+'S&S'!$G$200),BH142*(1+'S&S'!$G$202),BH143*(1+'S&S'!$G$204),BH144*(1+'S&S'!$G$206))","v":0},{"$f":"-BI$190*(1+'S&S'!$G$164)+BI$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BI$218*(1+'S&S'!$G$166)+BI233*(1+'S&S'!$G$208)+BI234*(1+'S&S'!$G$210)+SUM(BI125*(1+'S&S'!$G$168),BI126*(1+'S&S'!$G$170),BI127*(1+'S&S'!$G$172),BI128*(1+'S&S'!$G$174),BI129*(1+'S&S'!$G$176),BI130*(1+'S&S'!$G$178),BI131*(1+'S&S'!$G$180),BI132*(1+'S&S'!$G$182),BI133*(1+'S&S'!$G$184),BI134*(1+'S&S'!$G$186),BI135*(1+'S&S'!$G$188),BI136*(1+'S&S'!$G$190),BI137*(1+'S&S'!$G$192),BI138*(1+'S&S'!$G$194),BI139*(1+'S&S'!$G$196),BI140*(1+'S&S'!$G$198),BI141*(1+'S&S'!$G$200),BI142*(1+'S&S'!$G$202),BI143*(1+'S&S'!$G$204),BI144*(1+'S&S'!$G$206))","v":0},{"$f":"-BJ$190*(1+'S&S'!$G$164)+BJ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BJ$218*(1+'S&S'!$G$166)+BJ233*(1+'S&S'!$G$208)+BJ234*(1+'S&S'!$G$210)+SUM(BJ125*(1+'S&S'!$G$168),BJ126*(1+'S&S'!$G$170),BJ127*(1+'S&S'!$G$172),BJ128*(1+'S&S'!$G$174),BJ129*(1+'S&S'!$G$176),BJ130*(1+'S&S'!$G$178),BJ131*(1+'S&S'!$G$180),BJ132*(1+'S&S'!$G$182),BJ133*(1+'S&S'!$G$184),BJ134*(1+'S&S'!$G$186),BJ135*(1+'S&S'!$G$188),BJ136*(1+'S&S'!$G$190),BJ137*(1+'S&S'!$G$192),BJ138*(1+'S&S'!$G$194),BJ139*(1+'S&S'!$G$196),BJ140*(1+'S&S'!$G$198),BJ141*(1+'S&S'!$G$200),BJ142*(1+'S&S'!$G$202),BJ143*(1+'S&S'!$G$204),BJ144*(1+'S&S'!$G$206))","v":0},{"$f":"-BK$190*(1+'S&S'!$G$164)+BK$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BK$218*(1+'S&S'!$G$166)+BK233*(1+'S&S'!$G$208)+BK234*(1+'S&S'!$G$210)+SUM(BK125*(1+'S&S'!$G$168),BK126*(1+'S&S'!$G$170),BK127*(1+'S&S'!$G$172),BK128*(1+'S&S'!$G$174),BK129*(1+'S&S'!$G$176),BK130*(1+'S&S'!$G$178),BK131*(1+'S&S'!$G$180),BK132*(1+'S&S'!$G$182),BK133*(1+'S&S'!$G$184),BK134*(1+'S&S'!$G$186),BK135*(1+'S&S'!$G$188),BK136*(1+'S&S'!$G$190),BK137*(1+'S&S'!$G$192),BK138*(1+'S&S'!$G$194),BK139*(1+'S&S'!$G$196),BK140*(1+'S&S'!$G$198),BK141*(1+'S&S'!$G$200),BK142*(1+'S&S'!$G$202),BK143*(1+'S&S'!$G$204),BK144*(1+'S&S'!$G$206))","v":0},{"$f":"-BL$190*(1+'S&S'!$G$164)+BL$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BL$218*(1+'S&S'!$G$166)+BL233*(1+'S&S'!$G$208)+BL234*(1+'S&S'!$G$210)+SUM(BL125*(1+'S&S'!$G$168),BL126*(1+'S&S'!$G$170),BL127*(1+'S&S'!$G$172),BL128*(1+'S&S'!$G$174),BL129*(1+'S&S'!$G$176),BL130*(1+'S&S'!$G$178),BL131*(1+'S&S'!$G$180),BL132*(1+'S&S'!$G$182),BL133*(1+'S&S'!$G$184),BL134*(1+'S&S'!$G$186),BL135*(1+'S&S'!$G$188),BL136*(1+'S&S'!$G$190),BL137*(1+'S&S'!$G$192),BL138*(1+'S&S'!$G$194),BL139*(1+'S&S'!$G$196),BL140*(1+'S&S'!$G$198),BL141*(1+'S&S'!$G$200),BL142*(1+'S&S'!$G$202),BL143*(1+'S&S'!$G$204),BL144*(1+'S&S'!$G$206))","v":0},{"$f":"-BM$190*(1+'S&S'!$G$164)+BM$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BM$218*(1+'S&S'!$G$166)+BM233*(1+'S&S'!$G$208)+BM234*(1+'S&S'!$G$210)+SUM(BM125*(1+'S&S'!$G$168),BM126*(1+'S&S'!$G$170),BM127*(1+'S&S'!$G$172),BM128*(1+'S&S'!$G$174),BM129*(1+'S&S'!$G$176),BM130*(1+'S&S'!$G$178),BM131*(1+'S&S'!$G$180),BM132*(1+'S&S'!$G$182),BM133*(1+'S&S'!$G$184),BM134*(1+'S&S'!$G$186),BM135*(1+'S&S'!$G$188),BM136*(1+'S&S'!$G$190),BM137*(1+'S&S'!$G$192),BM138*(1+'S&S'!$G$194),BM139*(1+'S&S'!$G$196),BM140*(1+'S&S'!$G$198),BM141*(1+'S&S'!$G$200),BM142*(1+'S&S'!$G$202),BM143*(1+'S&S'!$G$204),BM144*(1+'S&S'!$G$206))","v":0},{"$f":"-BN$190*(1+'S&S'!$G$164)+BN$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BN$218*(1+'S&S'!$G$166)+BN233*(1+'S&S'!$G$208)+BN234*(1+'S&S'!$G$210)+SUM(BN125*(1+'S&S'!$G$168),BN126*(1+'S&S'!$G$170),BN127*(1+'S&S'!$G$172),BN128*(1+'S&S'!$G$174),BN129*(1+'S&S'!$G$176),BN130*(1+'S&S'!$G$178),BN131*(1+'S&S'!$G$180),BN132*(1+'S&S'!$G$182),BN133*(1+'S&S'!$G$184),BN134*(1+'S&S'!$G$186),BN135*(1+'S&S'!$G$188),BN136*(1+'S&S'!$G$190),BN137*(1+'S&S'!$G$192),BN138*(1+'S&S'!$G$194),BN139*(1+'S&S'!$G$196),BN140*(1+'S&S'!$G$198),BN141*(1+'S&S'!$G$200),BN142*(1+'S&S'!$G$202),BN143*(1+'S&S'!$G$204),BN144*(1+'S&S'!$G$206))","v":0},{"$f":"-BO$190*(1+'S&S'!$G$164)+BO$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BO$218*(1+'S&S'!$G$166)+BO233*(1+'S&S'!$G$208)+BO234*(1+'S&S'!$G$210)+SUM(BO125*(1+'S&S'!$G$168),BO126*(1+'S&S'!$G$170),BO127*(1+'S&S'!$G$172),BO128*(1+'S&S'!$G$174),BO129*(1+'S&S'!$G$176),BO130*(1+'S&S'!$G$178),BO131*(1+'S&S'!$G$180),BO132*(1+'S&S'!$G$182),BO133*(1+'S&S'!$G$184),BO134*(1+'S&S'!$G$186),BO135*(1+'S&S'!$G$188),BO136*(1+'S&S'!$G$190),BO137*(1+'S&S'!$G$192),BO138*(1+'S&S'!$G$194),BO139*(1+'S&S'!$G$196),BO140*(1+'S&S'!$G$198),BO141*(1+'S&S'!$G$200),BO142*(1+'S&S'!$G$202),BO143*(1+'S&S'!$G$204),BO144*(1+'S&S'!$G$206))","v":0},{"$f":"-BP$190*(1+'S&S'!$G$164)+BP$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BP$218*(1+'S&S'!$G$166)+BP233*(1+'S&S'!$G$208)+BP234*(1+'S&S'!$G$210)+SUM(BP125*(1+'S&S'!$G$168),BP126*(1+'S&S'!$G$170),BP127*(1+'S&S'!$G$172),BP128*(1+'S&S'!$G$174),BP129*(1+'S&S'!$G$176),BP130*(1+'S&S'!$G$178),BP131*(1+'S&S'!$G$180),BP132*(1+'S&S'!$G$182),BP133*(1+'S&S'!$G$184),BP134*(1+'S&S'!$G$186),BP135*(1+'S&S'!$G$188),BP136*(1+'S&S'!$G$190),BP137*(1+'S&S'!$G$192),BP138*(1+'S&S'!$G$194),BP139*(1+'S&S'!$G$196),BP140*(1+'S&S'!$G$198),BP141*(1+'S&S'!$G$200),BP142*(1+'S&S'!$G$202),BP143*(1+'S&S'!$G$204),BP144*(1+'S&S'!$G$206))","v":0},{"$f":"-BQ$190*(1+'S&S'!$G$164)+BQ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BQ$218*(1+'S&S'!$G$166)+BQ233*(1+'S&S'!$G$208)+BQ234*(1+'S&S'!$G$210)+SUM(BQ125*(1+'S&S'!$G$168),BQ126*(1+'S&S'!$G$170),BQ127*(1+'S&S'!$G$172),BQ128*(1+'S&S'!$G$174),BQ129*(1+'S&S'!$G$176),BQ130*(1+'S&S'!$G$178),BQ131*(1+'S&S'!$G$180),BQ132*(1+'S&S'!$G$182),BQ133*(1+'S&S'!$G$184),BQ134*(1+'S&S'!$G$186),BQ135*(1+'S&S'!$G$188),BQ136*(1+'S&S'!$G$190),BQ137*(1+'S&S'!$G$192),BQ138*(1+'S&S'!$G$194),BQ139*(1+'S&S'!$G$196),BQ140*(1+'S&S'!$G$198),BQ141*(1+'S&S'!$G$200),BQ142*(1+'S&S'!$G$202),BQ143*(1+'S&S'!$G$204),BQ144*(1+'S&S'!$G$206))","v":0},{"$f":"-BR$190*(1+'S&S'!$G$164)+BR$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BR$218*(1+'S&S'!$G$166)+BR233*(1+'S&S'!$G$208)+BR234*(1+'S&S'!$G$210)+SUM(BR125*(1+'S&S'!$G$168),BR126*(1+'S&S'!$G$170),BR127*(1+'S&S'!$G$172),BR128*(1+'S&S'!$G$174),BR129*(1+'S&S'!$G$176),BR130*(1+'S&S'!$G$178),BR131*(1+'S&S'!$G$180),BR132*(1+'S&S'!$G$182),BR133*(1+'S&S'!$G$184),BR134*(1+'S&S'!$G$186),BR135*(1+'S&S'!$G$188),BR136*(1+'S&S'!$G$190),BR137*(1+'S&S'!$G$192),BR138*(1+'S&S'!$G$194),BR139*(1+'S&S'!$G$196),BR140*(1+'S&S'!$G$198),BR141*(1+'S&S'!$G$200),BR142*(1+'S&S'!$G$202),BR143*(1+'S&S'!$G$204),BR144*(1+'S&S'!$G$206))","v":0},{"$f":"-BS$190*(1+'S&S'!$G$164)+BS$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BS$218*(1+'S&S'!$G$166)+BS233*(1+'S&S'!$G$208)+BS234*(1+'S&S'!$G$210)+SUM(BS125*(1+'S&S'!$G$168),BS126*(1+'S&S'!$G$170),BS127*(1+'S&S'!$G$172),BS128*(1+'S&S'!$G$174),BS129*(1+'S&S'!$G$176),BS130*(1+'S&S'!$G$178),BS131*(1+'S&S'!$G$180),BS132*(1+'S&S'!$G$182),BS133*(1+'S&S'!$G$184),BS134*(1+'S&S'!$G$186),BS135*(1+'S&S'!$G$188),BS136*(1+'S&S'!$G$190),BS137*(1+'S&S'!$G$192),BS138*(1+'S&S'!$G$194),BS139*(1+'S&S'!$G$196),BS140*(1+'S&S'!$G$198),BS141*(1+'S&S'!$G$200),BS142*(1+'S&S'!$G$202),BS143*(1+'S&S'!$G$204),BS144*(1+'S&S'!$G$206))","v":0},{"$f":"-BT$190*(1+'S&S'!$G$164)+BT$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BT$218*(1+'S&S'!$G$166)+BT233*(1+'S&S'!$G$208)+BT234*(1+'S&S'!$G$210)+SUM(BT125*(1+'S&S'!$G$168),BT126*(1+'S&S'!$G$170),BT127*(1+'S&S'!$G$172),BT128*(1+'S&S'!$G$174),BT129*(1+'S&S'!$G$176),BT130*(1+'S&S'!$G$178),BT131*(1+'S&S'!$G$180),BT132*(1+'S&S'!$G$182),BT133*(1+'S&S'!$G$184),BT134*(1+'S&S'!$G$186),BT135*(1+'S&S'!$G$188),BT136*(1+'S&S'!$G$190),BT137*(1+'S&S'!$G$192),BT138*(1+'S&S'!$G$194),BT139*(1+'S&S'!$G$196),BT140*(1+'S&S'!$G$198),BT141*(1+'S&S'!$G$200),BT142*(1+'S&S'!$G$202),BT143*(1+'S&S'!$G$204),BT144*(1+'S&S'!$G$206))","v":0},{"$f":"-BU$190*(1+'S&S'!$G$164)+BU$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BU$218*(1+'S&S'!$G$166)+BU233*(1+'S&S'!$G$208)+BU234*(1+'S&S'!$G$210)+SUM(BU125*(1+'S&S'!$G$168),BU126*(1+'S&S'!$G$170),BU127*(1+'S&S'!$G$172),BU128*(1+'S&S'!$G$174),BU129*(1+'S&S'!$G$176),BU130*(1+'S&S'!$G$178),BU131*(1+'S&S'!$G$180),BU132*(1+'S&S'!$G$182),BU133*(1+'S&S'!$G$184),BU134*(1+'S&S'!$G$186),BU135*(1+'S&S'!$G$188),BU136*(1+'S&S'!$G$190),BU137*(1+'S&S'!$G$192),BU138*(1+'S&S'!$G$194),BU139*(1+'S&S'!$G$196),BU140*(1+'S&S'!$G$198),BU141*(1+'S&S'!$G$200),BU142*(1+'S&S'!$G$202),BU143*(1+'S&S'!$G$204),BU144*(1+'S&S'!$G$206))","v":0},{"$f":"-BV$190*(1+'S&S'!$G$164)+BV$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BV$218*(1+'S&S'!$G$166)+BV233*(1+'S&S'!$G$208)+BV234*(1+'S&S'!$G$210)+SUM(BV125*(1+'S&S'!$G$168),BV126*(1+'S&S'!$G$170),BV127*(1+'S&S'!$G$172),BV128*(1+'S&S'!$G$174),BV129*(1+'S&S'!$G$176),BV130*(1+'S&S'!$G$178),BV131*(1+'S&S'!$G$180),BV132*(1+'S&S'!$G$182),BV133*(1+'S&S'!$G$184),BV134*(1+'S&S'!$G$186),BV135*(1+'S&S'!$G$188),BV136*(1+'S&S'!$G$190),BV137*(1+'S&S'!$G$192),BV138*(1+'S&S'!$G$194),BV139*(1+'S&S'!$G$196),BV140*(1+'S&S'!$G$198),BV141*(1+'S&S'!$G$200),BV142*(1+'S&S'!$G$202),BV143*(1+'S&S'!$G$204),BV144*(1+'S&S'!$G$206))","v":0},{"$f":"-BW$190*(1+'S&S'!$G$164)+BW$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BW$218*(1+'S&S'!$G$166)+BW233*(1+'S&S'!$G$208)+BW234*(1+'S&S'!$G$210)+SUM(BW125*(1+'S&S'!$G$168),BW126*(1+'S&S'!$G$170),BW127*(1+'S&S'!$G$172),BW128*(1+'S&S'!$G$174),BW129*(1+'S&S'!$G$176),BW130*(1+'S&S'!$G$178),BW131*(1+'S&S'!$G$180),BW132*(1+'S&S'!$G$182),BW133*(1+'S&S'!$G$184),BW134*(1+'S&S'!$G$186),BW135*(1+'S&S'!$G$188),BW136*(1+'S&S'!$G$190),BW137*(1+'S&S'!$G$192),BW138*(1+'S&S'!$G$194),BW139*(1+'S&S'!$G$196),BW140*(1+'S&S'!$G$198),BW141*(1+'S&S'!$G$200),BW142*(1+'S&S'!$G$202),BW143*(1+'S&S'!$G$204),BW144*(1+'S&S'!$G$206))","v":0},{"$f":"-BX$190*(1+'S&S'!$G$164)+BX$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BX$218*(1+'S&S'!$G$166)+BX233*(1+'S&S'!$G$208)+BX234*(1+'S&S'!$G$210)+SUM(BX125*(1+'S&S'!$G$168),BX126*(1+'S&S'!$G$170),BX127*(1+'S&S'!$G$172),BX128*(1+'S&S'!$G$174),BX129*(1+'S&S'!$G$176),BX130*(1+'S&S'!$G$178),BX131*(1+'S&S'!$G$180),BX132*(1+'S&S'!$G$182),BX133*(1+'S&S'!$G$184),BX134*(1+'S&S'!$G$186),BX135*(1+'S&S'!$G$188),BX136*(1+'S&S'!$G$190),BX137*(1+'S&S'!$G$192),BX138*(1+'S&S'!$G$194),BX139*(1+'S&S'!$G$196),BX140*(1+'S&S'!$G$198),BX141*(1+'S&S'!$G$200),BX142*(1+'S&S'!$G$202),BX143*(1+'S&S'!$G$204),BX144*(1+'S&S'!$G$206))","v":0},{"$f":"-BY$190*(1+'S&S'!$G$164)+BY$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BY$218*(1+'S&S'!$G$166)+BY233*(1+'S&S'!$G$208)+BY234*(1+'S&S'!$G$210)+SUM(BY125*(1+'S&S'!$G$168),BY126*(1+'S&S'!$G$170),BY127*(1+'S&S'!$G$172),BY128*(1+'S&S'!$G$174),BY129*(1+'S&S'!$G$176),BY130*(1+'S&S'!$G$178),BY131*(1+'S&S'!$G$180),BY132*(1+'S&S'!$G$182),BY133*(1+'S&S'!$G$184),BY134*(1+'S&S'!$G$186),BY135*(1+'S&S'!$G$188),BY136*(1+'S&S'!$G$190),BY137*(1+'S&S'!$G$192),BY138*(1+'S&S'!$G$194),BY139*(1+'S&S'!$G$196),BY140*(1+'S&S'!$G$198),BY141*(1+'S&S'!$G$200),BY142*(1+'S&S'!$G$202),BY143*(1+'S&S'!$G$204),BY144*(1+'S&S'!$G$206))","v":0},{"$f":"-BZ$190*(1+'S&S'!$G$164)+BZ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-BZ$218*(1+'S&S'!$G$166)+BZ233*(1+'S&S'!$G$208)+BZ234*(1+'S&S'!$G$210)+SUM(BZ125*(1+'S&S'!$G$168),BZ126*(1+'S&S'!$G$170),BZ127*(1+'S&S'!$G$172),BZ128*(1+'S&S'!$G$174),BZ129*(1+'S&S'!$G$176),BZ130*(1+'S&S'!$G$178),BZ131*(1+'S&S'!$G$180),BZ132*(1+'S&S'!$G$182),BZ133*(1+'S&S'!$G$184),BZ134*(1+'S&S'!$G$186),BZ135*(1+'S&S'!$G$188),BZ136*(1+'S&S'!$G$190),BZ137*(1+'S&S'!$G$192),BZ138*(1+'S&S'!$G$194),BZ139*(1+'S&S'!$G$196),BZ140*(1+'S&S'!$G$198),BZ141*(1+'S&S'!$G$200),BZ142*(1+'S&S'!$G$202),BZ143*(1+'S&S'!$G$204),BZ144*(1+'S&S'!$G$206))","v":0},{"$f":"-CA$190*(1+'S&S'!$G$164)+CA$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CA$218*(1+'S&S'!$G$166)+CA233*(1+'S&S'!$G$208)+CA234*(1+'S&S'!$G$210)+SUM(CA125*(1+'S&S'!$G$168),CA126*(1+'S&S'!$G$170),CA127*(1+'S&S'!$G$172),CA128*(1+'S&S'!$G$174),CA129*(1+'S&S'!$G$176),CA130*(1+'S&S'!$G$178),CA131*(1+'S&S'!$G$180),CA132*(1+'S&S'!$G$182),CA133*(1+'S&S'!$G$184),CA134*(1+'S&S'!$G$186),CA135*(1+'S&S'!$G$188),CA136*(1+'S&S'!$G$190),CA137*(1+'S&S'!$G$192),CA138*(1+'S&S'!$G$194),CA139*(1+'S&S'!$G$196),CA140*(1+'S&S'!$G$198),CA141*(1+'S&S'!$G$200),CA142*(1+'S&S'!$G$202),CA143*(1+'S&S'!$G$204),CA144*(1+'S&S'!$G$206))","v":0},{"$f":"-CB$190*(1+'S&S'!$G$164)+CB$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CB$218*(1+'S&S'!$G$166)+CB233*(1+'S&S'!$G$208)+CB234*(1+'S&S'!$G$210)+SUM(CB125*(1+'S&S'!$G$168),CB126*(1+'S&S'!$G$170),CB127*(1+'S&S'!$G$172),CB128*(1+'S&S'!$G$174),CB129*(1+'S&S'!$G$176),CB130*(1+'S&S'!$G$178),CB131*(1+'S&S'!$G$180),CB132*(1+'S&S'!$G$182),CB133*(1+'S&S'!$G$184),CB134*(1+'S&S'!$G$186),CB135*(1+'S&S'!$G$188),CB136*(1+'S&S'!$G$190),CB137*(1+'S&S'!$G$192),CB138*(1+'S&S'!$G$194),CB139*(1+'S&S'!$G$196),CB140*(1+'S&S'!$G$198),CB141*(1+'S&S'!$G$200),CB142*(1+'S&S'!$G$202),CB143*(1+'S&S'!$G$204),CB144*(1+'S&S'!$G$206))","v":0},{"$f":"-CC$190*(1+'S&S'!$G$164)+CC$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CC$218*(1+'S&S'!$G$166)+CC233*(1+'S&S'!$G$208)+CC234*(1+'S&S'!$G$210)+SUM(CC125*(1+'S&S'!$G$168),CC126*(1+'S&S'!$G$170),CC127*(1+'S&S'!$G$172),CC128*(1+'S&S'!$G$174),CC129*(1+'S&S'!$G$176),CC130*(1+'S&S'!$G$178),CC131*(1+'S&S'!$G$180),CC132*(1+'S&S'!$G$182),CC133*(1+'S&S'!$G$184),CC134*(1+'S&S'!$G$186),CC135*(1+'S&S'!$G$188),CC136*(1+'S&S'!$G$190),CC137*(1+'S&S'!$G$192),CC138*(1+'S&S'!$G$194),CC139*(1+'S&S'!$G$196),CC140*(1+'S&S'!$G$198),CC141*(1+'S&S'!$G$200),CC142*(1+'S&S'!$G$202),CC143*(1+'S&S'!$G$204),CC144*(1+'S&S'!$G$206))","v":0},{"$f":"-CD$190*(1+'S&S'!$G$164)+CD$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CD$218*(1+'S&S'!$G$166)+CD233*(1+'S&S'!$G$208)+CD234*(1+'S&S'!$G$210)+SUM(CD125*(1+'S&S'!$G$168),CD126*(1+'S&S'!$G$170),CD127*(1+'S&S'!$G$172),CD128*(1+'S&S'!$G$174),CD129*(1+'S&S'!$G$176),CD130*(1+'S&S'!$G$178),CD131*(1+'S&S'!$G$180),CD132*(1+'S&S'!$G$182),CD133*(1+'S&S'!$G$184),CD134*(1+'S&S'!$G$186),CD135*(1+'S&S'!$G$188),CD136*(1+'S&S'!$G$190),CD137*(1+'S&S'!$G$192),CD138*(1+'S&S'!$G$194),CD139*(1+'S&S'!$G$196),CD140*(1+'S&S'!$G$198),CD141*(1+'S&S'!$G$200),CD142*(1+'S&S'!$G$202),CD143*(1+'S&S'!$G$204),CD144*(1+'S&S'!$G$206))","v":0},{"$f":"-CE$190*(1+'S&S'!$G$164)+CE$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CE$218*(1+'S&S'!$G$166)+CE233*(1+'S&S'!$G$208)+CE234*(1+'S&S'!$G$210)+SUM(CE125*(1+'S&S'!$G$168),CE126*(1+'S&S'!$G$170),CE127*(1+'S&S'!$G$172),CE128*(1+'S&S'!$G$174),CE129*(1+'S&S'!$G$176),CE130*(1+'S&S'!$G$178),CE131*(1+'S&S'!$G$180),CE132*(1+'S&S'!$G$182),CE133*(1+'S&S'!$G$184),CE134*(1+'S&S'!$G$186),CE135*(1+'S&S'!$G$188),CE136*(1+'S&S'!$G$190),CE137*(1+'S&S'!$G$192),CE138*(1+'S&S'!$G$194),CE139*(1+'S&S'!$G$196),CE140*(1+'S&S'!$G$198),CE141*(1+'S&S'!$G$200),CE142*(1+'S&S'!$G$202),CE143*(1+'S&S'!$G$204),CE144*(1+'S&S'!$G$206))","v":0},{"$f":"-CF$190*(1+'S&S'!$G$164)+CF$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CF$218*(1+'S&S'!$G$166)+CF233*(1+'S&S'!$G$208)+CF234*(1+'S&S'!$G$210)+SUM(CF125*(1+'S&S'!$G$168),CF126*(1+'S&S'!$G$170),CF127*(1+'S&S'!$G$172),CF128*(1+'S&S'!$G$174),CF129*(1+'S&S'!$G$176),CF130*(1+'S&S'!$G$178),CF131*(1+'S&S'!$G$180),CF132*(1+'S&S'!$G$182),CF133*(1+'S&S'!$G$184),CF134*(1+'S&S'!$G$186),CF135*(1+'S&S'!$G$188),CF136*(1+'S&S'!$G$190),CF137*(1+'S&S'!$G$192),CF138*(1+'S&S'!$G$194),CF139*(1+'S&S'!$G$196),CF140*(1+'S&S'!$G$198),CF141*(1+'S&S'!$G$200),CF142*(1+'S&S'!$G$202),CF143*(1+'S&S'!$G$204),CF144*(1+'S&S'!$G$206))","v":0},{"$f":"-CG$190*(1+'S&S'!$G$164)+CG$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CG$218*(1+'S&S'!$G$166)+CG233*(1+'S&S'!$G$208)+CG234*(1+'S&S'!$G$210)+SUM(CG125*(1+'S&S'!$G$168),CG126*(1+'S&S'!$G$170),CG127*(1+'S&S'!$G$172),CG128*(1+'S&S'!$G$174),CG129*(1+'S&S'!$G$176),CG130*(1+'S&S'!$G$178),CG131*(1+'S&S'!$G$180),CG132*(1+'S&S'!$G$182),CG133*(1+'S&S'!$G$184),CG134*(1+'S&S'!$G$186),CG135*(1+'S&S'!$G$188),CG136*(1+'S&S'!$G$190),CG137*(1+'S&S'!$G$192),CG138*(1+'S&S'!$G$194),CG139*(1+'S&S'!$G$196),CG140*(1+'S&S'!$G$198),CG141*(1+'S&S'!$G$200),CG142*(1+'S&S'!$G$202),CG143*(1+'S&S'!$G$204),CG144*(1+'S&S'!$G$206))","v":0},{"$f":"-CH$190*(1+'S&S'!$G$164)+CH$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CH$218*(1+'S&S'!$G$166)+CH233*(1+'S&S'!$G$208)+CH234*(1+'S&S'!$G$210)+SUM(CH125*(1+'S&S'!$G$168),CH126*(1+'S&S'!$G$170),CH127*(1+'S&S'!$G$172),CH128*(1+'S&S'!$G$174),CH129*(1+'S&S'!$G$176),CH130*(1+'S&S'!$G$178),CH131*(1+'S&S'!$G$180),CH132*(1+'S&S'!$G$182),CH133*(1+'S&S'!$G$184),CH134*(1+'S&S'!$G$186),CH135*(1+'S&S'!$G$188),CH136*(1+'S&S'!$G$190),CH137*(1+'S&S'!$G$192),CH138*(1+'S&S'!$G$194),CH139*(1+'S&S'!$G$196),CH140*(1+'S&S'!$G$198),CH141*(1+'S&S'!$G$200),CH142*(1+'S&S'!$G$202),CH143*(1+'S&S'!$G$204),CH144*(1+'S&S'!$G$206))","v":0},{"$f":"-CI$190*(1+'S&S'!$G$164)+CI$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CI$218*(1+'S&S'!$G$166)+CI233*(1+'S&S'!$G$208)+CI234*(1+'S&S'!$G$210)+SUM(CI125*(1+'S&S'!$G$168),CI126*(1+'S&S'!$G$170),CI127*(1+'S&S'!$G$172),CI128*(1+'S&S'!$G$174),CI129*(1+'S&S'!$G$176),CI130*(1+'S&S'!$G$178),CI131*(1+'S&S'!$G$180),CI132*(1+'S&S'!$G$182),CI133*(1+'S&S'!$G$184),CI134*(1+'S&S'!$G$186),CI135*(1+'S&S'!$G$188),CI136*(1+'S&S'!$G$190),CI137*(1+'S&S'!$G$192),CI138*(1+'S&S'!$G$194),CI139*(1+'S&S'!$G$196),CI140*(1+'S&S'!$G$198),CI141*(1+'S&S'!$G$200),CI142*(1+'S&S'!$G$202),CI143*(1+'S&S'!$G$204),CI144*(1+'S&S'!$G$206))","v":0},{"$f":"-CJ$190*(1+'S&S'!$G$164)+CJ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CJ$218*(1+'S&S'!$G$166)+CJ233*(1+'S&S'!$G$208)+CJ234*(1+'S&S'!$G$210)+SUM(CJ125*(1+'S&S'!$G$168),CJ126*(1+'S&S'!$G$170),CJ127*(1+'S&S'!$G$172),CJ128*(1+'S&S'!$G$174),CJ129*(1+'S&S'!$G$176),CJ130*(1+'S&S'!$G$178),CJ131*(1+'S&S'!$G$180),CJ132*(1+'S&S'!$G$182),CJ133*(1+'S&S'!$G$184),CJ134*(1+'S&S'!$G$186),CJ135*(1+'S&S'!$G$188),CJ136*(1+'S&S'!$G$190),CJ137*(1+'S&S'!$G$192),CJ138*(1+'S&S'!$G$194),CJ139*(1+'S&S'!$G$196),CJ140*(1+'S&S'!$G$198),CJ141*(1+'S&S'!$G$200),CJ142*(1+'S&S'!$G$202),CJ143*(1+'S&S'!$G$204),CJ144*(1+'S&S'!$G$206))","v":0},{"$f":"-CK$190*(1+'S&S'!$G$164)+CK$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CK$218*(1+'S&S'!$G$166)+CK233*(1+'S&S'!$G$208)+CK234*(1+'S&S'!$G$210)+SUM(CK125*(1+'S&S'!$G$168),CK126*(1+'S&S'!$G$170),CK127*(1+'S&S'!$G$172),CK128*(1+'S&S'!$G$174),CK129*(1+'S&S'!$G$176),CK130*(1+'S&S'!$G$178),CK131*(1+'S&S'!$G$180),CK132*(1+'S&S'!$G$182),CK133*(1+'S&S'!$G$184),CK134*(1+'S&S'!$G$186),CK135*(1+'S&S'!$G$188),CK136*(1+'S&S'!$G$190),CK137*(1+'S&S'!$G$192),CK138*(1+'S&S'!$G$194),CK139*(1+'S&S'!$G$196),CK140*(1+'S&S'!$G$198),CK141*(1+'S&S'!$G$200),CK142*(1+'S&S'!$G$202),CK143*(1+'S&S'!$G$204),CK144*(1+'S&S'!$G$206))","v":0},{"$f":"-CL$190*(1+'S&S'!$G$164)+CL$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CL$218*(1+'S&S'!$G$166)+CL233*(1+'S&S'!$G$208)+CL234*(1+'S&S'!$G$210)+SUM(CL125*(1+'S&S'!$G$168),CL126*(1+'S&S'!$G$170),CL127*(1+'S&S'!$G$172),CL128*(1+'S&S'!$G$174),CL129*(1+'S&S'!$G$176),CL130*(1+'S&S'!$G$178),CL131*(1+'S&S'!$G$180),CL132*(1+'S&S'!$G$182),CL133*(1+'S&S'!$G$184),CL134*(1+'S&S'!$G$186),CL135*(1+'S&S'!$G$188),CL136*(1+'S&S'!$G$190),CL137*(1+'S&S'!$G$192),CL138*(1+'S&S'!$G$194),CL139*(1+'S&S'!$G$196),CL140*(1+'S&S'!$G$198),CL141*(1+'S&S'!$G$200),CL142*(1+'S&S'!$G$202),CL143*(1+'S&S'!$G$204),CL144*(1+'S&S'!$G$206))","v":0},{"$f":"-CM$190*(1+'S&S'!$G$164)+CM$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CM$218*(1+'S&S'!$G$166)+CM233*(1+'S&S'!$G$208)+CM234*(1+'S&S'!$G$210)+SUM(CM125*(1+'S&S'!$G$168),CM126*(1+'S&S'!$G$170),CM127*(1+'S&S'!$G$172),CM128*(1+'S&S'!$G$174),CM129*(1+'S&S'!$G$176),CM130*(1+'S&S'!$G$178),CM131*(1+'S&S'!$G$180),CM132*(1+'S&S'!$G$182),CM133*(1+'S&S'!$G$184),CM134*(1+'S&S'!$G$186),CM135*(1+'S&S'!$G$188),CM136*(1+'S&S'!$G$190),CM137*(1+'S&S'!$G$192),CM138*(1+'S&S'!$G$194),CM139*(1+'S&S'!$G$196),CM140*(1+'S&S'!$G$198),CM141*(1+'S&S'!$G$200),CM142*(1+'S&S'!$G$202),CM143*(1+'S&S'!$G$204),CM144*(1+'S&S'!$G$206))","v":0},{"$f":"-CN$190*(1+'S&S'!$G$164)+CN$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CN$218*(1+'S&S'!$G$166)+CN233*(1+'S&S'!$G$208)+CN234*(1+'S&S'!$G$210)+SUM(CN125*(1+'S&S'!$G$168),CN126*(1+'S&S'!$G$170),CN127*(1+'S&S'!$G$172),CN128*(1+'S&S'!$G$174),CN129*(1+'S&S'!$G$176),CN130*(1+'S&S'!$G$178),CN131*(1+'S&S'!$G$180),CN132*(1+'S&S'!$G$182),CN133*(1+'S&S'!$G$184),CN134*(1+'S&S'!$G$186),CN135*(1+'S&S'!$G$188),CN136*(1+'S&S'!$G$190),CN137*(1+'S&S'!$G$192),CN138*(1+'S&S'!$G$194),CN139*(1+'S&S'!$G$196),CN140*(1+'S&S'!$G$198),CN141*(1+'S&S'!$G$200),CN142*(1+'S&S'!$G$202),CN143*(1+'S&S'!$G$204),CN144*(1+'S&S'!$G$206))","v":0},{"$f":"-CO$190*(1+'S&S'!$G$164)+CO$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CO$218*(1+'S&S'!$G$166)+CO233*(1+'S&S'!$G$208)+CO234*(1+'S&S'!$G$210)+SUM(CO125*(1+'S&S'!$G$168),CO126*(1+'S&S'!$G$170),CO127*(1+'S&S'!$G$172),CO128*(1+'S&S'!$G$174),CO129*(1+'S&S'!$G$176),CO130*(1+'S&S'!$G$178),CO131*(1+'S&S'!$G$180),CO132*(1+'S&S'!$G$182),CO133*(1+'S&S'!$G$184),CO134*(1+'S&S'!$G$186),CO135*(1+'S&S'!$G$188),CO136*(1+'S&S'!$G$190),CO137*(1+'S&S'!$G$192),CO138*(1+'S&S'!$G$194),CO139*(1+'S&S'!$G$196),CO140*(1+'S&S'!$G$198),CO141*(1+'S&S'!$G$200),CO142*(1+'S&S'!$G$202),CO143*(1+'S&S'!$G$204),CO144*(1+'S&S'!$G$206))","v":0},{"$f":"-CP$190*(1+'S&S'!$G$164)+CP$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CP$218*(1+'S&S'!$G$166)+CP233*(1+'S&S'!$G$208)+CP234*(1+'S&S'!$G$210)+SUM(CP125*(1+'S&S'!$G$168),CP126*(1+'S&S'!$G$170),CP127*(1+'S&S'!$G$172),CP128*(1+'S&S'!$G$174),CP129*(1+'S&S'!$G$176),CP130*(1+'S&S'!$G$178),CP131*(1+'S&S'!$G$180),CP132*(1+'S&S'!$G$182),CP133*(1+'S&S'!$G$184),CP134*(1+'S&S'!$G$186),CP135*(1+'S&S'!$G$188),CP136*(1+'S&S'!$G$190),CP137*(1+'S&S'!$G$192),CP138*(1+'S&S'!$G$194),CP139*(1+'S&S'!$G$196),CP140*(1+'S&S'!$G$198),CP141*(1+'S&S'!$G$200),CP142*(1+'S&S'!$G$202),CP143*(1+'S&S'!$G$204),CP144*(1+'S&S'!$G$206))","v":0},{"$f":"-CQ$190*(1+'S&S'!$G$164)+CQ$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CQ$218*(1+'S&S'!$G$166)+CQ233*(1+'S&S'!$G$208)+CQ234*(1+'S&S'!$G$210)+SUM(CQ125*(1+'S&S'!$G$168),CQ126*(1+'S&S'!$G$170),CQ127*(1+'S&S'!$G$172),CQ128*(1+'S&S'!$G$174),CQ129*(1+'S&S'!$G$176),CQ130*(1+'S&S'!$G$178),CQ131*(1+'S&S'!$G$180),CQ132*(1+'S&S'!$G$182),CQ133*(1+'S&S'!$G$184),CQ134*(1+'S&S'!$G$186),CQ135*(1+'S&S'!$G$188),CQ136*(1+'S&S'!$G$190),CQ137*(1+'S&S'!$G$192),CQ138*(1+'S&S'!$G$194),CQ139*(1+'S&S'!$G$196),CQ140*(1+'S&S'!$G$198),CQ141*(1+'S&S'!$G$200),CQ142*(1+'S&S'!$G$202),CQ143*(1+'S&S'!$G$204),CQ144*(1+'S&S'!$G$206))","v":0},{"$f":"-CR$190*(1+'S&S'!$G$164)+CR$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CR$218*(1+'S&S'!$G$166)+CR233*(1+'S&S'!$G$208)+CR234*(1+'S&S'!$G$210)+SUM(CR125*(1+'S&S'!$G$168),CR126*(1+'S&S'!$G$170),CR127*(1+'S&S'!$G$172),CR128*(1+'S&S'!$G$174),CR129*(1+'S&S'!$G$176),CR130*(1+'S&S'!$G$178),CR131*(1+'S&S'!$G$180),CR132*(1+'S&S'!$G$182),CR133*(1+'S&S'!$G$184),CR134*(1+'S&S'!$G$186),CR135*(1+'S&S'!$G$188),CR136*(1+'S&S'!$G$190),CR137*(1+'S&S'!$G$192),CR138*(1+'S&S'!$G$194),CR139*(1+'S&S'!$G$196),CR140*(1+'S&S'!$G$198),CR141*(1+'S&S'!$G$200),CR142*(1+'S&S'!$G$202),CR143*(1+'S&S'!$G$204),CR144*(1+'S&S'!$G$206))","v":0},{"$f":"-CS$190*(1+'S&S'!$G$164)+CS$216*IF(O.6!$C$38=\"Depreciation\",(1+'S&S'!$G$164),1)-CS$218*(1+'S&S'!$G$166)+CS233*(1+'S&S'!$G$208)+CS234*(1+'S&S'!$G$210)+SUM(CS125*(1+'S&S'!$G$168),CS126*(1+'S&S'!$G$170),CS127*(1+'S&S'!$G$172),CS128*(1+'S&S'!$G$174),CS129*(1+'S&S'!$G$176),CS130*(1+'S&S'!$G$178),CS131*(1+'S&S'!$G$180),CS132*(1+'S&S'!$G$182),CS133*(1+'S&S'!$G$184),CS134*(1+'S&S'!$G$186),CS135*(1+'S&S'!$G$188),CS136*(1+'S&S'!$G$190),CS137*(1+'S&S'!$G$192),CS138*(1+'S&S'!$G$194),CS139*(1+'S&S'!$G$196),CS140*(1+'S&S'!$G$198),CS141*(1+'S&S'!$G$200),CS142*(1+'S&S'!$G$202),CS143*(1+'S&S'!$G$204),CS144*(1+'S&S'!$G$206))","v":0}]

{"sheet":"Comp","index":11,"n_rows":36,"n_cols":20,"rows_kept":36,"cut":false,"hidden":false,"merged":[[36,2,36,3],[31,2,31,3],[29,2,29,3],[27,2,27,3],[28,2,28,3],[33,2,33,3],[34,2,34,3],[35,2,35,3],[21,4,21,9],[21,2,22,3],[24,2,24,3],[25,2,25,3],[26,2,26,3],[7,18,7,19],[13,3,13,7],[14,3,14,7],[7,16,7,17],[7,2,8,2],[7,8,7,9],[7,13,7,15],[7,3,8,7],[9,3,9,7],[10,3,10,7],[11,3,11,7],[12,3,12,7]]}
[null,null,"Comparison"]
[]
[null,null,null,"Selection of the optimal option:"]
[null,null,null,"Proposed option",{"$f":"IFERROR(INDEX($C$10:$C$15,IF(LEFT($B$10:$B$15,5)<>FALSE,IF(G.Asm!I13=1,MATCH(MAX($O$10:$O$15),$O$10:$O$15,0),IF(G.Asm!I13=4,MATCH(MIN(M10:M15),M10:M15,0),IF(G.Asm!I13=2,MATCH(MIN(Comp!K10:K15),Comp!K10:K15,0),MATCH(MIN(L10:L15),L10:L15,0)))))),\"-\")","v":"-"}]
[null,null,null,"Selected option","-"]
[]
[null,null,"Comparison of the results:"]
[null,null,"Number of the option","Name of the option",null,null,null,null,"Funding needs analysis",null,"Cost-effectiveness analysis","CEA with monetary evuluation of externalities","Least-costs analysis","Cost-benefit analysis",null,null,"Financial performance analysis",null,"Funding gap analysis"]
[null,null,null,null,null,null,null,null,"NPV","Sum","C/E ratio","C/E ratio","NPV of costs","ENPV","ERR","B/C ratio","FNPV","FRR","Gap","Rate"]
[null,{"$f":"G.Asm!C21","v":false},"Option 1",{"$f":"IF(G.Asm!$C$21,G.Asm!$F$21,\"\")","v":""},null,null,null,null,{"$f":"IF(G.Asm!$C$21,O.1!$E$162,\"\")","v":""},{"$f":"IF(G.Asm!$C$21,O.1!$F$162,\"\")","v":""},{"$f":"IF(G.Asm!$C$21,O.1!$E$176,\"\")","v":""},{"$f":"IF(G.Asm!$C$21,O.1!$E$177,\"\")","v":""},{"$f":"IF(G.Asm!$C$21,O.1!$E$186,\"\")","v":""},{"$f":"IF(G.Asm!$C$21,O.1!$E$238,\"\")","v":""},{"$f":"IF(G.Asm!$C$21,O.1!$E$239,\"\")","v":""},{"$f":"IF(G.Asm!$C$21,O.1!$E$240,\"\")","v":""},{"$f":"IF(G.Asm!$C$21,O.1!$E$251,\"\")","v":""},{"$f":"IF(G.Asm!$C$21,O.1!$E$252,\"\")","v":""},{"$f":"IF(G.Asm!$C$21,O.1!$E$277,\"\")","v":""},{"$f":"IF(G.Asm!$C$21,O.1!$E$279,\"\")","v":""}]
[null,{"$f":"G.Asm!C23","v":false},"Option 2",{"$f":"IF(G.Asm!$C$23,G.Asm!$F$23,\"\")","v":""},null,null,null,null,{"$f":"IF(G.Asm!$C$23,O.2!$E$162,\"\")","v":""},{"$f":"IF(G.Asm!$C$23,O.2!$F$162,\"\")","v":""},{"$f":"IF(G.Asm!$C$23,O.2!$E$176,\"\")","v":""},{"$f":"IF(G.Asm!$C$23,O.2!$E$177,\"\")","v":""},{"$f":"IF(G.Asm!$C$23,O.2!$E$186,\"\")","v":""},{"$f":"IF(G.Asm!$C$23,O.2!$E$238,\"\")","v":""},{"$f":"IF(G.Asm!$C$23,O.2!$E$239,\"\")","v":""},{"$f":"IF(G.Asm!$C$23,O.2!$E$240,\"\")","v":""},{"$f":"IF(G.Asm!$C$23,O.2!$E$251,\"\")","v":""},{"$f":"IF(G.Asm!$C$23,O.2!$E$252,\"\")","v":""},{"$f":"IF(G.Asm!$C$23,O.2!$E$277,\"\")","v":""},{"$f":"IF(G.Asm!$C$23,O.2!$E$279,\"\")","v":""}]
[null,{"$f":"G.Asm!C25","v":false},"Option 3",{"$f":"IF(G.Asm!$C$25,G.Asm!$F$25,\"\")","v":""},null,null,null,null,{"$f":"IF(G.Asm!$C$25,O.3!$E$162,\"\")","v":""},{"$f":"IF(G.Asm!$C$25,O.3!$F$162,\"\")","v":""},{"$f":"IF(G.Asm!$C$25,O.3!$E$176,\"\")","v":""},{"$f":"IF(G.Asm!$C$25,O.3!$E$177,\"\")","v":""},{"$f":"IF(G.Asm!$C$25,O.3!$E$186,\"\")","v":""},{"$f":"IF(G.Asm!$C$25,O.3!$E$238,\"\")","v":""},{"$f":"IF(G.Asm!$C$25,O.3!$E$239,\"\")","v":""},{"$f":"IF(G.Asm!$C$25,O.3!$E$240,\"\")","v":""},{"$f":"IF(G.Asm!$C$25,O.3!$E$251,\"\")","v":""},{"$f":"IF(G.Asm!$C$25,O.3!$E$252,\"\")","v":""},{"$f":"IF(G.Asm!$C$25,O.3!$E$277,\"\")","v":""},{"$f":"IF(G.Asm!$C$25,O.3!$E$279,\"\")","v":""}]
[null,{"$f":"G.Asm!C27","v":false},"Option 4",{"$f":"IF(G.Asm!$C$27,G.Asm!$F$27,\"\")","v":""},null,null,null,null,{"$f":"IF(G.Asm!$C$27,O.4!$E$162,\"\")","v":""},{"$f":"IF(G.Asm!$C$27,O.4!$F$162,\"\")","v":""},{"$f":"IF(G.Asm!$C$27,O.4!$E$176,\"\")","v":""},{"$f":"IF(G.Asm!$C$27,O.4!$E$177,\"\")","v":""},{"$f":"IF(G.Asm!$C$27,O.4!$E$186,\"\")","v":""},{"$f":"IF(G.Asm!$C$27,O.4!$E$238,\"\")","v":""},{"$f":"IF(G.Asm!$C$27,O.4!$E$239,\"\")","v":""},{"$f":"IF(G.Asm!$C$27,O.4!$E$240,\"\")","v":""},{"$f":"IF(G.Asm!$C$27,O.4!$E$251,\"\")","v":""},{"$f":"IF(G.Asm!$C$27,O.4!$E$252,\"\")","v":""},{"$f":"IF(G.Asm!$C$27,O.4!$E$277,\"\")","v":""},{"$f":"IF(G.Asm!$C$27,O.4!$E$279,\"\")","v":""}]
[null,{"$f":"G.Asm!C29","v":false},"Option 5",{"$f":"IF(G.Asm!$C$29,G.Asm!$F$29,\"\")","v":""},null,null,null,null,{"$f":"IF(G.Asm!$C$29,O.5!$E$162,\"\")","v":""},{"$f":"IF(G.Asm!$C$29,O.5!$F$162,\"\")","v":""},{"$f":"IF(G.Asm!$C$29,O.5!$E$176,\"\")","v":""},{"$f":"IF(G.Asm!$C$29,O.5!$E$177,\"\")","v":""},{"$f":"IF(G.Asm!$C$29,O.5!$E$186,\"\")","v":""},{"$f":"IF(G.Asm!$C$29,O.5!$E$238,\"\")","v":""},{"$f":"IF(G.Asm!$C$29,O.5!$E$239,\"\")","v":""},{"$f":"IF(G.Asm!$C$29,O.5!$E$240,\"\")","v":""},{"$f":"IF(G.Asm!$C$29,O.5!$E$251,\"\")","v":""},{"$f":"IF(G.Asm!$C$29,O.5!$E$252,\"\")","v":""},{"$f":"IF(G.Asm!$C$29,O.5!$E$277,\"\")","v":""},{"$f":"IF(G.Asm!$C$29,O.5!$E$279,\"\")","v":""}]
[null,{"$f":"G.Asm!C31","v":false},"Option 6",{"$f":"IF(G.Asm!$C$31,G.Asm!$F$31,\"\")","v":""},null,null,null,null,{"$f":"IF(G.Asm!$C$31,O.6!$E$162,\"\")","v":""},{"$f":"IF(G.Asm!$C$31,O.6!$F$162,\"\")","v":""},{"$f":"IF(G.Asm!$C$31,O.6!$E$176,\"\")","v":""},{"$f":"IF(G.Asm!$C$31,O.6!$E$177,\"\")","v":""},{"$f":"IF(G.Asm!$C$31,O.6!$E$186,\"\")","v":""},{"$f":"IF(G.Asm!$C$31,O.6!$E$238,\"\")","v":""},{"$f":"IF(G.Asm!$C$31,O.6!$E$239,\"\")","v":""},{"$f":"IF(G.Asm!$C$31,O.6!$E$240,\"\")","v":""},{"$f":"IF(G.Asm!$C$31,O.6!$E$251,\"\")","v":""},{"$f":"IF(G.Asm!$C$31,O.6!$E$252,\"\")","v":""},{"$f":"IF(G.Asm!$C$31,O.6!$E$277,\"\")","v":""},{"$f":"IF(G.Asm!$C$31,O.6!$E$279,\"\")","v":""}]
[]
[]
[]
[]
[]
[null,null,"Additional information:"]
[null,null,"Element",null,{"$f":"\"Options (NPV (\"&G.Asm!$F$40*100&\"%))\"","v":"Options (NPV (5%))"}]
[null,null,null,null,"O.1","O.2","O.3","O.4","O.5","O.6"]
[]
[null,null,{"$f":"O.1!C10","v":"A.1. Total Initial investment costs"},null,{"$f":"IF(G.Asm!$C$21,O.1!$E$10,\"\")","v":""},{"$f":"IF(G.Asm!$C$23,O.2!$E$10,\"\")","v":""},{"$f":"IF(G.Asm!$C$25,O.3!$E$10,\"\")","v":""},{"$f":"IF(G.Asm!$C$27,O.4!$E$10,\"\")","v":""},{"$f":"IF(G.Asm!$C$29,O.5!$E$10,\"\")","v":""},{"$f":"IF(G.Asm!$C$31,O.5!$E$10,\"\")","v":""}]
[null,null,{"$f":"O.1!C26","v":"A.2. Total replacement costs (reinvestment costs)"},null,{"$f":"IF(G.Asm!$C$21,O.1!$E$26,\"\")","v":""},{"$f":"IF(G.Asm!$C$23,O.2!$E$26,\"\")","v":""},{"$f":"IF(G.Asm!$C$25,O.3!$E$26,\"\")","v":""},{"$f":"IF(G.Asm!$C$27,O.4!$E$26,\"\")","v":""},{"$f":"IF(G.Asm!$C$29,O.5!$E$26,\"\")","v":""},{"$f":"IF(G.Asm!$C$31,O.5!$E$26,\"\")","v":""}]
[null,null,{"$f":"O.1!C40","v":"B. Residual value"},null,{"$f":"IF(G.Asm!$C$21,O.1!$E$40,\"\")","v":""},{"$f":"IF(G.Asm!$C$23,O.2!$E$40,\"\")","v":""},{"$f":"IF(G.Asm!$C$25,O.3!$E$40,\"\")","v":""},{"$f":"IF(G.Asm!$C$27,O.4!$E$40,\"\")","v":""},{"$f":"IF(G.Asm!$C$29,O.5!$E$40,\"\")","v":""},{"$f":"IF(G.Asm!$C$31,O.5!$E$40,\"\")","v":""}]
[null,null,{"$f":"O.1!C44","v":"C. Total operating and maintenance costs"},null,{"$f":"IF(G.Asm!$C$21,O.1!$E$44,\"\")","v":""},{"$f":"IF(G.Asm!$C$23,O.2!$E$44,\"\")","v":""},{"$f":"IF(G.Asm!$C$25,O.3!$E$44,\"\")","v":""},{"$f":"IF(G.Asm!$C$27,O.4!$E$44,\"\")","v":""},{"$f":"IF(G.Asm!$C$29,O.5!$E$44,\"\")","v":""},{"$f":"IF(G.Asm!$C$31,O.5!$E$44,\"\")","v":""}]
[null,null,{"$f":"O.1!C71","v":"F. Total revenues"},null,{"$f":"IF(G.Asm!$C$21,O.1!$E$71,\"\")","v":""},{"$f":"IF(G.Asm!$C$23,O.2!$E$71,\"\")","v":""},{"$f":"IF(G.Asm!$C$25,O.3!$E$71,\"\")","v":""},{"$f":"IF(G.Asm!$C$27,O.4!$E$71,\"\")","v":""},{"$f":"IF(G.Asm!$C$29,O.5!$E$71,\"\")","v":""},{"$f":"IF(G.Asm!$C$31,O.5!$E$71,\"\")","v":""}]
[null,null,{"$f":"O.1!C60","v":"D. Total payment of debt service"},null,{"$f":"IF(G.Asm!$C$21,O.1!$E$60,\"\")","v":""},{"$f":"IF(G.Asm!$C$23,O.2!$E$60,\"\")","v":""},{"$f":"IF(G.Asm!$C$25,O.3!$E$60,\"\")","v":""},{"$f":"IF(G.Asm!$C$27,O.4!$E$60,\"\")","v":""},{"$f":"IF(G.Asm!$C$29,O.5!$E$60,\"\")","v":""},{"$f":"IF(G.Asm!$C$31,O.5!$E$60,\"\")","v":""}]
[]
[null,null,{"$f":"\"Total \"&G.Asm!F16","v":"Total Text"},null,{"$f":"IF($D$10=\"\",\"\",O.1!$E$67)","v":""},{"$f":"IF($D$10=\"\",\"\",O.2!$E$67)","v":""},{"$f":"IF($D$10=\"\",\"\",O.3!$E$67)","v":""},{"$f":"IF($D$10=\"\",\"\",O.4!$E$67)","v":""},{"$f":"IF($D$10=\"\",\"\",O.5!$E$67)","v":""},{"$f":"IF($D$10=\"\",\"\",O.5!$E$67)","v":""}]
[]
[null,null,{"$f":"O.1!C95","v":"G. Total net value of externalities"},null,{"$f":"IF(G.Asm!$C$21,O.1!$E$95,\"\")","v":""},{"$f":"IF(G.Asm!$C$23,O.2!$E$95,\"\")","v":""},{"$f":"IF(G.Asm!$C$25,O.3!$E$95,\"\")","v":""},{"$f":"IF(G.Asm!$C$27,O.4!$E$95,\"\")","v":""},{"$f":"IF(G.Asm!$C$29,O.5!$E$95,\"\")","v":""},{"$f":"IF(G.Asm!$C$31,O.5!$E$95,\"\")","v":""}]
[null,null,{"$f":"O.1!C119","v":"H. Total net value of climate change mitigation"},null,{"$f":"IF(G.Asm!$C$21,O.1!$E$119,\"\")","v":""},{"$f":"IF(G.Asm!$C$23,O.2!$E$119,\"\")","v":""},{"$f":"IF(G.Asm!$C$25,O.3!$E$119,\"\")","v":""},{"$f":"IF(G.Asm!$C$27,O.4!$E$119,\"\")","v":""},{"$f":"IF(G.Asm!$C$29,O.5!$E$119,\"\")","v":""},{"$f":"IF(G.Asm!$C$31,O.5!$E$119,\"\")","v":""}]
[null,null,{"$f":"O.1!C124","v":"I. Total direct benefit"},null,{"$f":"IF(G.Asm!$C$21,O.1!$E$124,\"\")","v":""},{"$f":"IF(G.Asm!$C$23,O.2!$E$124,\"\")","v":""},{"$f":"IF(G.Asm!$C$25,O.3!$E$124,\"\")","v":""},{"$f":"IF(G.Asm!$C$27,O.4!$E$124,\"\")","v":""},{"$f":"IF(G.Asm!$C$29,O.5!$E$124,\"\")","v":""},{"$f":"IF(G.Asm!$C$31,O.5!$E$124,\"\")","v":""}]

{"sheet":"S&S","index":12,"n_rows":221,"n_cols":30,"rows_kept":221,"cut":false,"hidden":true,"merged":[[15,25,15,26],[48,25,48,26],[50,25,50,26],[52,25,52,26],[119,21,120,21],[107,21,108,21],[160,4,160,5],[160,2,161,2],[160,3,161,3],[160,6,160,7],[153,20,154,20],[153,21,154,21],[155,20,156,20],[155,21,156,21],[147,21,148,21],[149,18,150,18],[149,19,150,19],[149,20,150,20],[149,21,150,21],[151,20,152,20],[151,21,152,21],[141,21,142,21],[143,18,144,18],[143,19,144,19],[214,2,215,2],[214,3,214,5],[151,4,152,4],[153,3,154,3],[153,4,154,4],[155,3,156,3],[155,4,156,4],[153,18,154,18],[153,19,154,19],[155,18,156,18],[155,19,156,19],[151,18,152,18],[151,19,152,19],[143,20,144,20],[143,21,144,21],[145,18,146,18],[145,19,146,19],[145,20,146,20],[145,21,146,21],[121,19,122,19],[121,20,122,20],[121,21,122,21],[123,18,124,18],[123,19,124,19],[123,20,124,20],[123,21,124,21],[113,21,114,21],[115,18,116,18],[115,19,116,19],[115,20,116,20],[115,21,116,21],[117,18,118,18],[117,19,118,19],[117,20,118,20],[117,21,118,21],[109,19,110,19],[109,20,110,20],[109,21,110,21],[111,18,112,18],[111,19,112,19],[111,20,112,20],[111,21,112,21],[145,4,146,4],[145,16,146,16],[137,4,138,4],[139,4,140,4],[133,18,134,18],[135,18,136,18],[137,18,138,18],[139,18,140,18],[125,19,126,19],[127,19,128,19],[129,19,130,19],[131,19,132,19],[133,19,134,19],[135,19,136,19],[137,19,138,19],[139,19,140,19],[121,18,122,18],[147,4,148,4],[147,3,148,3],[149,3,150,3],[149,4,150,4],[141,3,142,3],[107,18,108,18],[107,19,108,19],[107,20,108,20],[113,18,114,18],[113,19,114,19],[113,20,114,20],[119,18,120,18],[119,19,120,19],[119,20,120,20],[141,18,142,18],[141,19,142,19],[141,20,142,20],[147,18,148,18],[147,19,148,19],[147,20,148,20],[111,12,154,15],[119,4,120,4],[121,4,122,4],[143,16,144,16],[57,6,57,7],[73,3,73,5],[83,3,84,3],[83,4,84,4],[57,3,58,3],[57,4,57,5],[141,4,142,4],[143,3,144,3],[143,4,144,4],[125,4,126,4],[127,4,128,4],[129,4,130,4],[131,4,132,4],[133,4,134,4],[135,4,136,4],[107,3,108,3],[107,4,108,4],[109,3,110,3],[109,4,110,4],[111,3,112,3],[111,4,112,4],[113,3,114,3],[113,4,114,4],[117,4,118,4],[83,10,84,10],[85,2,86,2],[85,10,86,10],[90,2,91,2],[85,3,86,3],[85,4,86,4],[90,3,91,3],[90,4,90,5],[90,6,90,7],[107,2,108,2],[20,2,21,2],[15,2,16,2],[98,2,99,2],[73,2,74,2],[83,2,84,2],[98,3,98,5],[52,3,53,3],[52,4,53,4],[57,2,58,2],[50,2,51,2],[50,3,51,3],[50,4,51,4],[52,2,53,2],[32,2,33,2],[15,3,16,3],[15,4,16,4],[20,3,21,3],[20,4,20,5],[48,2,49,2],[48,3,49,3],[48,4,49,4],[42,2,43,2],[42,3,43,3],[109,2,110,2],[155,2,156,2],[151,3,152,3],[115,3,116,3],[111,2,112,2],[125,3,126,3],[127,3,128,3],[129,3,130,3],[131,3,132,3],[133,3,134,3],[135,3,136,3],[137,3,138,3],[139,3,140,3],[145,3,146,3],[117,3,118,3],[119,3,120,3],[121,3,122,3],[123,3,124,3],[113,2,114,2],[115,2,116,2],[117,2,118,2],[153,2,154,2],[119,2,120,2],[121,2,122,2],[123,2,124,2],[141,2,142,2],[143,2,144,2],[145,2,146,2],[147,2,148,2],[149,2,150,2],[151,2,152,2],[125,2,126,2],[127,2,128,2],[129,2,130,2],[131,2,132,2],[133,2,134,2],[135,2,136,2],[137,2,138,2],[139,2,140,2],[9,2,10,2],[11,2,12,2],[9,12,10,12],[11,12,12,12],[13,12,14,12],[13,2,14,2],[13,3,14,3],[13,4,14,4],[11,3,12,3],[11,4,12,4],[9,3,10,3],[20,6,20,7],[32,3,32,5],[9,16,10,16],[9,17,10,17],[9,14,10,14],[9,15,10,15],[11,14,12,14],[11,15,12,15],[11,16,12,16],[11,17,12,17],[13,14,14,14],[13,15,14,15],[13,16,14,16],[13,17,14,17],[9,4,10,4],[15,12,16,12],[15,14,16,14],[15,15,16,15],[42,4,43,4],[44,2,45,2],[44,3,45,3],[44,4,45,4],[46,2,47,2],[46,3,47,3],[46,4,47,4],[42,16,43,16],[42,17,43,17],[44,14,45,14],[44,15,45,15],[44,16,45,16],[44,17,45,17],[46,14,47,14],[46,15,47,15],[46,16,47,16],[46,17,47,17],[48,14,49,14],[48,15,49,15],[50,14,51,14],[50,15,51,15],[52,14,53,14],[52,15,53,15],[50,12,51,12],[52,12,53,12],[42,14,43,14],[42,15,43,15],[48,12,49,12],[42,12,43,12],[44,12,45,12],[46,12,47,12],[147,16,148,16],[149,16,150,16],[151,16,152,16],[153,16,154,16],[155,16,156,16],[109,16,110,16],[111,16,112,16],[113,16,114,16],[115,16,116,16],[117,16,118,16],[119,16,120,16],[121,16,122,16],[123,16,124,16],[141,16,142,16],[133,16,134,16],[135,16,136,16],[137,16,138,16],[139,16,140,16],[107,16,108,16],[125,18,126,18],[127,18,128,18],[129,18,130,18],[115,4,116,4],[125,16,126,16],[127,16,128,16],[129,16,130,16],[131,16,132,16],[123,4,124,4],[131,18,132,18],[109,18,110,18],[111,28,111,29],[113,28,113,29],[115,28,115,29],[117,28,117,29],[119,28,119,29],[121,28,121,29],[123,28,123,29],[125,28,125,29],[127,28,127,29],[147,28,147,29],[149,28,149,29],[151,28,151,29],[153,28,153,29],[155,26,155,27],[155,23,156,23],[155,24,156,24],[129,28,129,29],[131,28,131,29],[133,28,133,29],[135,28,135,29],[137,28,137,29],[139,28,139,29],[141,28,141,29],[143,28,143,29],[145,28,145,29]]}
[null,null,"Sensitivity and scenario analyses"]
[]
[null,null,{"$f":"\"Selected: \"&Comp!E5","v":"Selected: -"}]
[]
[null,null,"% change of variable tested",0.01,{"$f":"-D5","v":-0.01}]
[]
[]
[null,null,"Sensitivity",null,null,null,null,null,null,null,null,null,null,null,"Switching values",null,null,null,null,null,null,null,null,"Internal calculations for break-even analysis"]
[null,null,"Variable tested",{"$f":"\"NPV (\"&G.Asm!$F$40*100&\"%)\"","v":"NPV (5%)"},"Sum","% change","C/E ratio","% change in C/E ratio",{"$f":"\"FNPV\"&\" (\"&G.Asm!$F$76*100&\"%)\"&IF(G.Asm!$F$37=\"Yes\",\"\",\" (including VAT)\")","v":"FNPV (4%)"},{"$f":"\"% change in FNPV\"&\" (\"&G.Asm!$F$76*100&\"%)\"","v":"% change in FNPV (4%)"},{"$f":"\"FRR\"&IF(G.Asm!$F$37=\"Yes\",\"\",\" (including VAT)\")","v":"FRR"},"% change in FRR","Is variable critical?*",null,"Maximum % change before E/C ratio changes a sign ",{"$f":"\"Switching value (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Switching value (NPV 5%)"},{"$f":"\"Maximum % change before FNPV\"&\" (\"&G.Asm!$F$76*100&\"%)\"&IF(G.Asm!$F$37=\"Yes\",\"\",\" (including VAT)\") &\" turns to 0\"","v":"Maximum % change before FNPV (4%) turns to 0"},{"$f":"\"Switching value (NPV \"&G.Asm!$F$76*100&\"%)\"","v":"Switching value (NPV 4%)"},null,null,null,null,null,"Test for C/E ratio","C/E ratio","Test for FNPV","FNPV"]
[null,null,{"$f":"O.3!C9","v":"A. Total investment costs"},{"$f":"O.3!E9","v":0},{"$f":"O.3!F9","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$10=0,$E$10=0),\"\",IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166*(1+F10)-O.3!$E$167*IF(O.3!$C$38=\"Depreciation\",(1+F10),1)+O.3!$E$168-O.3!$E$169)/O.3!$E$171))","v":""},{"$f":"IF(OR(G10=\"No value\",G10=\"\",O.3!$E$176=0),0,(G10-O.3!$E$176)/O.3!$E$176)","v":0},{"$f":"IF(AND($D$10=0,$E$10=0),\"\",-SUM(O.3!$E$244,O.3!$E$255)*(1+F10)+SUM(O.3!$E$245,O.3!$E$256)*IF(O.3!$C$38=\"Depreciation\",(1+F10),1)-SUM(O.3!$E$246,O.3!$E$257)+O.3!$E$247)","v":""},{"$f":"IF(OR(O.3!$E$251=0,I10=\"\"),0,(I10-O.3!$E$251)/O.3!$E$251)","v":0},{"$f":"IF(AND($D$10=0,$E$10=0),\"\",IF(ISERROR(IRR(O.3!G288:INDEX(O.3!G288:CS288,RP+1))),\"No value\",IRR(O.3!G288:INDEX(O.3!G288:CS288,RP+1))))","v":""},{"$f":"IF(OR(O.3!$E$252=\"No value\",O.3!$E$252=0,K10=\"No value\",K10=\"\"),0,(K10-O.3!$E$252)/O.3!$E$252)","v":0},{"$f":"IF(AND(D10=0,E10=0),\"\",IF(OR(ABS(H10/F10)>=1,ABS(H11/F11)>=1,IF(G.Asm!$F$75=\"yes\",ABS(J10/F10)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(J11/F11)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(L10/F10)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(L11/F11)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF($X10,D10*(1+'S&S'!O10),\"No value\")","v":"No value"},0,{"$f":"IF($Z10,O.3!$E$244*(1+'S&S'!Q10),\"No value\")","v":"No value"},null,null,null,null,null,{"$f":"AND(OR(O.3!$E$71>0,O.3!$E$44<0),OR(D10>0,E10>0,D10<0<0),O.3!$E$171>0)","v":false},{"$f":"IF(X10,ROUND(IF(O.3!$E$171=0,0,(O.3!$E$166*(1+O10)-O.3!$E$167*IF(O.3!$C$38=\"Depreciation\",(1+O10),1)+O.3!$E$168-O.3!$E$169)/O.3!$E$171),3),0)","v":0},{"$f":"AND(OR(O.3!$E$244>0,O.3!$E$246<0),OR(D10>0,E10>0,D10<0,E10<0))","v":false},{"$f":"IF(Z10,-SUM(O.3!$E$244,O.3!$E$255)*(1+Q10)+SUM(O.3!$E$245,O.3!$E$256)*IF(O.3!$C$38=\"Depreciation\",(1+Q10),1)-SUM(O.3!$E$246,O.3!$E$257)+O.3!$E$247,0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$10=0,$E$10=0),\"\",IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166*(1+F11)-O.3!$E$167*IF(O.3!$C$38=\"Depreciation\",(1+F11),1)+O.3!$E$168-O.3!$E$169)/O.3!$E$171))","v":""},{"$f":"IF(OR(G11=\"No value\",G11=\"\",O.3!$E$176=0),0,(G11-O.3!$E$176)/O.3!$E$176)","v":0},{"$f":"IF(AND($D$10=0,$E$10=0),\"\",-SUM(O.3!$E$244,O.3!$E$255)*(1+F11)+SUM(O.3!$E$245,O.3!$E$256)*IF(O.3!$C$38=\"Depreciation\",(1+F11),1)-SUM(O.3!$E$246,O.3!$E$257)+O.3!$E$247)","v":""},{"$f":"IF(OR(O.3!$E$251=0,I11=\"\"),0,(I11-O.3!$E$251)/O.3!$E$251)","v":0},{"$f":"IF(AND($D$10=0,$E$10=0),\"\",IF(ISERROR(IRR(O.3!G289:INDEX(O.3!G289:CS289,RP+1))),\"No value\",IRR(O.3!G289:INDEX(O.3!G289:CS289,RP+1))))","v":""},{"$f":"IF(OR(O.3!$E$252=\"No value\",O.3!$E$252=0,K11=\"No value\",K11=\"\"),0,(K11-O.3!$E$252)/O.3!$E$252)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X11,ROUND(IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166*(1+O11)-O.3!$E$167*IF(O.3!$C$38=\"Depreciation\",(1+O11),1)+O.3!$E$168-O.3!$E$169)/O.3!$E$171),3),\"\")","v":""},null,{"$f":"IF(X11,-SUM(O.3!$E$244,O.3!$E$255)*(1+Q11)+SUM(O.3!$E$245,O.3!$E$256)*IF(O.3!$C$38=\"Depreciation\",(1+Q11),1)-SUM(O.3!$E$246,O.3!$E$257)+O.3!$E$247,\"\")","v":""}]
[null,null,{"$f":"O.3!C44","v":"C. Total operating and maintenance costs"},{"$f":"O.3!E44","v":0},{"$f":"O.3!F44","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$12=0,$E$12=0),\"\",IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166-O.3!$E$167+O.3!$E$168*(1+F12)-O.3!$E$169)/O.3!$E$171))","v":""},{"$f":"IF(OR(G12=\"No value\",G12=\"\",O.3!$E$176=0),0,(G12-O.3!$E$176)/O.3!$E$176)","v":0},{"$f":"IF(AND($D$12=0,$E$12=0),\"\",-SUM(O.3!$E$244,O.3!$E$255)+SUM(O.3!$E$245,O.3!$E$256)-SUM(O.3!$E$246,O.3!$E$257)*(1+F12)+O.3!$E$247)","v":""},{"$f":"IF(OR(O.3!$E$251=0,I12=\"\"),0,(I12-O.3!$E$251)/O.3!$E$251)","v":0},{"$f":"IF(AND($D$12=0,$E$12=0),\"\",IF(ISERROR(IRR(O.3!G290:INDEX(O.3!G290:CS290,RP+1))),\"No value\",IRR(O.3!G290:INDEX(O.3!G290:CS290,RP+1))))","v":""},{"$f":"IF(OR(O.3!$E$252=\"No value\",O.3!$E$252=0,K12=\"No value\",K12=\"\"),0,(K12-O.3!$E$252)/O.3!$E$252)","v":0},{"$f":"IF(AND(D12=0,E12=0),\"\",IF(OR(ABS(H12/F12)>=1,ABS(H13/F13)>=1,IF(G.Asm!$F$75=\"yes\",ABS(J12/F12)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(J13/F13)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(L12/F12)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(L13/F13)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF($X12,D12*(1+'S&S'!O12),\"No value\")","v":"No value"},0,{"$f":"IF($Z12,O.3!$E$246*(1+'S&S'!Q12),\"No value\")","v":"No value"},null,null,null,null,null,{"$f":"AND(OR(O.3!$E$71>0,O.3!$E$44<0),OR(D12>0,E12>0,D12<0<0),O.3!$E$171>0)","v":false},{"$f":"IF(X12,ROUND(IF(O.3!$E$171=0,0,(O.3!$E$166-O.3!$E$167+O.3!$E$168*(1+O12)-O.3!$E$169)/O.3!$E$171),3),0)","v":0},{"$f":"AND(OR(O.3!$E$244>0,O.3!$E$246<0),OR(D12>0,E12>0,D12<0,E12<0))","v":false},{"$f":"IF(Z12,-SUM(O.3!$E$244,O.3!$E$255)+SUM(O.3!$E$245,O.3!$E$256)-SUM(O.3!$E$246,O.3!$E$257)*(1+Q12)+O.3!$E$247,0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$12=0,$E$12=0),\"\",IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166-O.3!$E$167+O.3!$E$168*(1+F13)-O.3!$E$169)/O.3!$E$171))","v":""},{"$f":"IF(OR(G13=\"No value\",G13=\"\",O.3!$E$176=0),0,(G13-O.3!$E$176)/O.3!$E$176)","v":0},{"$f":"IF(AND($D$12=0,$E$12=0),\"\",-SUM(O.3!$E$244,O.3!$E$255)+SUM(O.3!$E$245,O.3!$E$256)-SUM(O.3!$E$246,O.3!$E$257)*(1+F13)+O.3!$E$247)","v":""},{"$f":"IF(OR(O.3!$E$251=0,I13=\"\"),0,(I13-O.3!$E$251)/O.3!$E$251)","v":0},{"$f":"IF(AND($D$12=0,$E$12=0),\"\",IF(ISERROR(IRR(O.3!G291:INDEX(O.3!G291:CS291,RP+1))),\"No value\",IRR(O.3!G291:INDEX(O.3!G291:CS291,RP+1))))","v":""},{"$f":"IF(OR(O.3!$E$252=\"No value\",O.3!$E$252=0,K13=\"No value\",K13=\"\"),0,(K13-O.3!$E$252)/O.3!$E$252)","v":0}]
[null,null,{"$f":"O.3!C71","v":"F. Total revenues"},{"$f":"O.3!E71","v":0},{"$f":"O.3!F71","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$14=0,$E$14=0),\"\",IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166-O.3!$E$167+O.3!$E$168-O.3!$E$169*(1+F14))/O.3!$E$171))","v":""},{"$f":"IF(OR(G14=\"No value\",G14=\"\",O.3!$E$176=0),0,(G14-O.3!$E$176)/O.3!$E$176)","v":0},{"$f":"IF(AND($D$14=0,$E$14=0),\"\",-SUM(O.3!$E$244,O.3!$E$255)+SUM(O.3!$E$245,O.3!$E$256)-SUM(O.3!$E$246,O.3!$E$257)+O.3!$E$247*(1+F14))","v":""},{"$f":"IF(OR(O.3!$E$251=0,I14=\"\"),0,(I14-O.3!$E$251)/O.3!$E$251)","v":0},{"$f":"IF(AND($D$14=0,$E$14=0),\"\",IF(ISERROR(IRR(O.3!G292:INDEX(O.3!G292:CS292,RP+1))),\"No value\",IRR(O.3!G292:INDEX(O.3!G292:CS292,RP+1))))","v":""},{"$f":"IF(OR(O.3!$E$252=\"No value\",O.3!$E$252=0,K14=\"No value\",K14=\"\"),0,(K14-O.3!$E$252)/O.3!$E$252)","v":0},{"$f":"IF(AND(D14=0,E14=0),\"\",IF(OR(ABS(H14/F14)>=1,ABS(H15/F15)>=1,IF(G.Asm!$F$75=\"yes\",ABS(J14/F14)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(J15/F15)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(L14/F14)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(L15/F15)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF($X14,D14*(1+'S&S'!O14),\"No value\")","v":"No value"},0,{"$f":"IF($Z14,O.3!$E$247*(1+'S&S'!Q14),\"No value\")","v":"No value"},null,null,null,null,null,{"$f":"AND(OR(O.3!$E$71>0,O.3!$E$44<0),OR(D14>0,E14>0,D14<0<0),O.3!$E$171>0)","v":false},{"$f":"IF(X14,ROUND(IF(O.3!$E$171=0,0,(O.3!$E$166-O.3!$E$167+O.3!$E$168-O.3!$E$169*(1+O14))/O.3!$E$171),3),0)","v":0},{"$f":"AND(OR(O.3!$E$244>0,O.3!$E$246<0),OR(D14>0,E14>0,D14<0,E14<0))","v":false},{"$f":"IF(Z14,-SUM(O.3!$E$244,O.3!$E$255)+SUM(O.3!$E$245,O.3!$E$256)-SUM(O.3!$E$246,O.3!$E$257)+O.3!$E$247*(1+Q14),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$14=0,$E$14=0),\"\",IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166-O.3!$E$167+O.3!$E$168-O.3!$E$169*(1+F15))/O.3!$E$171))","v":""},{"$f":"IF(OR(G15=\"No value\",G15=\"\",O.3!$E$176=0),0,(G15-O.3!$E$176)/O.3!$E$176)","v":0},{"$f":"IF(AND($D$14=0,$E$14=0),\"\",-SUM(O.3!$E$244,O.3!$E$255)+SUM(O.3!$E$245,O.3!$E$256)-SUM(O.3!$E$246,O.3!$E$257)+O.3!$E$247*(1+F15))","v":""},{"$f":"IF(OR(O.3!$E$251=0,I15=\"\"),0,(I15-O.3!$E$251)/O.3!$E$251)","v":0},{"$f":"IF(AND($D$14=0,$E$14=0),\"\",IF(ISERROR(IRR(O.3!G293:INDEX(O.3!G293:CS293,RP+1))),\"No value\",IRR(O.3!G293:INDEX(O.3!G293:CS293,RP+1))))","v":""},{"$f":"IF(OR(O.3!$E$252=\"No value\",O.3!$E$252=0,K15=\"No value\",K15=\"\"),0,(K15-O.3!$E$252)/O.3!$E$252)","v":0}]
[null,null,{"$f":"O.3!C67","v":"E. Text: Text/Year"},{"$f":"O.3!E67","v":0},{"$f":"O.3!F67","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$16=0,$E$16=0),\"\",IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166-O.3!$E$167+O.3!$E$168-O.3!$E$169)/(O.3!$E$171*(1+F16))))","v":""},{"$f":"IF(OR(G16=\"No value\",G16=\"\",O.3!$E$176=0),0,(G16-O.3!$E$176)/O.3!$E$176)","v":0},null,null,null,null,{"$f":"IF(AND(D16=0,E16=0),\"\",IF(OR(ABS(H16/F16)>=1,ABS(H17/F17)>=1,IF(G.Asm!$F$75=\"yes\",ABS(J16/F16)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(J17/F17)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(L16/F16)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(L17/F17)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(X16,D16*(1+'S&S'!O16),\"No value\")","v":"No value"},{"$f":"IF(OR(K16=\"\",P16=\"No value\"),\"\",IF(O.3!$E$252=\"No value\",\"0\",(P16-O.3!$E$252)/O.3!$E$252))","v":""},{"$f":"IF(OR(L16=\"\",Q16=\"No value\"),\"\",IF(O.3!$E$252=\"No value\",\"0\",(Q16-O.3!$E$252)/O.3!$E$252))","v":""},null,null,null,null,null,{"$f":"AND(OR(O.3!$E$71>0,O.3!$E$44<0),OR(D16>0,E16>0,D16<0<0),O.3!$E$171>0)","v":false},{"$f":"IF(X16,ROUND(IF(O.3!$E$171=0,0,(O.3!$E$166-O.3!$E$167+O.3!$E$168-O.3!$E$169)/(O.3!$E$171*(1+O16))),3),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$16=0,$E$16=0),\"\",IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166-O.3!$E$167+O.3!$E$168-O.3!$E$169)/(O.3!$E$171*(1+F17))))","v":""},{"$f":"IF(OR(G17=\"No value\",G17=\"\",O.3!$E$176=0),0,(G17-O.3!$E$176)/O.3!$E$176)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(K17=\"\",P17=\"No value\"),\"\",IF(O.3!$E$252=\"No value\",\"0\",(P17-O.3!$E$252)/O.3!$E$252))","v":""},{"$f":"IF(OR(L17=\"\",Q17=\"No value\"),\"\",IF(O.3!$E$252=\"No value\",\"0\",(Q17-O.3!$E$252)/O.3!$E$252))","v":""}]
[null,null,{"$f":"\"* - Critical variables are those for which a change of \"&$D$5*100&\"% in value results in a change of at least \"&$D$5*100&\"% in indicators\"","v":"* - Critical variables are those for which a change of 1% in value results in a change of at least 1% in indicators"}]
[]
[null,null,"Scenarios"]
[null,null,"Variable",{"$f":"\"NPV (\"&G.Asm!$F$40*100&\"%)\"","v":"NPV (5%)"},"Pesimistic scenario",null,"Optimistic scenario"]
[null,null,null,null,"% change",{"$f":"\"Switching value (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Switching value (NPV 5%)"},"% change",{"$f":"\"Switching value (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Switching value (NPV 5%)"}]
[]
[null,null,{"$f":"C10","v":"A. Total investment costs"},{"$f":"D10","v":0},0,{"$f":"$D24*(1+E24)","v":0},0,{"$f":"$D24*(1+G24)","v":0}]
[]
[null,null,{"$f":"C12","v":"C. Total operating and maintenance costs"},{"$f":"D12","v":0},0,{"$f":"$D26*(1+E26)","v":0},0,{"$f":"$D26*(1+G26)","v":0}]
[]
[null,null,{"$f":"C14","v":"F. Total revenues"},{"$f":"D14","v":0},0,{"$f":"$D28*(1+E28)","v":0},0,{"$f":"$D28*(1+G28)","v":0}]
[]
[null,null,{"$f":"C16","v":"E. Text: Text/Year"},{"$f":"D16","v":0},0,{"$f":"$D30*(1+E30)","v":0},0,{"$f":"$D30*(1+G30)","v":0}]
[]
[]
[null,null,"Indicator","Results of scenarios"]
[null,null,null,"Pesimistic","Most likely (base case of the model)","Optimistic"]
[null,null,"E/C ratio",{"$f":"IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166*(1+E24)-O.3!$E$167*IF(O.3!$C$38=\"Depreciation\",(1+E24),1)+O.3!$E$168*(1+E26)-O.3!$E$169*(1+E28))/(O.3!$E$171*(1+E30)))","v":"No value"},{"$f":"O.3!$E$176","v":"No value"},{"$f":"IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166*(1+G24)-O.3!$E$167*IF(O.3!$C$38=\"Depreciation\",(1+G24),1)+O.3!$E$168*(1+G26)-O.3!$E$169*(1+G28))/(O.3!$E$171*(1+G30)))","v":"No value"}]
[null,null,"FNPV",{"$f":"-SUM(O.3!$E$244,O.3!$E$255)*(1+E24)+SUM(O.3!$E$245,O.3!$E$256)*IF(O.3!$C$38=\"Depreciation\",(1+E24),1)-SUM(O.3!$E$246,O.3!$E$257)*(1+E26)+O.3!$E$247*(1+E28)","v":0},{"$f":"O.3!$E$251","v":0},{"$f":"-SUM(O.3!$E$244,O.3!$E$255)*(1+G24)+SUM(O.3!$E$245,O.3!$E$256)*IF(O.3!$C$38=\"Depreciation\",(1+G24),1)-SUM(O.3!$E$246,O.3!$E$257)*(1+G26)+O.3!$E$247*(1+G28)","v":0}]
[null,null,"FRR(C)",{"$f":"IF(ISERROR(IRR(O.3!G298:INDEX(O.3!G298:CS298,RP+1))),\"No value\",IRR(O.3!G298:INDEX(O.3!G298:CS298,RP+1)))","v":"No value"},{"$f":"O.3!E252","v":"No value"},{"$f":"IF(ISERROR(IRR(O.3!G299:INDEX(O.3!G299:CS299,RP+1))),\"No value\",IRR(O.3!G299:INDEX(O.3!G299:CS299,RP+1)))","v":"No value"}]
[]
[]
[]
[null,null,"Sensitivity",null,null,null,null,null,null,null,null,null,null,null,"Switching values",null,null,null,null,null,null,null,null,"Internal calculations for break-even analysis"]
[null,null,"Variable tested",{"$f":"\"NPV (\"&G.Asm!$F$40*100&\"%)\"","v":"NPV (5%)"},"Sum","% change","C/E ratio","% change in C/E ratio",{"$f":"\"FNPV\"&\" (\"&G.Asm!$F$76*100&\"%)\"&IF(G.Asm!$F$37=\"Yes\",\"\",\" (including VAT)\")","v":"FNPV (4%)"},{"$f":"\"% change in FNPV\"&\" (\"&G.Asm!$F$76*100&\"%)\"","v":"% change in FNPV (4%)"},{"$f":"\"FRR\"&IF(G.Asm!$F$37=\"Yes\",\"\",\" (including VAT)\")","v":"FRR"},"% change in FRR","Is variable critical?*",null,"Maximum % change before C/E ratio changes a sign ",{"$f":"\"Switching value (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Switching value (NPV 5%)"},{"$f":"\"Maximum % change before FNPV \"&\" (\"&G.Asm!$F$76*100&\"%)\"&IF(G.Asm!$F$37=\"Yes\",\"\",\" (including VAT)\") &\" turns to 0\"","v":"Maximum % change before FNPV  (4%) turns to 0"},{"$f":"\"Switching value (NPV \"&G.Asm!$F$76*100&\"%)\"","v":"Switching value (NPV 4%)"},null,null,null,null,null,"Test for C/E ratio","C/E ratio","Test for FNPV","FNPV"]
[null,null,{"$f":"O.3!$C$9","v":"A. Total investment costs"},{"$f":"O.3!$E$9","v":0},{"$f":"O.3!$F$9","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$43=0,$E$43=0),\"\",IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166*(1+F43)-O.3!$E$167*IF(O.3!$C$38=\"Depreciation\",(1+F43),1)+O.3!$E$168-O.3!$E$169-O.3!$E$173-O.3!$E$174)/O.3!$E$171))","v":""},{"$f":"IF(OR(G43=\"No value\",G43=\"\",O.3!$E$177=0),0,(G43-O.3!$E$177)/O.3!$E$177)","v":0},{"$f":"IF(AND($D$43=0,$E$43=0),\"\",-SUM(O.3!$E$244,O.3!$E$255)*(1+F10)+SUM(O.3!$E$245,O.3!$E$256)*IF(O.3!$C$38=\"Depreciation\",(1+F10),1)-SUM(O.3!$E$246,O.3!$E$257)+O.3!$E$247)","v":""},{"$f":"IF(OR(O.3!$E$251=0,I43=\"\"),0,(I43-O.3!$E$251)/O.3!$E$251)","v":0},{"$f":"IF(AND($D$43=0,$E$43=0),\"\",IF(ISERROR(IRR(O.3!G288:INDEX(O.3!G288:CS288,RP+1))),\"No value\",IRR(O.3!G288:INDEX(O.3!G288:CS288,RP+1))))","v":""},{"$f":"IF(OR(O.3!$E$252=\"No value\",O.3!$E$252=0,K43=\"No value\",K43=\"\"),0,(K43-O.3!$E$252)/O.3!$E$252)","v":0},{"$f":"IF(AND(D43=0,E43=0),\"\",IF(OR(ABS(H43/F43)>=1,ABS(H44/F44)>=1,IF(G.Asm!$F$75=\"yes\",ABS(J43/F43)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(J44/F44)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(L43/F43)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(L44/F44)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF($X43,D43*(1+'S&S'!O43),\"No value\")","v":"No value"},0,{"$f":"IF($Z43,O.3!$E$244*(1+'S&S'!Q43),\"No value\")","v":"No value"},null,null,null,null,null,{"$f":"AND(OR(O.3!$E$71>0,O.3!$E$44<0),OR(D43>0,E43>0,D43<0,E43<0),O.3!$E$171>0)","v":false},{"$f":"IF(X43,ROUND(IF(O.3!$E$171=0,0,(O.3!$E$166*(1+O43)-O.3!$E$167*IF(O.3!$C$38=\"Depreciation\",(1+O43),1)+O.3!$E$168-O.3!$E$169-O.3!$E$173-O.3!$E$174)/O.3!$E$171),3),0)","v":0},{"$f":"AND(OR(O.3!$E$244>0,O.3!$E$246<0),OR(D43>0,E43>0,D43<0,E43<0))","v":false},{"$f":"IF(Z43,-SUM(O.3!$E$244,O.3!$E$255)*(1+Q43)+SUM(O.3!$E$245,O.3!$E$256)*IF(O.3!$C$38=\"Depreciation\",(1+Q43),1)-SUM(O.3!$E$246,O.3!$E$257)+O.3!$E$247,0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$43=0,$E$43=0),\"\",IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166*(1+F44)-O.3!$E$167*IF(O.3!$C$38=\"Depreciation\",(1+F44),1)+O.3!$E$168-O.3!$E$169-O.3!$E$173-O.3!$E$174)/O.3!$E$171))","v":""},{"$f":"IF(OR(G44=\"No value\",G44=\"\",O.3!$E$177=0),0,(G44-O.3!$E$177)/O.3!$E$177)","v":0},{"$f":"IF(AND($D$43=0,$E$43=0),\"\",-SUM(O.3!$E$244,O.3!$E$255)*(1+F11)+SUM(O.3!$E$245,O.3!$E$256)*IF(O.3!$C$38=\"Depreciation\",(1+F11),1)-SUM(O.3!$E$246,O.3!$E$257)+O.3!$E$247)","v":""},{"$f":"IF(OR(O.3!$E$251=0,I44=\"\"),0,(I44-O.3!$E$251)/O.3!$E$251)","v":0},{"$f":"IF(AND($D$43=0,$E$43=0),\"\",IF(ISERROR(IRR(O.3!G289:INDEX(O.3!G289:CS289,RP+1))),\"No value\",IRR(O.3!G289:INDEX(O.3!G289:CS289,RP+1))))","v":""},{"$f":"IF(OR(O.3!$E$252=\"No value\",O.3!$E$252=0,K44=\"No value\",K44=\"\"),0,(K44-O.3!$E$252)/O.3!$E$252)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(X44,ROUND(IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166*(1+O44)-O.3!$E$167*IF(O.3!$C$38=\"Depreciation\",(1+O44),1)+O.3!$E$168-O.3!$E$169-O.3!$E$173-O.3!$E$174)/O.3!$E$171),3),\"\")","v":""},null,{"$f":"IF(X44,-SUM(O.3!$E$244,O.3!$E$255)*(1+Q44)+SUM(O.3!$E$245,O.3!$E$256)*IF(O.3!$C$38=\"Depreciation\",(1+Q44),1)-SUM(O.3!$E$246,O.3!$E$257)+O.3!$E$247,\"\")","v":""}]
[null,null,{"$f":"O.3!$C$44","v":"C. Total operating and maintenance costs"},{"$f":"O.3!$E$44","v":0},{"$f":"O.3!$F$44","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$45=0,$E$45=0),\"\",IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166-O.3!$E$167+O.3!$E$168*(1+F45)-O.3!$E$169-O.3!$E$173-O.3!$E$174)/O.3!$E$171))","v":""},{"$f":"IF(OR(G45=\"No value\",G45=\"\",O.3!$E$177=0),0,(G45-O.3!$E$177)/O.3!$E$177)","v":0},{"$f":"IF(AND($D$45=0,$E$45=0),\"\",-SUM(O.3!$E$244,O.3!$E$255)+SUM(O.3!$E$245,O.3!$E$256)-SUM(O.3!$E$246,O.3!$E$257)*(1+F12)+O.3!$E$247)","v":""},{"$f":"IF(OR(O.3!$E$251=0,I45=\"\"),0,(I45-O.3!$E$251)/O.3!$E$251)","v":0},{"$f":"IF(AND($D$45=0,$E$45=0),\"\",IF(ISERROR(IRR(O.3!G290:INDEX(O.3!G290:CS290,RP+1))),\"No value\",IRR(O.3!G290:INDEX(O.3!G290:CS290,RP+1))))","v":""},{"$f":"IF(OR(O.3!$E$252=\"No value\",O.3!$E$252=0,K45=\"No value\",K45=\"\"),0,(K45-O.3!$E$252)/O.3!$E$252)","v":0},{"$f":"IF(AND(D45=0,E45=0),\"\",IF(OR(ABS(H45/F45)>=1,ABS(H46/F46)>=1,IF(G.Asm!$F$75=\"yes\",ABS(J45/F45)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(J46/F46)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(L45/F45)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(L46/F46)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF($X45,D45*(1+'S&S'!O45),\"No value\")","v":"No value"},0,{"$f":"IF($Z45,O.3!$E$246*(1+'S&S'!Q45),\"No value\")","v":"No value"},null,null,null,null,null,{"$f":"AND(OR(O.3!$E$71>0,O.3!$E$44<0),OR(D45>0,E45>0,D45<0,E45<0),O.3!$E$171>0)","v":false},{"$f":"IF(X45,ROUND(IF(O.3!$E$171=0,0,(O.3!$E$166-O.3!$E$167+O.3!$E$168*(1+O45)-O.3!$E$169-O.3!$E$173-O.3!$E$174)/O.3!$E$171),3),0)","v":0},{"$f":"AND(OR(O.3!$E$244>0,O.3!$E$246<0),OR(D45>0,E45>0,D45<0,E45<0))","v":false},{"$f":"IF(Z45,-SUM(O.3!$E$244,O.3!$E$255)+SUM(O.3!$E$245,O.3!$E$256)-SUM(O.3!$E$246,O.3!$E$257)*(1+Q45)+O.3!$E$247,0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$45=0,$E$45=0),\"\",IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166-O.3!$E$167+O.3!$E$168*(1+F46)-O.3!$E$169-O.3!$E$173-O.3!$E$174)/O.3!$E$171))","v":""},{"$f":"IF(OR(G46=\"No value\",G46=\"\",O.3!$E$177=0),0,(G46-O.3!$E$177)/O.3!$E$177)","v":0},{"$f":"IF(AND($D$45=0,$E$45=0),\"\",-SUM(O.3!$E$244,O.3!$E$255)+SUM(O.3!$E$245,O.3!$E$256)-SUM(O.3!$E$246,O.3!$E$257)*(1+F13)+O.3!$E$247)","v":""},{"$f":"IF(OR(O.3!$E$251=0,I46=\"\"),0,(I46-O.3!$E$251)/O.3!$E$251)","v":0},{"$f":"IF(AND($D$45=0,$E$45=0),\"\",IF(ISERROR(IRR(O.3!G291:INDEX(O.3!G291:CS291,RP+1))),\"No value\",IRR(O.3!G291:INDEX(O.3!G291:CS291,RP+1))))","v":""},{"$f":"IF(OR(O.3!$E$252=\"No value\",O.3!$E$252=0,K46=\"No value\",K46=\"\"),0,(K46-O.3!$E$252)/O.3!$E$252)","v":0}]
[null,null,{"$f":"O.3!C71","v":"F. Total revenues"},{"$f":"O.3!$E$71","v":0},{"$f":"O.3!$F$71","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$47=0,$E$47=0),\"\",IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166-O.3!$E$167+O.3!$E$168-O.3!$E$169*(1+F47)-O.3!$E$173-O.3!$E$174)/O.3!$E$171))","v":""},{"$f":"IF(OR(G47=\"No value\",G47=\"\",O.3!$E$177=0),0,(G47-O.3!$E$177)/O.3!$E$177)","v":0},{"$f":"IF(AND($D$47=0,$E$47=0),\"\",-SUM(O.3!$E$244,O.3!$E$255)+SUM(O.3!$E$245,O.3!$E$256)-SUM(O.3!$E$246,O.3!$E$257)+O.3!$E$247*(1+F14))","v":""},{"$f":"IF(OR(O.3!$E$251=0,I47=\"\"),0,(I47-O.3!$E$251)/O.3!$E$251)","v":0},{"$f":"IF(AND($D$47=0,$E$47=0),\"\",IF(ISERROR(IRR(O.3!G292:INDEX(O.3!G292:CS292,RP+1))),\"No value\",IRR(O.3!G292:INDEX(O.3!G292:CS292,RP+1))))","v":""},{"$f":"IF(OR(O.3!$E$252=\"No value\",O.3!$E$252=0,K47=\"No value\",K47=\"\"),0,(K47-O.3!$E$252)/O.3!$E$252)","v":0},{"$f":"IF(AND(D47=0,E47=0),\"\",IF(OR(ABS(H47/F47)>=1,ABS(H48/F48)>=1,IF(G.Asm!$F$75=\"yes\",ABS(J47/F47)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(J48/F48)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(L47/F47)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(L48/F48)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF($X47,D47*(1+'S&S'!O47),\"No value\")","v":"No value"},0,{"$f":"IF($Z47,O.3!$E$247*(1+'S&S'!Q45),\"No value\")","v":"No value"},null,null,null,null,null,{"$f":"AND(OR(O.3!$E$71>0,O.3!$E$44<0),OR(D47>0,E47>0,D47<0,E47<0),O.3!$E$171>0)","v":false},{"$f":"IF(X47,ROUND(IF(O.3!$E$171=0,0,(O.3!$E$166-O.3!$E$167+O.3!$E$168-O.3!$E$169*(1+O47)-O.3!$E$173-O.3!$E$174)/O.3!$E$171),3),0)","v":0},{"$f":"AND(OR(O.3!$E$244>0,O.3!$E$246<0),OR(D47>0,E47>0,D47<0,E47<0))","v":false},{"$f":"IF(Z47,-SUM(O.3!$E$244,O.3!$E$255)+SUM(O.3!$E$245,O.3!$E$256)-SUM(O.3!$E$246,O.3!$E$257)+O.3!$E$247*(1+Q47),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$47=0,$E$47=0),\"\",IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166-O.3!$E$167+O.3!$E$168-O.3!$E$169*(1+F48)-O.3!$E$173-O.3!$E$174)/O.3!$E$171))","v":""},{"$f":"IF(OR(G48=\"No value\",G48=\"\",O.3!$E$177=0),0,(G48-O.3!$E$177)/O.3!$E$177)","v":0},{"$f":"IF(AND($D$47=0,$E$47=0),\"\",-SUM(O.3!$E$244,O.3!$E$255)+SUM(O.3!$E$245,O.3!$E$256)-SUM(O.3!$E$246,O.3!$E$257)+O.3!$E$247*(1+F15))","v":""},{"$f":"IF(OR(O.3!$E$251=0,I48=\"\"),0,(I48-O.3!$E$251)/O.3!$E$251)","v":0},{"$f":"IF(AND($D$47=0,$E$47=0),\"\",IF(ISERROR(IRR(O.3!G293:INDEX(O.3!G293:CS293,RP+1))),\"No value\",IRR(O.3!G293:INDEX(O.3!G293:CS293,RP+1))))","v":""},{"$f":"IF(OR(O.3!$E$252=\"No value\",O.3!$E$252=0,K48=\"No value\",K48=\"\"),0,(K48-O.3!$E$252)/O.3!$E$252)","v":0}]
[null,null,{"$f":"O.3!$C$95","v":"G. Total net value of externalities"},{"$f":"O.3!$E$95","v":0},{"$f":"O.3!$F$95","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$49=0,$E$49=0),\"\",IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166-O.3!$E$167+O.3!$E$168-O.3!$E$169-O.3!$E$173*(1+F49)-O.3!$E$174)/O.3!$E$171))","v":""},{"$f":"IF(OR(G49=\"No value\",G49=\"\",O.3!$E$177=0),0,(G49-O.3!$E$177)/O.3!$E$177)","v":0},null,null,null,null,{"$f":"IF(AND(D49=0,E49=0),\"\",IF(OR(ABS(H49/F49)>=1,ABS(H50/F50)>=1,IF(G.Asm!$F$75=\"yes\",ABS(J49/F49)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(J50/F50)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(L49/F49)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(L50/F50)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF($X49,D49*(1+'S&S'!O49),\"No value\")","v":"No value"},{"$f":"IF(OR(K49=\"\",P49=\"No value\"),\"\",IF(O.3!$E$252=\"No value\",\"0\",(P49-O.3!$E$252)/O.3!$E$252))","v":""},{"$f":"IF(OR(L49=\"\",Q49=\"No value\"),\"\",IF(O.3!$E$252=\"No value\",\"0\",(Q49-O.3!$E$252)/O.3!$E$252))","v":""},null,null,null,null,null,{"$f":"AND(OR(O.3!$E$71>0,O.3!$E$44<0),OR(D49>0,E49>0,D49<0,E49<0),O.3!$E$171>0)","v":false},{"$f":"IF(X49,ROUND(IF(O.3!$E$171=0,0,(O.3!$E$166-O.3!$E$167+O.3!$E$168-O.3!$E$169-O.3!$E$173*(1+O49)-O.3!$E$174)/O.3!$E$171),3),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$49=0,$E$49=0),\"\",IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166-O.3!$E$167+O.3!$E$168-O.3!$E$169-O.3!$E$173*(1+F50)-O.3!$E$174)/O.3!$E$171))","v":""},{"$f":"IF(OR(G50=\"No value\",G50=\"\",O.3!$E$177=0),0,(G50-O.3!$E$177)/O.3!$E$177)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(K50=\"\",P50=\"No value\"),\"\",IF(O.3!$E$252=\"No value\",\"0\",(P50-O.3!$E$252)/O.3!$E$252))","v":""},{"$f":"IF(OR(L50=\"\",Q50=\"No value\"),\"\",IF(O.3!$E$252=\"No value\",\"0\",(Q50-O.3!$E$252)/O.3!$E$252))","v":""}]
[null,null,{"$f":"O.3!$C$119","v":"H. Total net value of climate change mitigation"},{"$f":"O.3!$E$119","v":0},{"$f":"O.3!$F$119","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$51=0,$E$51=0),\"\",IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166-O.3!$E$167+O.3!$E$168-O.3!$E$169-O.3!$E$173-O.3!$E$174*(1+F51))/O.3!$E$171))","v":""},{"$f":"IF(OR(G51=\"No value\",G51=\"\",O.3!$E$177=0),0,(G51-O.3!$E$177)/O.3!$E$177)","v":0},null,null,null,null,{"$f":"IF(AND(D51=0,E51=0),\"\",IF(OR(ABS(H51/F51)>=1,ABS(H52/F52)>=1,IF(G.Asm!$F$75=\"yes\",ABS(J51/F51)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(J52/F52)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(L51/F51)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(L52/F52)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF($X51,D51*(1+'S&S'!O51),\"No value\")","v":"No value"},{"$f":"IF(OR(K51=\"\",P51=\"No value\"),\"\",IF(O.3!$E$252=\"No value\",\"0\",(P51-O.3!$E$252)/O.3!$E$252))","v":""},{"$f":"IF(OR(L51=\"\",Q51=\"No value\"),\"\",IF(O.3!$E$252=\"No value\",\"0\",(Q51-O.3!$E$252)/O.3!$E$252))","v":""},null,null,null,null,null,{"$f":"AND(OR(O.3!$E$71>0,O.3!$E$44<0),OR(D51>0,E51>0,D51<0,E51<0),O.3!$E$171>0)","v":false},{"$f":"IF(X51,ROUND(IF(O.3!$E$171=0,0,(O.3!$E$166-O.3!$E$167+O.3!$E$168-O.3!$E$169-O.3!$E$173-O.3!$E$174*(1+O51))/O.3!$E$171),3),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$51=0,$E$51=0),\"\",IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166-O.3!$E$167+O.3!$E$168-O.3!$E$169-O.3!$E$173-O.3!$E$174*(1+F52))/O.3!$E$171))","v":""},{"$f":"IF(OR(G52=\"No value\",G52=\"\",O.3!$E$177=0),0,(G52-O.3!$E$177)/O.3!$E$177)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(K52=\"\",P52=\"No value\"),\"\",IF(O.3!$E$252=\"No value\",\"0\",(P52-O.3!$E$252)/O.3!$E$252))","v":""},{"$f":"IF(OR(L52=\"\",Q52=\"No value\"),\"\",IF(O.3!$E$252=\"No value\",\"0\",(Q52-O.3!$E$252)/O.3!$E$252))","v":""}]
[null,null,{"$f":"O.3!$C$171","v":"E. Text: Text/Year"},{"$f":"O.3!$E$67","v":0},{"$f":"O.3!$F$67","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$53=0,$E$53=0),\"\",IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166-O.3!$E$167+O.3!$E$168-O.3!$E$169-O.3!$E$173-O.3!$E$174)/(O.3!$E$171*(1+F53))))","v":""},{"$f":"IF(OR(G53=\"No value\",G53=\"\",O.3!$E$177=0),0,(G53-O.3!$E$177)/O.3!$E$177)","v":0},null,null,null,null,{"$f":"IF(AND(D53=0,E53=0),\"\",IF(OR(ABS(H53/F53)>=1,ABS(H54/F54)>=1,IF(G.Asm!$F$75=\"yes\",ABS(J53/F53)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(J54/F54)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(L53/F53)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(L54/F54)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF($X53,D53*(1+'S&S'!O53),\"No value\")","v":"No value"},{"$f":"IF(OR(K53=\"\",P53=\"No value\"),\"\",IF(O.3!$E$252=\"No value\",\"0\",(P53-O.3!$E$252)/O.3!$E$252))","v":""},{"$f":"IF(OR(L53=\"\",Q53=\"No value\"),\"\",IF(O.3!$E$252=\"No value\",\"0\",(Q53-O.3!$E$252)/O.3!$E$252))","v":""},null,null,null,null,null,{"$f":"AND(OR(O.3!$E$71>0,O.3!$E$44<0),OR(D53>0,E53>0,D53<0,E53<0),O.3!$E$171>0)","v":false},{"$f":"IF(X53,ROUND(IF(O.3!$E$171=0,0,(O.3!$E$166-O.3!$E$167+O.3!$E$168-O.3!$E$169-O.3!$E$173-O.3!$E$174)/(O.3!$E$171*(1+O53))),3),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$53=0,$E$53=0),\"\",IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166-O.3!$E$167+O.3!$E$168-O.3!$E$169-O.3!$E$173-O.3!$E$174)/(O.3!$E$171*(1+F54))))","v":""},{"$f":"IF(OR(G54=\"No value\",G54=\"\",O.3!$E$177=0),0,(G54-O.3!$E$177)/O.3!$E$177)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(OR(K54=\"\",P54=\"No value\"),\"\",IF(O.3!$E$252=\"No value\",\"0\",(P54-O.3!$E$252)/O.3!$E$252))","v":""},{"$f":"IF(OR(L54=\"\",Q54=\"No value\"),\"\",IF(O.3!$E$252=\"No value\",\"0\",(Q54-O.3!$E$252)/O.3!$E$252))","v":""}]
[null,null,{"$f":"\"* - Critical variables are those for which a change of \"&$D$5*100&\"% in value results in a change of at least \"&$D$5*100&\"% in indicators\"","v":"* - Critical variables are those for which a change of 1% in value results in a change of at least 1% in indicators"}]
[]
[null,null,"Scenarios"]
[null,null,"Variable",{"$f":"\"NPV (\"&G.Asm!$F$40*100&\"%)\"","v":"NPV (5%)"},"Pesimistic scenario",null,"Optimistic scenario"]
[null,null,null,null,"% change",{"$f":"\"Switching value (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Switching value (NPV 5%)"},"% change",{"$f":"\"Switching value (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Switching value (NPV 5%)"}]
[]
[null,null,{"$f":"C43","v":"A. Total investment costs"},{"$f":"D43","v":0},0,{"$f":"$D61*(1+E61)","v":0},0,{"$f":"$D61*(1+G61)","v":0}]
[]
[null,null,{"$f":"C45","v":"C. Total operating and maintenance costs"},{"$f":"D45","v":0},0,{"$f":"$D63*(1+E63)","v":0},0,{"$f":"$D63*(1+G63)","v":0}]
[]
[null,null,{"$f":"C47","v":"F. Total revenues"},{"$f":"D47","v":0},0,0,0,0]
[]
[null,null,{"$f":"C49","v":"G. Total net value of externalities"},{"$f":"D49","v":0},0,0,0,0]
[]
[null,null,{"$f":"C51","v":"H. Total net value of climate change mitigation"},{"$f":"D51","v":0},0,0,0,0]
[]
[null,null,{"$f":"C53","v":"E. Text: Text/Year"},{"$f":"D53","v":0},0,0,0,0]
[]
[]
[null,null,"Indicator","Results of scenarios"]
[null,null,null,"Pesimistic","Most likely (baseline)","Optimistic"]
[null,null,"C/E ratio",{"$f":"IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166*(1+E61)-O.3!$E$167*IF(O.3!$C$38=\"Depreciation\",(1+E61),1)+O.3!$E$168*(1+E63)-O.3!$E$169*(1+E65)-O.3!$E$173*(1+E67)-O.3!$E$174*(1+E69))/(O.3!$E$171*(1+E71)))","v":"No value"},{"$f":"O.3!$E$177","v":"No value"},{"$f":"IF(O.3!$E$171<=0,\"No value\",(O.3!$E$166*(1+G61)-O.3!$E$167*IF(O.3!$C$38=\"Depreciation\",(1+G61),1)+O.3!$E$168*(1+G63)-O.3!$E$169*(1+G65)-O.3!$E$173*(1+G67)-O.3!$E$174*(1+G69))/(O.3!$E$171*(1+G71)))","v":"No value"}]
[null,null,"FNPV",{"$f":"-SUM(O.3!$E$244,O.3!$E$255)*(1+E61)+SUM(O.3!$E$245,O.3!$E$256)*IF(O.3!$C$38=\"Depreciation\",(1+E61),1)-SUM(O.3!$E$246,O.3!$E$257)*(1+E63)+O.3!$E$247*(1+E65)","v":0},{"$f":"O.3!$E$251","v":0},{"$f":"-SUM(O.3!$E$244,O.3!$E$255)*(1+G61)+SUM(O.3!$E$245,O.3!$E$256)*IF(O.3!$C$38=\"Depreciation\",(1+G61),1)-SUM(O.3!$E$246,O.3!$E$257)*(1+G63)+O.3!$E$247*(1+G65)","v":0}]
[null,null,"FRR(C)",{"$f":"IF(ISERROR(IRR(O.3!G302:INDEX(O.3!G302:CS302,RP+1))),\"No value\",IRR(O.3!G302:INDEX(O.3!G302:CS302,RP+1)))","v":"No value"},{"$f":"O.3!E252","v":"No value"},{"$f":"IF(ISERROR(IRR(O.3!G303:INDEX(O.3!G303:CS303,RP+1))),\"No value\",IRR(O.3!G303:INDEX(O.3!G303:CS303,RP+1)))","v":"No value"}]
[]
[]
[]
[null,null,"Sensitivity"]
[null,null,"Variable tested",{"$f":"\"NPV (\"&G.Asm!$F$40*100&\"%)\"","v":"NPV (5%)"},"Sum","% change",{"$f":"\"NPV (\"&G.Asm!F40*100&\"%) of total costs\"","v":"NPV (5%) of total costs"},"% change in NPV of total costs",{"$f":"\"FNPV\"&\" (\"&G.Asm!$F$76*100&\"%)\"&IF(G.Asm!$F$37=\"Yes\",\"\",\" (including VAT)\")","v":"FNPV (4%)"},{"$f":"\"% change in FNPV\"&\" (\"&G.Asm!$F$76*100&\"%)\"","v":"% change in FNPV (4%)"},"Is variable critical?*"]
[null,null,{"$f":"O.3!C9","v":"A. Total investment costs"},{"$f":"O.3!E9","v":0},{"$f":"O.3!F9","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$84=0,$E$84=0),\"\",O.3!$E$166*(1+F84)-O.3!$E$167*IF(O.3!$C$38=\"Depreciation\",(1+F84),1)+O.3!$E$168)","v":""},{"$f":"IF(OR(G84=\"\",O.3!$E$186=0),0,(G84-O.3!$E$186)/O.3!$E$186)","v":0},{"$f":"IF(AND($D$84=0,$E$84=0),\"\",-SUM(O.3!$E$244,O.3!$E$255)*(1+F84)+SUM(O.3!$E$245,O.3!$E$256)*IF(O.3!$C$38=\"Depreciation\",(1+F84),1)-SUM(O.3!$E$246,O.3!$E$257)+O.3!$E$247)","v":""},{"$f":"IF(OR(O.3!$E$251=0,I84=\"\"),0,(I84-O.3!$E$251)/O.3!$E$251)","v":0},{"$f":"IF(E84=\"\",\"\",IF(OR(ABS(H84/F84)>=1,ABS(H85/F85)>=1,IF(G.Asm!$F$75=\"yes\",ABS(J84/F84)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(J85/F85)>=1,)),\"Yes\",\"No\"))","v":"No"}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$84=0,$E$84=0),\"\",O.3!$E$166*(1+F85)-O.3!$E$167*IF(O.3!$C$38=\"Depreciation\",(1+F85),1)+O.3!$E$168)","v":""},{"$f":"IF(OR(G85=\"\",O.3!$E$186=0),0,(G85-O.3!$E$186)/O.3!$E$186)","v":0},{"$f":"IF(AND($D$84=0,$E$84=0),\"\",-SUM(O.3!$E$244,O.3!$E$255)*(1+F85)+SUM(O.3!$E$245,O.3!$E$256)*IF(O.3!$C$38=\"Depreciation\",(1+F85),1)-SUM(O.3!$E$246,O.3!$E$257)+O.3!$E$247)","v":""},{"$f":"IF(OR(O.3!$E$251=0,I85=\"\"),0,(I85-O.3!$E$251)/O.3!$E$251)","v":0}]
[null,null,{"$f":"O.3!C44","v":"C. Total operating and maintenance costs"},{"$f":"O.3!E44","v":0},{"$f":"O.3!F44","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$86=0,$E$86=0),\"\",O.3!$E$166-O.3!$E$167+O.3!$E$168*(1+F86))","v":""},{"$f":"IF(OR(G86=\"\",O.3!$E$186=0),0,(G86-O.3!$E$186)/O.3!$E$186)","v":0},{"$f":"IF(AND($D$86=0,$E$86=0),\"\",-SUM(O.3!$E$244,O.3!$E$255)+SUM(O.3!$E$245,O.3!$E$256)-SUM(O.3!$E$246,O.3!$E$257)*(1+$F$86)+O.3!$E$247)","v":""},{"$f":"IF(OR(O.3!$E$251=0,I86=\"\"),0,(I86-O.3!$E$251)/O.3!$E$251)","v":0},{"$f":"IF(E86=\"\",\"\",IF(OR(ABS(H86/F86)>=1,ABS(H87/F87)>=1,IF(G.Asm!$F$75=\"yes\",ABS(J86/F86)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(J87/F87)>=1,)),\"Yes\",\"No\"))","v":"No"}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF($E$86=0,\"\",O.3!$E$166-O.3!$E$167+O.3!$E$168*(1+F87))","v":""},{"$f":"IF(OR(G87=\"\",O.3!$E$186=0),0,(G87-O.3!$E$186)/O.3!$E$186)","v":0},{"$f":"IF(AND($D$86=0,$E$86=0),\"\",-SUM(O.3!$E$244,O.3!$E$255)+SUM(O.3!$E$245,O.3!$E$256)-SUM(O.3!$E$246,O.3!$E$257)*(1+$F$86)+O.3!$E$247)","v":""},{"$f":"IF(OR(O.3!$E$251=0,I87=\"\"),0,(I87-O.3!$E$251)/O.3!$E$251)","v":0}]
[null,null,{"$f":"\"* - Critical variables are those for which a change of \"&$D$5*100&\"% in value results in a change of at least \"&$D$5*100&\"% in indicators\"","v":"* - Critical variables are those for which a change of 1% in value results in a change of at least 1% in indicators"}]
[]
[null,null,"Scenarios"]
[null,null,"Variable",{"$f":"\"NPV (\"&G.Asm!$F$40*100&\"%)\"","v":"NPV (5%)"},"Pesimistic scenario",null,"Optimistic scenario"]
[null,null,null,null,"% change",{"$f":"\"Switching value (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Switching value (NPV 5%)"},"% change",{"$f":"\"Switching value (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Switching value (NPV 5%)"}]
[]
[null,null,{"$f":"C84","v":"A. Total investment costs"},{"$f":"D84","v":0},0,{"$f":"$D94*(1+E94)","v":0},0,{"$f":"$D94*(1+G94)","v":0}]
[]
[null,null,{"$f":"C86","v":"C. Total operating and maintenance costs"},{"$f":"D86","v":0},0,{"$f":"$D96*(1+E96)","v":0},0,{"$f":"$D96*(1+G96)","v":0}]
[]
[]
[null,null,"Indicator","Results of scenarios"]
[null,null,null,"Pesimistic","Most likely (baseline)","Optimistic"]
[null,null,"NPV of total costs",{"$f":"(O.3!$E$166*(1+$E$94)-O.3!$E$167*IF(O.3!$C$38=\"Depreciation\",(1+$E$94),1)+O.3!$E$168*(1+$E$96))","v":0},{"$f":"O.3!$E$186","v":0},{"$f":"(O.3!$E$166*(1+$G$94)-O.3!$E$167*IF(O.3!$C$38=\"Depreciation\",(1+$G$94),1)+O.3!$E$168*(1+$G$96))","v":0}]
[null,null,"FNPV",{"$f":"-SUM(O.3!$E$244,O.3!$E$255)*(1+E94)+SUM(O.3!$E$245,O.3!$E$256)*IF(O.3!$C$38=\"Depreciation\",(1+E94),1)-SUM(O.3!$E$246,O.3!$E$257)*(1+$E$96)+O.3!$E$247","v":0},{"$f":"O.3!$E$251","v":0},{"$f":"-SUM(O.3!$E$244,O.3!$E$255)*(1+G94)+SUM(O.3!$E$245,O.3!$E$256)*IF(O.3!$C$38=\"Depreciation\",(1+G94),1)-SUM(O.3!$E$246,O.3!$E$257)*(1+$G$96)+O.3!$E$247","v":0}]
[]
[]
[]
[null,null,"Sensitivity",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Switching values",null,null,null,null,"Internal calculations for B/C ratio",null,null,"Internal calculations for break-even analysis"]
[null,null,"Variable tested",{"$f":"\"NPV (\"&G.Asm!$F$40*100&\"%)\"","v":"NPV (5%)"},"Sum","% change",{"$f":"\"ENPV (\"&G.Asm!F40*100&\"%)\"","v":"ENPV (5%)"},"% change in NPV","ERR","% change in ERR","B/C ratio","% change in B/C ratio",{"$f":"\"FNPV\"&\" (\"&G.Asm!$F$76*100&\"%)\"&IF(G.Asm!$F$37=\"Yes\",\"\",\" (including VAT)\")","v":"FNPV (4%)"},{"$f":"\"% change in FNPV\"&\" (\"&G.Asm!$F$76*100&\"%)\"","v":"% change in FNPV (4%)"},{"$f":"\"FRR\"&IF(G.Asm!$F$37=\"Yes\",\"\",\" (including VAT)\")","v":"FRR"},"% change in FRR","Is variable critical?*",null,{"$f":"\"Maximum % change before ENPV (\"&G.Asm!$F$40*100&\"%) turns to 0\"","v":"Maximum % change before ENPV (5%) turns to 0"},{"$f":"\"Switching value (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Switching value (NPV 5%)"},{"$f":"\"Maximum % change before FNPV \"&\" (\"&G.Asm!$F$76*100&\"%)\"&IF(G.Asm!$F$37=\"Yes\",\"\",\" (including VAT)\") &\" turns to 0\"","v":"Maximum % change before FNPV  (4%) turns to 0"},{"$f":"\"Switching value (NPV \"&G.Asm!$F$76*100&\"%)\"","v":"Switching value (NPV 4%)"},null,"Total net economic benefit:","Total costs",null,"Test for ENPV","ENPV","Test for FNPV","FNPV"]
[null,null,{"$f":"O.3!C9","v":"A. Total investment costs"},{"$f":"O.3!E9","v":0},{"$f":"O.3!F9","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$108=0,$E$108=0),\"\",-O.3!$E$190*(1+F108)+O.3!$E$216*IF(O.3!$C$38=\"Depreciation\",(1+F108),1)-O.3!$E$218+O.3!$E$233+O.3!$E$234+O.3!$E$235)","v":""},{"$f":"IF(OR(O.3!$E$238=0,G108=0,G108=\"\"),0,(G108-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$108=0,$E$108=0),\"\",IF(ISERROR(IRR(O.3!G310:INDEX(O.3!G310:CS310,RP+1))),\"No value\",IRR(O.3!G310:INDEX(O.3!G310:CS310,RP+1))))","v":""},{"$f":"IF(OR(I108=\"\",I108=\"No value\",O.3!$E$239=\"No value\"),0,(I108-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$108=0,$E$108=0),\"\",IF(Y108=0,\"No value\",X108/Y108))","v":""},{"$f":"IF(OR(K108=\"\",K108=\"No value\",O.3!$E$240=0),0,(K108-O.3!$E$240)/O.3!$E$240)","v":0},{"$f":"IF($E$108=0,\"\",-SUM(O.3!$E$244,O.3!$E$255)*(1+F108)+SUM(O.3!$E$245,O.3!$E$256)*IF(O.3!$C$38=\"Depreciation\",(1+F108),1)-SUM(O.3!$E$246,O.3!$E$257)+O.3!$E$247)","v":""},{"$f":"IF(M108=\"\",0,IF(O.3!$E$251=0,0,(M108-O.3!$E$251)/O.3!$E$251))","v":0},{"$f":"IF($E$108=0,\"\",IF(ISERROR(IRR(O.3!G288:INDEX(O.3!G288:CS288,RP+1))),\"No value\",IRR(O.3!G288:INDEX(O.3!G288:CS288,RP+1))))","v":""},{"$f":"IF(OR(O108=\"No value\",O108=\"\"),0,IF(O.3!$E$252=\"No value\",0,(O108-O.3!$E$252)/O.3!$E$252))","v":0},{"$f":"IF(AND(D108=0,E108=0),\"\",IF(OR(ABS(H108/F108)>=1,ABS(H109/F109)>=1,ABS(J108/F108)>=1,ABS(J109/F109)>=1,ABS(L108/F108)>=1,ABS(L109/F109)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N108/F108)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N109/F109)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P108/F108)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P109/F109)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA108,D108*(1+'S&S'!S108),\"No value\")","v":"No value"},0,{"$f":"IF(AC108,O.3!E244*(1+'S&S'!U108),\"No value\")","v":"No value"},null,{"$f":"SUM(O.3!$E$233,O.3!$E$234,O.3!$E$235)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216*IF(O.3!$C$38=\"Depreciation\",(1+F108),1)","v":0},{"$f":"O.3!$E$190*(1+F108)+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D108>0,E108>0,D108<0,E108<0))","v":false},{"$f":"IF(AA108,-O.3!$E$190*(1+S108)+O.3!$E$216*IF(O.3!$C$38=\"Depreciation\",(1+S108),1)-O.3!$E$218+O.3!$E$233+O.3!$E$234+O.3!$E$235,0)","v":0},{"$f":"AND(OR(O.3!$E$71>0,O.3!$E$246<0),OR(D108>0,E108>0,D108<0,E108<0))","v":false},{"$f":"IF(AC108,-SUM(O.3!$E$244,O.3!$E$255)*(1+U108)+SUM(O.3!$E$245,O.3!$E$256)*IF(O.3!$C$38=\"Depreciation\",(1+U108),1)-SUM(O.3!$E$246,O.3!$E$257)+O.3!$E$247,0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$108=0,$E$108=0),\"\",-O.3!$E$190*(1+F109)+O.3!$E$216*IF(O.3!$C$38=\"Depreciation\",(1+F109),1)-O.3!$E$218+O.3!$E$233+O.3!$E$234+O.3!$E$235)","v":""},{"$f":"IF(OR(O.3!$E$238=0,G109=0,G109=\"\"),0,(G109-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$108=0,$E$108=0),\"\",IF(ISERROR(IRR(O.3!G311:INDEX(O.3!G311:CS311,RP+1))),\"No value\",IRR(O.3!G311:INDEX(O.3!G311:CS311,RP+1))))","v":""},{"$f":"IF(OR(I109=\"\",I109=\"No value\",O.3!$E$239=\"No value\"),0,(I109-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$108=0,$E$108=0),\"\",IF(Y109=0,\"No value\",X109/Y109))","v":""},{"$f":"IF(OR(K109=\"\",K109=\"No value\",O.3!$E$240=0),0,(K109-O.3!$E$240)/O.3!$E$240)","v":0},{"$f":"IF($E$108=0,\"\",-SUM(O.3!$E$244,O.3!$E$255)*(1+F109)+SUM(O.3!$E$245,O.3!$E$256)*IF(O.3!$C$38=\"Depreciation\",(1+F109),1)-SUM(O.3!$E$246,O.3!$E$257)+O.3!$E$247)","v":""},{"$f":"IF(M109=\"\",0,IF(O.3!$E$251=0,0,(M109-O.3!$E$251)/O.3!$E$251))","v":0},{"$f":"IF($E$108=0,\"\",IF(ISERROR(IRR(O.3!G289:INDEX(O.3!G289:CS289,RP+1))),\"No value\",IRR(O.3!G289:INDEX(O.3!G289:CS289,RP+1))))","v":""},{"$f":"IF(OR(O109=\"No value\",O109=\"\"),0,IF(O.3!$E$252=\"No value\",0,(O109-O.3!$E$252)/O.3!$E$252))","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234,O.3!$E$235)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216*IF(O.3!$C$38=\"Depreciation\",(1+F109),1)","v":0},{"$f":"O.3!$E$190*(1+F109)+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C44","v":"C. Total operating and maintenance costs"},{"$f":"O.3!E44","v":0},{"$f":"O.3!F44","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$110=0,$E$110=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218*(1+F110)+O.3!$E$233+O.3!$E$234+O.3!$E$235)","v":""},{"$f":"IF(OR(O.3!$E$238=0,G110=0,G110=\"\"),0,(G110-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$110=0,$E$110=0),\"\",IF(ISERROR(IRR(O.3!G312:INDEX(O.3!G312:CS312,RP+1))),\"No value\",IRR(O.3!G312:INDEX(O.3!G312:CS312,RP+1))))","v":""},{"$f":"IF(OR(I110=\"\",I110=\"No value\",O.3!$E$239=\"No value\"),0,(I110-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$110=0,$E$110=0),\"\",IF(Y110=0,\"\",X110/Y110))","v":""},{"$f":"IF(OR(K110=\"\",K110=\"No value\",O.3!$E$240=0),0,(K110-O.3!$E$240)/O.3!$E$240)","v":0},{"$f":"IF($E$110=0,\"\",-SUM(O.3!$E$244,O.3!$E$255)+SUM(O.3!$E$245,O.3!$E$256)-SUM(O.3!$E$246,O.3!$E$257)*(1+F110)+O.3!$E$247)","v":""},{"$f":"IF(M110=\"\",0,IF(O.3!$E$251=0,0,(M110-O.3!$E$251)/O.3!$E$251))","v":0},{"$f":"IF($E$110=0,\"\",IF(ISERROR(IRR(O.3!G290:INDEX(O.3!G290:CS290,RP+1))),\"No value\",IRR(O.3!G290:INDEX(O.3!G290:CS290,RP+1))))","v":""},{"$f":"IF(OR(O110=\"No value\",O110=\"\"),0,IF(O.3!$E$252=\"No value\",0,(O110-O.3!$E$252)/O.3!$E$252))","v":0},{"$f":"IF(AND(D110=0,E110=0),\"\",IF(OR(ABS(H110/F110)>=1,ABS(H111/F111)>=1,ABS(J110/F110)>=1,ABS(J111/F111)>=1,ABS(L110/F110)>=1,ABS(L111/F111)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N110/F110)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N111/F111)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P110/F110)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P111/F111)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA110,D110*(1+'S&S'!S110),\"No value\")","v":"No value"},0,{"$f":"IF(AC110,O.3!E246*(1+'S&S'!U110),\"No value\")","v":"No value"},null,{"$f":"SUM(O.3!$E$233,O.3!$E$234,O.3!$E$235)+IF(O.3!$E$218<0,-O.3!$E$218*(1+F110),0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218*(1+F110))","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D110>0,E110>0,D110<0,E110<0))","v":false},{"$f":"IF(AA110,-O.3!$E$190+O.3!$E$216-O.3!$E$218*(1+S110)+O.3!$E$233+O.3!$E$234+O.3!$E$235,0)","v":0},{"$f":"AND(OR(O.3!$E$71>0,O.3!$E$246<0),OR(D110>0,E110>0,D110<0,E110<0))","v":false},{"$f":"IF(AC110,-SUM(O.3!$E$244,O.3!$E$255)+SUM(O.3!$E$245,O.3!$E$256)-SUM(O.3!$E$246,O.3!$E$257)*(1+U110)+O.3!$E$247,0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$110=0,$E$110=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218*(1+F111)+O.3!$E$233+O.3!$E$234+O.3!$E$235)","v":""},{"$f":"IF(OR(O.3!$E$238=0,G111=0,G111=\"\"),0,(G111-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$110=0,$E$110=0),\"\",IF(ISERROR(IRR(O.3!G313:INDEX(O.3!G313:CS313,RP+1))),\"No value\",IRR(O.3!G313:INDEX(O.3!G313:CS313,RP+1))))","v":""},{"$f":"IF(OR(I111=\"\",I111=\"No value\",O.3!$E$239=\"No value\"),0,(I111-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$110=0,$E$110=0),\"\",IF(Y111=0,\"\",X111/Y111))","v":""},{"$f":"IF(OR(K111=\"\",K111=\"No value\",O.3!$E$240=0),0,(K111-O.3!$E$240)/O.3!$E$240)","v":0},{"$f":"IF($E$110=0,\"\",-SUM(O.3!$E$244,O.3!$E$255)+SUM(O.3!$E$245,O.3!$E$256)-SUM(O.3!$E$246,O.3!$E$257)*(1+F111)+O.3!$E$247)","v":""},{"$f":"IF(M111=\"\",0,IF(O.3!$E$251=0,0,(M111-O.3!$E$251)/O.3!$E$251))","v":0},{"$f":"IF($E$110=0,\"\",IF(ISERROR(IRR(O.3!G291:INDEX(O.3!G291:CS291,RP+1))),\"No value\",IRR(O.3!G291:INDEX(O.3!G291:CS291,RP+1))))","v":""},{"$f":"IF(OR(O111=\"No value\",O111=\"\"),0,IF(O.3!$E$252=\"No value\",0,(O111-O.3!$E$252)/O.3!$E$252))","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234,O.3!$E$235)+IF(O.3!$E$218<0,-O.3!$E$218*(1+F111),0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218*(1+F111))","v":0}]
[null,null,{"$f":"O.3!C125","v":0},{"$f":"O.3!E125","v":0},{"$f":"O.3!F125","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$112=0,$E$112=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125*(1+F112),O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G112=0,G112=\"\"),0,(G112-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$112=0,$E$112=0),\"\",IF(ISERROR(IRR(O.3!G314:INDEX(O.3!G314:CS314,RP+1))),\"No value\",IRR(O.3!G314:INDEX(O.3!G314:CS314,RP+1))))","v":""},{"$f":"IF(OR(I112=\"\",I112=\"No value\",O.3!$E$239=\"No value\"),0,(I112-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$112=0,$E$112=0),\"\",IF(Y112=0,\"\",X112/Y112))","v":""},{"$f":"IF(OR(K112=\"\",K112=\"No value\",O.3!$E$240=0),0,(K112-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,{"$f":"IF(AND(D112=0,E112=0),\"\",IF(OR(ABS(H112/F112)>=1,ABS(H113/F113)>=1,ABS(J112/F112)>=1,ABS(J113/F113)>=1,ABS(L112/F112)>=1,ABS(L113/F113)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N112/F112)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N113/F113)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P112/F112)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P113/F113)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA112,D112*(1+'S&S'!S112),\"No value\")","v":"No value"},null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125*(1+F112),O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D112>0,E112>0,D112<0,E112<0))","v":false},{"$f":"IF(AA112,-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125*(1+S112),O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$112=0,$E$112=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125*(1+F113),O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G113=0,G113=\"\"),0,(G113-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$112=0,$E$112=0),\"\",IF(ISERROR(IRR(O.3!G315:INDEX(O.3!G315:CS315,RP+1))),\"No value\",IRR(O.3!G315:INDEX(O.3!G315:CS315,RP+1))))","v":""},{"$f":"IF(OR(I113=\"\",I113=\"No value\",O.3!$E$239=\"No value\"),0,(I113-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$112=0,$E$112=0),\"\",IF(Y113=0,\"\",X113/Y113))","v":""},{"$f":"IF(OR(K113=\"\",K113=\"No value\",O.3!$E$240=0),0,(K113-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125*(1+F113),O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C126","v":0},{"$f":"O.3!E126","v":0},{"$f":"O.3!F126","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$114=0,$E$114=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126*(1+F114),O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G114=0,G114=\"\"),0,(G114-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$114=0,$E$114=0),\"\",IF(ISERROR(IRR(O.3!G316:INDEX(O.3!G316:CS316,RP+1))),\"No value\",IRR(O.3!G316:INDEX(O.3!G316:CS316,RP+1))))","v":""},{"$f":"IF(OR(I114=\"\",I114=\"No value\",O.3!$E$239=\"No value\"),0,(I114-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$114=0,$E$114=0),\"\",IF(Y114=0,\"\",X114/Y114))","v":""},{"$f":"IF(OR(K114=\"\",K114=\"No value\",O.3!$E$240=0),0,(K114-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,{"$f":"IF(AND(D114=0,E114=0),\"\",IF(OR(ABS(H114/F114)>=1,ABS(H115/F115)>=1,ABS(J114/F114)>=1,ABS(J115/F115)>=1,ABS(L114/F114)>=1,ABS(L115/F115)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N114/F114)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N115/F115)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P114/F114)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P115/F115)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA114,D114*(1+'S&S'!S114),\"No value\")","v":"No value"},null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126*(1+F114),O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D114>0,E114>0,D114<0,E114<0))","v":false},{"$f":"IF(AA114,-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126*(1+S114),O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF($E$114=0,\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126*(1+F115),O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G115=0,G115=\"\"),0,(G115-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$114=0,$E$114=0),\"\",IF(ISERROR(IRR(O.3!G317:INDEX(O.3!G317:CS317,RP+1))),\"No value\",IRR(O.3!G317:INDEX(O.3!G317:CS317,RP+1))))","v":""},{"$f":"IF(OR(I115=\"\",I115=\"No value\",O.3!$E$239=\"No value\"),0,(I115-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$114=0,$E$114=0),\"\",IF(Y115=0,\"\",X115/Y115))","v":""},{"$f":"IF(OR(K115=\"\",K115=\"No value\",O.3!$E$240=0),0,(K115-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126*(1+F115),O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C127","v":0},{"$f":"O.3!E127","v":0},{"$f":"O.3!F127","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$116=0,$E$116=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127*(1+F116),O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G116=0,G116=\"\"),0,(G116-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$116=0,$E$116=0),\"\",IF(ISERROR(IRR(O.3!G318:INDEX(O.3!G318:CS318,RP+1))),\"No value\",IRR(O.3!G318:INDEX(O.3!G318:CS318,RP+1))))","v":""},{"$f":"IF(OR(I116=\"\",I116=\"No value\",O.3!$E$239=\"No value\"),0,(I116-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$116=0,$E$116=0),\"\",IF(Y116=0,\"\",X116/Y116))","v":""},{"$f":"IF(OR(K116=\"\",K116=\"No value\",O.3!$E$240=0),0,(K116-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,{"$f":"IF(AND(D116=0,E116=0),\"\",IF(OR(ABS(H116/F116)>=1,ABS(H117/F117)>=1,ABS(J116/F116)>=1,ABS(J117/F117)>=1,ABS(L116/F116)>=1,ABS(L117/F117)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N116/F116)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N117/F117)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P116/F116)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P117/F117)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA116,D116*(1+'S&S'!S116),\"No value\")","v":"No value"},null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127*(1+F116),O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D116>0,E116>0,D116<0,E116<0))","v":false},{"$f":"IF(AA116,-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127*(1+S116),O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$116=0,$E$116=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127*(1+F117),O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G117=0,G117=\"\"),0,(G117-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$116=0,$E$116=0),\"\",IF(ISERROR(IRR(O.3!G319:INDEX(O.3!G319:CS319,RP+1))),\"No value\",IRR(O.3!G319:INDEX(O.3!G319:CS319,RP+1))))","v":""},{"$f":"IF(OR(I117=\"\",I117=\"No value\",O.3!$E$239=\"No value\"),0,(I117-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$116=0,$E$116=0),\"\",IF(Y117=0,\"\",X117/Y117))","v":""},{"$f":"IF(OR(K117=\"\",K117=\"No value\",O.3!$E$240=0),0,(K117-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127*(1+F117),O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C128","v":0},{"$f":"O.3!E128","v":0},{"$f":"O.3!F128","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$118=0,$E$118=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128*(1+F118),O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G118=0,G118=\"\"),0,(G118-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$118=0,$E$118=0),\"\",IF(ISERROR(IRR(O.3!G320:INDEX(O.3!G320:CS320,RP+1))),\"No value\",IRR(O.3!G320:INDEX(O.3!G320:CS320,RP+1))))","v":""},{"$f":"IF(OR(I118=\"\",I118=\"No value\",O.3!$E$239=\"No value\"),0,(I118-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$118=0,$E$118=0),\"\",IF(Y118=0,\"\",X118/Y118))","v":""},{"$f":"IF(OR(K118=\"\",K118=\"No value\",O.3!$E$240=0),0,(K118-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,{"$f":"IF(AND(D118=0,E118=0),\"\",IF(OR(ABS(H118/F118)>=1,ABS(H119/F119)>=1,ABS(J118/F118)>=1,ABS(J119/F119)>=1,ABS(L118/F118)>=1,ABS(L119/F119)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N118/F118)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N119/F119)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P118/F118)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P119/F119)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA118,D118*(1+'S&S'!S118),\"No value\")","v":"No value"},null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128*(1+F118),O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D118>0,E118>0,D118<0,E118<0))","v":false},{"$f":"IF(AA118,-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128*(1+S118),O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$118=0,$E$118=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128*(1+F119),O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G119=0,G119=\"\"),0,(G119-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$118=0,$E$118=0),\"\",IF(ISERROR(IRR(O.3!G321:INDEX(O.3!G321:CS321,RP+1))),\"No value\",IRR(O.3!G321:INDEX(O.3!G321:CS321,RP+1))))","v":""},{"$f":"IF(OR(I119=\"\",I119=\"No value\",O.3!$E$239=\"No value\"),0,(I119-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$118=0,$E$118=0),\"\",IF(Y119=0,\"\",X119/Y119))","v":""},{"$f":"IF(OR(K119=\"\",K119=\"No value\",O.3!$E$240=0),0,(K119-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128*(1+F119),O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C129","v":0},{"$f":"O.3!E129","v":0},{"$f":"O.3!F129","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$120=0,$E$120=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129*(1+F120),O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G120=0,G120=\"\"),0,(G120-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$120=0,$E$120=0),\"\",IF(ISERROR(IRR(O.3!G322:INDEX(O.3!G322:CS322,RP+1))),\"No value\",IRR(O.3!G322:INDEX(O.3!G322:CS322,RP+1))))","v":""},{"$f":"IF(OR(I120=\"\",I120=\"No value\",O.3!$E$239=\"No value\"),0,(I120-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$120=0,$E$120=0),\"\",IF(Y120=0,\"\",X120/Y120))","v":""},{"$f":"IF(OR(K120=\"\",K120=\"No value\",O.3!$E$240=0),0,(K120-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,{"$f":"IF(AND(D120=0,E120=0),\"\",IF(OR(ABS(H120/F120)>=1,ABS(H121/F121)>=1,ABS(J120/F120)>=1,ABS(J121/F121)>=1,ABS(L120/F120)>=1,ABS(L121/F121)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N120/F120)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N121/F121)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P120/F120)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P121/F121)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA120,D120*(1+'S&S'!S120),\"No value\")","v":"No value"},null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129*(1+F120),O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D120>0,E120>0,D120<0,E120<0))","v":false},{"$f":"IF(AA120,-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129*(1+S120),O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$120=0,$E$120=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129*(1+F121),O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G121=0,G121=\"\"),0,(G121-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$120=0,$E$120=0),\"\",IF(ISERROR(IRR(O.3!G323:INDEX(O.3!G323:CS323,RP+1))),\"No value\",IRR(O.3!G323:INDEX(O.3!G323:CS323,RP+1))))","v":""},{"$f":"IF(OR(I121=\"\",I121=\"No value\",O.3!$E$239=\"No value\"),0,(I121-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$120=0,$E$120=0),\"\",IF(Y121=0,\"\",X121/Y121))","v":""},{"$f":"IF(OR(K121=\"\",K121=\"No value\",O.3!$E$240=0),0,(K121-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129*(1+F121),O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C130","v":0},{"$f":"O.3!E130","v":0},{"$f":"O.3!F130","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$122=0,$E$122=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130*(1+F122),O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G122=0,G122=\"\"),0,(G122-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$122=0,$E$122=0),\"\",IF(ISERROR(IRR(O.3!G324:INDEX(O.3!G324:CS324,RP+1))),\"No value\",IRR(O.3!G324:INDEX(O.3!G324:CS324,RP+1))))","v":""},{"$f":"IF(OR(I122=\"\",I122=\"No value\",O.3!$E$239=\"No value\"),0,(I122-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$122=0,$E$122=0),\"\",IF(Y122=0,\"\",X122/Y122))","v":""},{"$f":"IF(OR(K122=\"\",K122=\"No value\",O.3!$E$240=0),0,(K122-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,{"$f":"IF(AND(D122=0,E122=0),\"\",IF(OR(ABS(H122/F122)>=1,ABS(H123/F123)>=1,ABS(J122/F122)>=1,ABS(J123/F123)>=1,ABS(L122/F122)>=1,ABS(L123/F123)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N122/F122)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N123/F123)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P122/F122)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P123/F123)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA122,D122*(1+'S&S'!S122),\"No value\")","v":"No value"},null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130*(1+F122),O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D122>0,E122>0,D122<0,E122<0))","v":false},{"$f":"IF(AA122,-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130*(1+S122),O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$122=0,$E$122=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130*(1+F123),O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G123=0,G123=\"\"),0,(G123-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$122=0,$E$122=0),\"\",IF(ISERROR(IRR(O.3!G325:INDEX(O.3!G325:CS325,RP+1))),\"No value\",IRR(O.3!G325:INDEX(O.3!G325:CS325,RP+1))))","v":""},{"$f":"IF(OR(I123=\"\",I123=\"No value\",O.3!$E$239=\"No value\"),0,(I123-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$122=0,$E$122=0),\"\",IF(Y123=0,\"\",X123/Y123))","v":""},{"$f":"IF(OR(K123=\"\",K123=\"No value\",O.3!$E$240=0),0,(K123-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130*(1+F123),O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C131","v":0},{"$f":"O.3!E131","v":0},{"$f":"O.3!F131","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$124=0,$E$124=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131*(1+F124),O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G124=0,G124=\"\"),0,(G124-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$124=0,$E$124=0),\"\",IF(ISERROR(IRR(O.3!G326:INDEX(O.3!G326:CS326,RP+1))),\"No value\",IRR(O.3!G326:INDEX(O.3!G326:CS326,RP+1))))","v":""},{"$f":"IF(OR(I124=\"\",I124=\"No value\",O.3!$E$239=\"No value\"),0,(I124-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$124=0,$E$124=0),\"\",IF(Y124=0,\"\",X124/Y124))","v":""},{"$f":"IF(OR(K124=\"\",K124=\"No value\",O.3!$E$240=0),0,(K124-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,{"$f":"IF(AND(D124=0,E124=0),\"\",IF(OR(ABS(H124/F124)>=1,ABS(H125/F125)>=1,ABS(J124/F124)>=1,ABS(J125/F125)>=1,ABS(L124/F124)>=1,ABS(L125/F125)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N124/F124)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N125/F125)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P124/F124)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P125/F125)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA124,D124*(1+'S&S'!S124),\"No value\")","v":"No value"},null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131*(1+F124),O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D124>0,E124>0,D124<0,E124<0))","v":false},{"$f":"IF(AA124,-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131*(1+S124),O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$124=0,$E$124=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131*(1+F125),O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G125=0,G125=\"\"),0,(G125-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$124=0,$E$124=0),\"\",IF(ISERROR(IRR(O.3!G327:INDEX(O.3!G327:CS327,RP+1))),\"No value\",IRR(O.3!G327:INDEX(O.3!G327:CS327,RP+1))))","v":""},{"$f":"IF(OR(I125=\"\",I125=\"No value\",O.3!$E$239=\"No value\"),0,(I125-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$124=0,$E$124=0),\"\",IF(Y125=0,\"\",X125/Y125))","v":""},{"$f":"IF(OR(K125=\"\",K125=\"No value\",O.3!$E$240=0),0,(K125-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131*(1+F125),O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C132","v":0},{"$f":"O.3!E132","v":0},{"$f":"O.3!F132","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$126=0,$E$126=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132*(1+F126),O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G126=0,G126=\"\"),0,(G126-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$126=0,$E$126=0),\"\",IF(ISERROR(IRR(O.3!G328:INDEX(O.3!G328:CS328,RP+1))),\"No value\",IRR(O.3!G328:INDEX(O.3!G328:CS328,RP+1))))","v":""},{"$f":"IF(OR(I126=\"\",I126=\"No value\",O.3!$E$239=\"No value\"),0,(I126-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$126=0,$E$126=0),\"\",IF(Y126=0,\"\",X126/Y126))","v":""},{"$f":"IF(OR(K126=\"\",K126=\"No value\",O.3!$E$240=0),0,(K126-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,{"$f":"IF(AND(D126=0,E126=0),\"\",IF(OR(ABS(H126/F126)>=1,ABS(H127/F127)>=1,ABS(J126/F126)>=1,ABS(J127/F127)>=1,ABS(L126/F126)>=1,ABS(L127/F127)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N126/F126)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N127/F127)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P126/F126)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P127/F127)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA126,D126*(1+'S&S'!S126),\"No value\")","v":"No value"},null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132*(1+F126),O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D126>0,E126>0,D126<0,E126<0))","v":false},{"$f":"IF(AA126,-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132*(1+S126),O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$126=0,$E$126=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132*(1+F127),O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G127=0,G127=\"\"),0,(G127-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$126=0,$E$126=0),\"\",IF(ISERROR(IRR(O.3!G329:INDEX(O.3!G329:CS329,RP+1))),\"No value\",IRR(O.3!G329:INDEX(O.3!G329:CS329,RP+1))))","v":""},{"$f":"IF(OR(I127=\"\",I127=\"No value\",O.3!$E$239=\"No value\"),0,(I127-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$126=0,$E$126=0),\"\",IF(Y127=0,\"\",X127/Y127))","v":""},{"$f":"IF(OR(K127=\"\",K127=\"No value\",O.3!$E$240=0),0,(K127-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132*(1+F127),O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C133","v":0},{"$f":"O.3!E133","v":0},{"$f":"O.3!F133","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$128=0,$E$128=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133*(1+F128),O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G128=0,G128=\"\"),0,(G128-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$128=0,$E$128=0),\"\",IF(ISERROR(IRR(O.3!G330:INDEX(O.3!G330:CS330,RP+1))),\"No value\",IRR(O.3!G330:INDEX(O.3!G330:CS330,RP+1))))","v":""},{"$f":"IF(OR(I128=\"\",I128=\"No value\",O.3!$E$239=\"No value\"),0,(I128-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$128=0,$E$128=0),\"\",IF(Y128=0,\"\",X128/Y128))","v":""},{"$f":"IF(OR(K128=\"\",K128=\"No value\",O.3!$E$240=0),0,(K128-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,{"$f":"IF(AND(D128=0,E128=0),\"\",IF(OR(ABS(H128/F128)>=1,ABS(H129/F129)>=1,ABS(J128/F128)>=1,ABS(J129/F129)>=1,ABS(L128/F128)>=1,ABS(L129/F129)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N128/F128)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N129/F129)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P128/F128)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P129/F129)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA128,D128*(1+'S&S'!S128),\"No value\")","v":"No value"},null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133*(1+F128),O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D128>0,E128>0,D128<0,E128<0))","v":false},{"$f":"IF(AA128,-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133*(1+S128),O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$128=0,$E$128=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133*(1+F129),O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G129=0,G129=\"\"),0,(G129-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$128=0,$E$128=0),\"\",IF(ISERROR(IRR(O.3!G331:INDEX(O.3!G331:CS331,RP+1))),\"No value\",IRR(O.3!G331:INDEX(O.3!G331:CS331,RP+1))))","v":""},{"$f":"IF(OR(I129=\"\",I129=\"No value\",O.3!$E$239=\"No value\"),0,(I129-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$128=0,$E$128=0),\"\",IF(Y129=0,\"\",X129/Y129))","v":""},{"$f":"IF(OR(K129=\"\",K129=\"No value\",O.3!$E$240=0),0,(K129-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133*(1+F129),O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C134","v":0},{"$f":"O.3!E134","v":0},{"$f":"O.3!F134","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$130=0,$E$130=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134*(1+F130),O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G130=0,G130=\"\"),0,(G130-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$130=0,$E$130=0),\"\",IF(ISERROR(IRR(O.3!G332:INDEX(O.3!G332:CS332,RP+1))),\"No value\",IRR(O.3!G332:INDEX(O.3!G332:CS332,RP+1))))","v":""},{"$f":"IF(OR(I130=\"\",I130=\"No value\",O.3!$E$239=\"No value\"),0,(I130-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$130=0,$E$130=0),\"\",IF(Y130=0,\"\",X130/Y130))","v":""},{"$f":"IF(OR(K130=\"\",K130=\"No value\",O.3!$E$240=0),0,(K130-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,{"$f":"IF(AND(D130=0,E130=0),\"\",IF(OR(ABS(H130/F130)>=1,ABS(H131/F131)>=1,ABS(J130/F130)>=1,ABS(J131/F131)>=1,ABS(L130/F130)>=1,ABS(L131/F131)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N130/F130)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N131/F131)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P130/F130)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P131/F131)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA130,D130*(1+'S&S'!S130),\"No value\")","v":"No value"},null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134*(1+F130),O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D130>0,E130>0,D130<0,E130<0))","v":false},{"$f":"IF(AA130,-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134*(1+S130),O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$130=0,$E$130=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134*(1+F131),O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G131=0,G131=\"\"),0,(G131-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$130=0,$E$130=0),\"\",IF(ISERROR(IRR(O.3!G333:INDEX(O.3!G333:CS333,RP+1))),\"No value\",IRR(O.3!G333:INDEX(O.3!G333:CS333,RP+1))))","v":""},{"$f":"IF(OR(I131=\"\",I131=\"No value\",O.3!$E$239=\"No value\"),0,(I131-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$130=0,$E$130=0),\"\",IF(Y131=0,\"\",X131/Y131))","v":""},{"$f":"IF(OR(K131=\"\",K131=\"No value\",O.3!$E$240=0),0,(K131-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134*(1+F131),O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C135","v":0},{"$f":"O.3!E135","v":0},{"$f":"O.3!F135","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$132=0,$E$132=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135*(1+F132),O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G132=0,G132=\"\"),0,(G132-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$132=0,$E$132=0),\"\",IF(ISERROR(IRR(O.3!G334:INDEX(O.3!G334:CS334,RP+1))),\"No value\",IRR(O.3!G334:INDEX(O.3!G334:CS334,RP+1))))","v":""},{"$f":"IF(OR(I132=\"\",I132=\"No value\",O.3!$E$239=\"No value\"),0,(I132-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF($E$132=0,\"\",IF(Y132=0,\"\",X132/Y132))","v":""},{"$f":"IF(OR(K132=\"\",K132=\"No value\",O.3!$E$240=0),0,(K132-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,{"$f":"IF(AND(D132=0,E132=0),\"\",IF(OR(ABS(H132/F132)>=1,ABS(H133/F133)>=1,ABS(J132/F132)>=1,ABS(J133/F133)>=1,ABS(L132/F132)>=1,ABS(L133/F133)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N132/F132)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N133/F133)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P132/F132)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P133/F133)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA132,D132*(1+'S&S'!S132),\"No value\")","v":"No value"},null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135*(1+F132),O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D132>0,E132>0,D132<0,E132<0))","v":false},{"$f":"IF(AA132,-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135*(1+S132),O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$132=0,$E$132=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135*(1+F133),O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G133=0,G133=\"\"),0,(G133-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$132=0,$E$132=0),\"\",IF(ISERROR(IRR(O.3!G335:INDEX(O.3!G335:CS335,RP+1))),\"No value\",IRR(O.3!G335:INDEX(O.3!G335:CS335,RP+1))))","v":""},{"$f":"IF(OR(I133=\"\",I133=\"No value\",O.3!$E$239=\"No value\"),0,(I133-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF($E$132=0,\"\",IF(Y133=0,\"\",X133/Y133))","v":""},{"$f":"IF(OR(K133=\"\",K133=\"No value\",O.3!$E$240=0),0,(K133-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135*(1+F133),O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C136","v":0},{"$f":"O.3!E136","v":0},{"$f":"O.3!F136","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$134=0,$E$134=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136*(1+F134),O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G134=0,G134=\"\"),0,(G134-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$134=0,$E$134=0),\"\",IF(ISERROR(IRR(O.3!G336:INDEX(O.3!G336:CS336,RP+1))),\"No value\",IRR(O.3!G336:INDEX(O.3!G336:CS336,RP+1))))","v":""},{"$f":"IF(OR(I134=\"\",I134=\"No value\",O.3!$E$239=\"No value\"),0,(I134-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$134=0,$E$134=0),\"\",IF(Y134=0,\"\",X134/Y134))","v":""},{"$f":"IF(OR(K134=\"\",K134=\"No value\",O.3!$E$240=0),0,(K134-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,{"$f":"IF(AND(D134=0,E134=0),\"\",IF(OR(ABS(H134/F134)>=1,ABS(H135/F135)>=1,ABS(J134/F134)>=1,ABS(J135/F135)>=1,ABS(L134/F134)>=1,ABS(L135/F135)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N134/F134)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N135/F135)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P134/F134)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P135/F135)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA134,D134*(1+'S&S'!S134),\"No value\")","v":"No value"},null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136*(1+F134),O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D134>0,E134>0,D134<0,E134<0))","v":false},{"$f":"IF(AA134,-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136*(1+S134),O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$134=0,$E$134=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136*(1+F135),O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G135=0,G135=\"\"),0,(G135-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$134=0,$E$134=0),\"\",IF(ISERROR(IRR(O.3!G337:INDEX(O.3!G337:CS337,RP+1))),\"No value\",IRR(O.3!G337:INDEX(O.3!G337:CS337,RP+1))))","v":""},{"$f":"IF(OR(I135=\"\",I135=\"No value\",O.3!$E$239=\"No value\"),0,(I135-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$134=0,$E$134=0),\"\",IF(Y135=0,\"\",X135/Y135))","v":""},{"$f":"IF(OR(K135=\"\",K135=\"No value\",O.3!$E$240=0),0,(K135-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136*(1+F135),O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C137","v":0},{"$f":"O.3!E137","v":0},{"$f":"O.3!F137","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$136=0,$E$136=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137*(1+F136),O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G136=0,G136=\"\"),0,(G136-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$136=0,$E$136=0),\"\",IF(ISERROR(IRR(O.3!G338:INDEX(O.3!G338:CS338,RP+1))),\"No value\",IRR(O.3!G338:INDEX(O.3!G338:CS338,RP+1))))","v":""},{"$f":"IF(OR(I136=\"\",I136=\"No value\",O.3!$E$239=\"No value\"),0,(I136-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$136=0,$E$136=0),\"\",IF(Y136=0,\"\",X136/Y136))","v":""},{"$f":"IF(OR(K136=\"\",K136=\"No value\",O.3!$E$240=0),0,(K136-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,{"$f":"IF(AND(D136=0,E136=0),\"\",IF(OR(ABS(H136/F136)>=1,ABS(H137/F137)>=1,ABS(J136/F136)>=1,ABS(J137/F137)>=1,ABS(L136/F136)>=1,ABS(L137/F137)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N136/F136)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N137/F137)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P136/F136)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P137/F137)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA136,D136*(1+'S&S'!S136),\"No value\")","v":"No value"},null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137*(1+F136),O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D136>0,E136>0,D136<0,E136<0))","v":false},{"$f":"IF(AA136,-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137*(1+S136),O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$136=0,$E$136=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137*(1+F137),O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G137=0,G137=\"\"),0,(G137-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$136=0,$E$136=0),\"\",IF(ISERROR(IRR(O.3!G339:INDEX(O.3!G339:CS339,RP+1))),\"No value\",IRR(O.3!G339:INDEX(O.3!G339:CS339,RP+1))))","v":""},{"$f":"IF(OR(I137=\"\",I137=\"No value\",O.3!$E$239=\"No value\"),0,(I137-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$136=0,$E$136=0),\"\",IF(Y137=0,\"\",X137/Y137))","v":""},{"$f":"IF(OR(K137=\"\",K137=\"No value\",O.3!$E$240=0),0,(K137-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137*(1+F137),O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C138","v":0},{"$f":"O.3!E138","v":0},{"$f":"O.3!F138","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$138=0,$E$138=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138*(1+F138),O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G138=0,G138=\"\"),0,(G138-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$138=0,$E$138=0),\"\",IF(ISERROR(IRR(O.3!G340:INDEX(O.3!G340:CS340,RP+1))),\"No value\",IRR(O.3!G340:INDEX(O.3!G340:CS340,RP+1))))","v":""},{"$f":"IF(OR(I138=\"\",I138=\"No value\",O.3!$E$239=\"No value\"),0,(I138-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$138=0,$E$138=0),\"\",IF(Y138=0,\"\",X138/Y138))","v":""},{"$f":"IF(OR(K138=\"\",K138=\"No value\",O.3!$E$240=0),0,(K138-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,{"$f":"IF(AND(D138=0,E138=0),\"\",IF(OR(ABS(H138/F138)>=1,ABS(H139/F139)>=1,ABS(J138/F138)>=1,ABS(J139/F139)>=1,ABS(L138/F138)>=1,ABS(L139/F139)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N138/F138)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N139/F139)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P138/F138)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P139/F139)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA138,D138*(1+'S&S'!S138),\"No value\")","v":"No value"},null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138*(1+F138),O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D138>0,E138>0,D138<0,E138<0))","v":false},{"$f":"IF(AA138,-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138*(1+S138),O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$138=0,$E$138=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138*(1+F139),O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G139=0,G139=\"\"),0,(G139-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$138=0,$E$138=0),\"\",IF(ISERROR(IRR(O.3!G341:INDEX(O.3!G341:CS341,RP+1))),\"No value\",IRR(O.3!G341:INDEX(O.3!G341:CS341,RP+1))))","v":""},{"$f":"IF(OR(I139=\"\",I139=\"No value\",O.3!$E$239=\"No value\"),0,(I139-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$138=0,$E$138=0),\"\",IF(Y139=0,\"\",X139/Y139))","v":""},{"$f":"IF(OR(K139=\"\",K139=\"No value\",O.3!$E$240=0),0,(K139-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138*(1+F139),O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C139","v":0},{"$f":"O.3!E139","v":0},{"$f":"O.3!F139","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$140=0,$E$140=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139*(1+F140),O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G140=0,G140=\"\"),0,(G140-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$140=0,$E$140=0),\"\",IF(ISERROR(IRR(O.3!G342:INDEX(O.3!G342:CS342,RP+1))),\"No value\",IRR(O.3!G342:INDEX(O.3!G342:CS342,RP+1))))","v":""},{"$f":"IF(OR(I140=\"\",I140=\"No value\",O.3!$E$239=\"No value\"),0,(I140-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$140=0,$E$140=0),\"\",IF(Y140=0,\"\",X140/Y140))","v":""},{"$f":"IF(OR(K140=\"\",K140=\"No value\",O.3!$E$240=0),0,(K140-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,{"$f":"IF(AND(D140=0,E140=0),\"\",IF(OR(ABS(H140/F140)>=1,ABS(H141/F141)>=1,ABS(J140/F140)>=1,ABS(J141/F141)>=1,ABS(L140/F140)>=1,ABS(L141/F141)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N140/F140)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N141/F141)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P140/F140)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P141/F141)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA140,D140*(1+'S&S'!S140),\"No value\")","v":"No value"},null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139*(1+F140),O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D140>0,E140>0,D140<0,E140<0))","v":false},{"$f":"IF(AA140,-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139*(1+S140),O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$140=0,$E$140=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139*(1+F141),O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G141=0,G141=\"\"),0,(G141-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$140=0,$E$140=0),\"\",IF(ISERROR(IRR(O.3!G343:INDEX(O.3!G343:CS343,RP+1))),\"No value\",IRR(O.3!G343:INDEX(O.3!G343:CS343,RP+1))))","v":""},{"$f":"IF(OR(I141=\"\",I141=\"No value\",O.3!$E$239=\"No value\"),0,(I141-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$140=0,$E$140=0),\"\",IF(Y141=0,\"\",X141/Y141))","v":""},{"$f":"IF(OR(K141=\"\",K141=\"No value\",O.3!$E$240=0),0,(K141-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139*(1+F141),O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C140","v":"Spare"},{"$f":"O.3!E140","v":0},{"$f":"O.3!F140","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$142=0,$E$142=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140*(1+F142),O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G142=0,G142=\"\"),0,(G142-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$142=0,$E$142=0),\"\",IF(ISERROR(IRR(O.3!G344:INDEX(O.3!G344:CS344,RP+1))),\"No value\",IRR(O.3!G344:INDEX(O.3!G344:CS344,RP+1))))","v":""},{"$f":"IF(OR(I142=\"\",I142=\"No value\",O.3!$E$239=\"No value\"),0,(I142-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$142=0,$E$142=0),\"\",IF(Y142=0,\"\",X142/Y142))","v":""},{"$f":"IF(OR(K142=\"\",K142=\"No value\",O.3!$E$240=0),0,(K142-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,{"$f":"IF(AND(D142=0,E142=0),\"\",IF(OR(ABS(H142/F142)>=1,ABS(H143/F143)>=1,ABS(J142/F142)>=1,ABS(J143/F143)>=1,ABS(L142/F142)>=1,ABS(L143/F143)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N142/F142)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N143/F143)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P142/F142)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P143/F143)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA142,D142*(1+'S&S'!S142),\"No value\")","v":"No value"},null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140*(1+F142),O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D142>0,E142>0,D142<0,E142<0))","v":false},{"$f":"IF(AA142,-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140*(1+S142),O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$142=0,$E$142=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140*(1+F143),O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G143=0,G143=\"\"),0,(G143-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$142=0,$E$142=0),\"\",IF(ISERROR(IRR(O.3!G345:INDEX(O.3!G345:CS345,RP+1))),\"No value\",IRR(O.3!G345:INDEX(O.3!G345:CS345,RP+1))))","v":""},{"$f":"IF(OR(I143=\"\",I143=\"No value\",O.3!$E$239=\"No value\"),0,(I143-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$142=0,$E$142=0),\"\",IF(Y143=0,\"\",X143/Y143))","v":""},{"$f":"IF(OR(K143=\"\",K143=\"No value\",O.3!$E$240=0),0,(K143-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140*(1+F143),O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C141","v":"Spare"},{"$f":"O.3!E141","v":0},{"$f":"O.3!F141","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$144=0,$E$144=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141*(1+F144),O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G144=0,G144=\"\"),0,(G144-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$144=0,$E$144=0),\"\",IF(ISERROR(IRR(O.3!G346:INDEX(O.3!G346:CS346,RP+1))),\"No value\",IRR(O.3!G346:INDEX(O.3!G346:CS346,RP+1))))","v":""},{"$f":"IF(OR(I144=\"\",I144=\"No value\",O.3!$E$239=\"No value\"),0,(I144-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$144=0,$E$144=0),\"\",IF(Y144=0,\"\",X144/Y144))","v":""},{"$f":"IF(OR(K144=\"\",K144=\"No value\",O.3!$E$240=0),0,(K144-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,{"$f":"IF(AND(D144=0,E144=0),\"\",IF(OR(ABS(H144/F144)>=1,ABS(H145/F145)>=1,ABS(J144/F144)>=1,ABS(J145/F145)>=1,ABS(L144/F144)>=1,ABS(L145/F145)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N144/F144)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N145/F145)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P144/F144)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P145/F145)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA144,D144*(1+'S&S'!S144),\"No value\")","v":"No value"},null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141*(1+F144),O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D144>0,E144>0,D144<0,E144<0))","v":false},{"$f":"IF(AA144,-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141*(1+S144),O.3!$E$142,O.3!$E$143,O.3!$E$144),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$144=0,$E$144=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141*(1+F145),O.3!$E$142,O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G145=0,G145=\"\"),0,(G145-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$144=0,$E$144=0),\"\",IF(ISERROR(IRR(O.3!G347:INDEX(O.3!G347:CS347,RP+1))),\"No value\",IRR(O.3!G347:INDEX(O.3!G347:CS347,RP+1))))","v":""},{"$f":"IF(OR(I145=\"\",I145=\"No value\",O.3!$E$239=\"No value\"),0,(I145-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$144=0,$E$144=0),\"\",IF(Y145=0,\"\",X145/Y145))","v":""},{"$f":"IF(OR(K145=\"\",K145=\"No value\",O.3!$E$240=0),0,(K145-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141*(1+F145),O.3!$E$142,O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C142","v":"Spare"},{"$f":"O.3!E142","v":0},{"$f":"O.3!F142","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$146=0,$E$146=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142*(1+F146),O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G146=0,G146=\"\"),0,(G146-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$146=0,$E$146=0),\"\",IF(ISERROR(IRR(O.3!G348:INDEX(O.3!G348:CS348,RP+1))),\"No value\",IRR(O.3!G348:INDEX(O.3!G348:CS348,RP+1))))","v":""},{"$f":"IF(OR(I146=\"\",I146=\"No value\",O.3!$E$239=\"No value\"),0,(I146-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$146=0,$E$146=0),\"\",IF(Y146=0,\"\",X146/Y146))","v":""},{"$f":"IF(OR(K146=\"\",K146=\"No value\",O.3!$E$240=0),0,(K146-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,{"$f":"IF(AND(D146=0,E146=0),\"\",IF(OR(ABS(H146/F146)>=1,ABS(H147/F147)>=1,ABS(J146/F146)>=1,ABS(J147/F147)>=1,ABS(L146/F146)>=1,ABS(L147/F147)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N146/F146)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N147/F147)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P146/F146)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P147/F147)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA146,D146*(1+'S&S'!S146),\"No value\")","v":"No value"},null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142*(1+F146),O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D146>0,E146>0,D146<0,E146<0))","v":false},{"$f":"IF(AA146,-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142*(1+S146),O.3!$E$143,O.3!$E$144),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$146=0,$E$146=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142*(1+F147),O.3!$E$143,O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G147=0,G147=\"\"),0,(G147-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$146=0,$E$146=0),\"\",IF(ISERROR(IRR(O.3!G349:INDEX(O.3!G349:CS349,RP+1))),\"No value\",IRR(O.3!G349:INDEX(O.3!G349:CS349,RP+1))))","v":""},{"$f":"IF(OR(I147=\"\",I147=\"No value\",O.3!$E$239=\"No value\"),0,(I147-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$146=0,$E$146=0),\"\",IF(Y147=0,\"\",X147/Y147))","v":""},{"$f":"IF(OR(K147=\"\",K147=\"No value\",O.3!$E$240=0),0,(K147-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142*(1+F147),O.3!$E$143,O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C143","v":"Spare"},{"$f":"O.3!E143","v":0},{"$f":"O.3!F143","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$148=0,$E$148=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143*(1+F148),O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G148=0,G148=\"\"),0,(G148-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$148=0,$E$148=0),\"\",IF(ISERROR(IRR(O.3!G350:INDEX(O.3!G350:CS350,RP+1))),\"No value\",IRR(O.3!G350:INDEX(O.3!G350:CS350,RP+1))))","v":""},{"$f":"IF(OR(I148=\"\",I148=\"No value\",O.3!$E$239=\"No value\"),0,(I148-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$148=0,$E$148=0),\"\",IF(Y148=0,\"\",X148/Y148))","v":""},{"$f":"IF(OR(K148=\"\",K148=\"No value\",O.3!$E$240=0),0,(K148-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,{"$f":"IF(AND(D148=0,E148=0),\"\",IF(OR(ABS(H148/F148)>=1,ABS(H149/F149)>=1,ABS(J148/F148)>=1,ABS(J149/F149)>=1,ABS(L148/F148)>=1,ABS(L149/F149)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N148/F148)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N149/F149)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P148/F148)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P149/F149)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA148,D148*(1+'S&S'!S148),\"No value\")","v":"No value"},null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143*(1+F148),O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D148>0,E148>0,D148<0,E148<0))","v":false},{"$f":"IF(AA148,-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143*(1+S148),O.3!$E$144),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$148=0,$E$148=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143*(1+F149),O.3!$E$144))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G149=0,G149=\"\"),0,(G149-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$148=0,$E$148=0),\"\",IF(ISERROR(IRR(O.3!G351:INDEX(O.3!G351:CS351,RP+1))),\"No value\",IRR(O.3!G351:INDEX(O.3!G351:CS351,RP+1))))","v":""},{"$f":"IF(OR(I149=\"\",I149=\"No value\",O.3!$E$239=\"No value\"),0,(I149-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$148=0,$E$148=0),\"\",IF(Y149=0,\"\",X149/Y149))","v":""},{"$f":"IF(OR(K149=\"\",K149=\"No value\",O.3!$E$240=0),0,(K149-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143*(1+F149),O.3!$E$144)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C144","v":"Spare"},{"$f":"O.3!E144","v":0},{"$f":"O.3!F144","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$150=0,$E$150=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144*(1+F150)))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G150=0,G150=\"\"),0,(G150-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$150=0,$E$150=0),\"\",IF(ISERROR(IRR(O.3!G352:INDEX(O.3!G352:CS352,RP+1))),\"No value\",IRR(O.3!G352:INDEX(O.3!G352:CS352,RP+1))))","v":""},{"$f":"IF(OR(I150=\"\",I150=\"No value\",O.3!$E$239=\"No value\"),0,(I150-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$150=0,$E$150=0),\"\",IF(Y150=0,\"\",X150/Y150))","v":""},{"$f":"IF(OR(K150=\"\",K150=\"No value\",O.3!$E$240=0),0,(K150-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,{"$f":"IF(AND(D150=0,E150=0),\"\",IF(OR(ABS(H150/F150)>=1,ABS(H151/F151)>=1,ABS(J150/F150)>=1,ABS(J151/F151)>=1,ABS(L150/F150)>=1,ABS(L151/F151)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N150/F150)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N151/F151)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P150/F150)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P151/F151)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA150,D150*(1+'S&S'!S150),\"No value\")","v":"No value"},null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144*(1+F150))+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D150>0,E150>0,D150<0,E150<0))","v":false},{"$f":"IF(AA150,-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144*(1+S150)),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$150=0,$E$150=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!$E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144*(1+F151)))","v":""},{"$f":"IF(OR(O.3!$E$238=0,G151=0,G151=\"\"),0,(G151-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$150=0,$E$150=0),\"\",IF(ISERROR(IRR(O.3!G353:INDEX(O.3!G353:CS353,RP+1))),\"No value\",IRR(O.3!G353:INDEX(O.3!G353:CS353,RP+1))))","v":""},{"$f":"IF(OR(I151=\"\",I151=\"No value\",O.3!$E$239=\"No value\"),0,(I151-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$150=0,$E$150=0),\"\",IF(Y151=0,\"\",X151/Y151))","v":""},{"$f":"IF(OR(K151=\"\",K151=\"No value\",O.3!$E$240=0),0,(K151-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234)+SUM(O.3!$E$125,O.3!$E$126,O.3!$E$127,O.3!$E$128,O.3!$E$129,O.3!$E$130,O.3!$E$131,O.3!$E$132,O.3!E$133,O.3!$E$134,O.3!$E$135,O.3!$E$136,O.3!$E$137,O.3!$E$138,O.3!$E$139,O.3!$E$140,O.3!$E$141,O.3!$E$142,O.3!$E$143,O.3!$E$144*(1+F151))+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C95","v":"G. Total net value of externalities"},{"$f":"O.3!E95","v":0},{"$f":"O.3!F95","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$152=0,$E$152=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233*(1+F152)+O.3!$E$234+O.3!$E$235)","v":""},{"$f":"IF(OR(O.3!$E$238=0,G152=0,G152=\"\"),0,(G152-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$152=0,$E$152=0),\"\",IF(ISERROR(IRR(O.3!G354:INDEX(O.3!G354:CS354,RP+1))),\"No value\",IRR(O.3!G354:INDEX(O.3!G354:CS354,RP+1))))","v":""},{"$f":"IF(OR(I152=\"\",I152=\"No value\",O.3!$E$239=\"No value\"),0,(I152-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$152=0,$E$152=0),\"\",IF(Y152=0,\"\",X152/Y152))","v":""},{"$f":"IF(OR(K152=\"\",K152=\"No value\",O.3!$E$240=0),0,(K152-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,{"$f":"IF(AND(D152=0,E152=0),\"\",IF(OR(ABS(H152/F152)>=1,ABS(H153/F153)>=1,ABS(J152/F152)>=1,ABS(J153/F153)>=1,ABS(L152/F152)>=1,ABS(L153/F153)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N152/F152)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N153/F153)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P152/F152)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P153/F153)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA152,D152*(1+'S&S'!S152),\"No value\")","v":"No value"},null,null,null,{"$f":"SUM(O.3!$E$233*(1+F152),O.3!$E$234,O.3!$E$235)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D152>0,E152>0,D152<0,E152<0))","v":false},{"$f":"IF(AA152,-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233*(1+S152)+O.3!$E$234+O.3!$E$235,0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$152=0,$E$152=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233*(1+F153)+O.3!$E$234+O.3!$E$235)","v":""},{"$f":"IF(OR(O.3!$E$238=0,G153=0,G153=\"\"),0,(G153-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$152=0,$E$152=0),\"\",IF(ISERROR(IRR(O.3!G355:INDEX(O.3!G355:CS355,RP+1))),\"No value\",IRR(O.3!G355:INDEX(O.3!G355:CS355,RP+1))))","v":""},{"$f":"IF(OR(I153=\"\",I153=\"No value\",O.3!$E$239=\"No value\"),0,(I153-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$152=0,$E$152=0),\"\",IF(Y153=0,\"\",X153/Y153))","v":""},{"$f":"IF(OR(K153=\"\",K153=\"No value\",O.3!$E$240=0),0,(K153-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233*(1+F153),O.3!$E$234,O.3!$E$235)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C119","v":"H. Total net value of climate change mitigation"},{"$f":"O.3!E119","v":0},{"$f":"O.3!F119","v":0},{"$f":"$D$5","v":0.01},{"$f":"IF(AND($D$154=0,$E$154=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234*(1+F154)+O.3!$E$235)","v":""},{"$f":"IF(OR(O.3!$E$238=0,G154=0,G154=\"\"),0,(G154-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$154=0,$E$154=0),\"\",IF(ISERROR(IRR(O.3!G356:INDEX(O.3!G356:CS356,RP+1))),\"No value\",IRR(O.3!G356:INDEX(O.3!G356:CS356,RP+1))))","v":""},{"$f":"IF(OR(I154=\"\",I154=\"No value\",O.3!$E$239=\"No value\"),0,(I154-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$154=0,$E$154=0),\"\",IF(Y154=0,\"\",X154/Y154))","v":""},{"$f":"IF(OR(K154=\"\",K154=\"No value\",O.3!$E$240=0),0,(K154-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,{"$f":"IF(AND(D154=0,E154=0),\"\",IF(OR(ABS(H154/F154)>=1,ABS(H155/F155)>=1,ABS(J154/F154)>=1,ABS(J155/F155)>=1,ABS(L154/F154)>=1,ABS(L155/F155)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N154/F154)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N155/F155)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P154/F154)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P155/F155)>=1,)),\"Yes\",\"No\"))","v":""},null,0,{"$f":"IF(AA154,D154*(1+'S&S'!S154),\"No value\")","v":"No value"},null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234*(1+F154),O.3!$E$235)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0},null,{"$f":"AND(OR(O.3!$E$232>0,O.3!$E$218<0),OR(D154>0,E154>0,D154<0,E154<0))","v":false},{"$f":"IF(AA154,-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234*(1+S154)+O.3!$E$235,0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},{"$f":"IF(AND($D$154=0,$E$154=0),\"\",-O.3!$E$190+O.3!$E$216-O.3!$E$218+O.3!$E$233+O.3!$E$234*(1+F155)+O.3!$E$235)","v":""},{"$f":"IF(OR(O.3!$E$238=0,G155=0,G155=\"\"),0,(G155-O.3!$E$238)/O.3!$E$238)","v":0},{"$f":"IF(AND($D$154=0,$E$154=0),\"\",IF(ISERROR(IRR(O.3!G357:INDEX(O.3!G357:CS357,RP+1))),\"No value\",IRR(O.3!G357:INDEX(O.3!G357:CS357,RP+1))))","v":""},{"$f":"IF(OR(I155=\"\",I155=\"No value\",O.3!$E$239=\"No value\"),0,(I155-O.3!$E$239)/O.3!$E$239)","v":0},{"$f":"IF(AND($D$154=0,$E$154=0),\"\",IF(Y155=0,\"\",X155/Y155))","v":""},{"$f":"IF(OR(K155=\"\",K155=\"No value\",O.3!$E$240=0),0,(K155-O.3!$E$240)/O.3!$E$240)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O.3!$E$233,O.3!$E$234*(1+F155),O.3!$E$235)+IF(O.3!$E$218<0,-O.3!$E$218,0)+O.3!$E$216","v":0},{"$f":"O.3!$E$190+IF(O.3!$E$218<0,0,O.3!$E$218)","v":0}]
[null,null,{"$f":"O.3!C71","v":"F. Total revenues"},{"$f":"O.3!E71","v":0},{"$f":"O.3!F71","v":0},{"$f":"$D$5","v":0.01},null,null,null,null,null,null,{"$f":"IF($E$156=0,\"\",-SUM(O.3!$E$244,O.3!$E$255)+SUM(O.3!$E$245,O.3!$E$256)-SUM(O.3!$E$246,O.3!$E$257)+O.3!$E$247*(1+F156))","v":""},{"$f":"IF(M156=\"\",0,IF(O.3!$E$251=0,0,(M156-O.3!$E$251)/O.3!$E$251))","v":0},{"$f":"IF($E$156=0,\"\",IF(ISERROR(IRR(O.3!G292:INDEX(O.3!G292:CS292,RP+1))),\"No value\",IRR(O.3!G292:INDEX(O.3!G292:CS292,RP+1))))","v":""},{"$f":"IF(OR(O156=\"No value\",O156=\"\"),0,IF(O.3!$E$252=\"No value\",0,(O156-O.3!$E$252)/O.3!$E$252))","v":0},{"$f":"IF(AND(D156=0,E156=0),\"\",IF(OR(ABS(H156/F156)>=1,ABS(H157/F157)>=1,ABS(J156/F156)>=1,ABS(J157/F157)>=1,ABS(L156/F156)>=1,ABS(L157/F157)>=1,IF(G.Asm!$F$75=\"yes\",ABS(N156/F156)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(N157/F157)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P156/F156)>=1,),IF(G.Asm!$F$75=\"yes\",ABS(P157/F157)>=1,)),\"Yes\",\"No\"))","v":""},null,null,null,0,{"$f":"IF(AC156,O.3!E247*(1+U156),\"No value\")","v":"No value"},null,null,null,null,null,null,{"$f":"AND(OR(O.3!$E$71>0,O.3!$E$246<0),OR(D156>0,E156>0,D156<0,E156<0))","v":false},{"$f":"IF(AC110,-SUM(O.3!$E$244,O.3!$E$255)+SUM(O.3!$E$245,O.3!$E$256)-SUM(O.3!$E$246,O.3!$E$257)+O.3!$E$247*(1+U110),0)","v":0}]
[null,null,null,null,null,{"$f":"-$D$5","v":-0.01},null,null,null,null,null,null,{"$f":"IF($E$156=0,\"\",-SUM(O.3!$E$244,O.3!$E$255)+SUM(O.3!$E$245,O.3!$E$256)-SUM(O.3!$E$246,O.3!$E$257)+O.3!$E$247*(1+F157))","v":""},{"$f":"IF(M157=\"\",0,IF(O.3!$E$251=0,0,(M157-O.3!$E$251)/O.3!$E$251))","v":0},{"$f":"IF($E$156=0,\"\",IF(ISERROR(IRR(O.3!G293:INDEX(O.3!G293:CS293,RP+1))),\"No value\",IRR(O.3!G293:INDEX(O.3!G293:CS293,RP+1))))","v":""},{"$f":"IF(OR(O157=\"No value\",O157=\"\"),0,IF(O.3!$E$252=\"No value\",0,(O157-O.3!$E$252)/O.3!$E$252))","v":0}]
[null,null,{"$f":"\"* - Critical variables are those for which a change of \"&$D$5*100&\"% in value results in a change of at least \"&$D$5*100&\"% in indicators\"","v":"* - Critical variables are those for which a change of 1% in value results in a change of at least 1% in indicators"}]
[]
[null,null,"Scenarios"]
[null,null,"Variable",{"$f":"\"NPV (\"&G.Asm!$F$40*100&\"%)\"","v":"NPV (5%)"},"Pesimistic scenario",null,"Optimistic scenario"]
[null,null,null,null,"% change",{"$f":"\"Switching value (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Switching value (NPV 5%)"},"% change",{"$f":"\"Switching value (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Switching value (NPV 5%)"}]
[]
[null,null,{"$f":"C108","v":"A. Total investment costs"},{"$f":"D108","v":0},0,{"$f":"$D164*(1+E164)","v":0},0,{"$f":"$D164*(1+G164)","v":0}]
[]
[null,null,{"$f":"C110","v":"C. Total operating and maintenance costs"},{"$f":"D110","v":0},0,{"$f":"$D166*(1+E166)","v":0},0,{"$f":"$D166*(1+G166)","v":0}]
[]
[null,null,{"$f":"C112","v":0},{"$f":"D112","v":0},0,0,0,0]
[]
[null,null,{"$f":"C114","v":0},{"$f":"D114","v":0},0,0,0,0]
[]
[null,null,{"$f":"C116","v":0},{"$f":"D116","v":0},0,0,0,0]
[]
[null,null,{"$f":"C118","v":0},{"$f":"D118","v":0},0,0,0,0]
[]
[null,null,{"$f":"C120","v":0},{"$f":"D120","v":0},0,0,0,0]
[]
[null,null,{"$f":"C122","v":0},{"$f":"D122","v":0},0,0,0,0]
[]
[null,null,{"$f":"C124","v":0},{"$f":"D124","v":0},0,0,0,0]
[]
[null,null,{"$f":"C126","v":0},{"$f":"D126","v":0},0,0,0,0]
[]
[null,null,{"$f":"C128","v":0},{"$f":"D128","v":0},0,0,0,0]
[]
[null,null,{"$f":"C130","v":0},{"$f":"D130","v":0},0,0,0,0]
[]
[null,null,{"$f":"C132","v":0},{"$f":"D132","v":0},0,0,0,0]
[]
[null,null,{"$f":"C134","v":0},{"$f":"D134","v":0},0,0,0,0]
[]
[null,null,{"$f":"C136","v":0},{"$f":"D136","v":0},0,0,0,0]
[]
[null,null,{"$f":"C138","v":0},{"$f":"D138","v":0},0,0,0,0]
[]
[null,null,{"$f":"C140","v":0},{"$f":"D140","v":0},0,0,0,0]
[]
[null,null,{"$f":"C142","v":"Spare"},{"$f":"D142","v":0},0,0,0,0]
[]
[null,null,{"$f":"C144","v":"Spare"},{"$f":"D144","v":0},0,0,0,0]
[]
[null,null,{"$f":"C146","v":"Spare"},{"$f":"D146","v":0},0,0,0,0]
[]
[null,null,{"$f":"C148","v":"Spare"},{"$f":"D148","v":0},0,0,0,0]
[]
[null,null,{"$f":"C150","v":"Spare"},{"$f":"D150","v":0},0,0,0,0]
[]
[null,null,{"$f":"C152","v":"G. Total net value of externalities"},{"$f":"D152","v":0},0,0,0,0]
[]
[null,null,{"$f":"C154","v":"H. Total net value of climate change mitigation"},{"$f":"D154","v":0},0,0,0,0]
[]
[null,null,{"$f":"C156","v":"F. Total revenues"},{"$f":"D156","v":0},0,0,0,0]
[]
[]
[null,null,"Indicator","Results of scenarios"]
[null,null,null,"Pesimistic","Most likely (baseline)","Optimistic",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Internal calculation for B/C ratio"]
[null,null,"ENPV",{"$f":"-O.3!$E$190*(1+E164)+O.3!$E$216*IF(O.3!$C$38=\"Depreciation\",(1+E164),1)-O.3!$E$218*(1+E166)+O.3!$E$233*(1+E208)+O.3!$E$234*(1+E210)+SUM(O.3!E125*(1+E168),O.3!E126*(1+E170),O.3!E127*(1+E172),O.3!E128*(1+E174),O.3!E129*(1+E176),O.3!E130*(1+E178),O.3!E131*(1+E180),O.3!E132*(1+E182),O.3!E133*(1+E184),O.3!E134*(1+E186),O.3!E135*(1+E188),O.3!E136*(1+E190),O.3!E137*(1+E192),O.3!E138*(1+E194),O.3!E139*(1+E196),O.3!E140*(1+E198),O.3!E141*(1+E200),O.3!E142*(1+E202),O.3!E143*(1+E204),O.3!E144*(1+E206))","v":0},{"$f":"O.3!E238","v":0},{"$f":"-O.3!$E$190*(1+G164)+O.3!$E$216*IF(O.3!$C$38=\"Depreciation\",(1+G164),1)-O.3!$E$218*(1+G166)+O.3!$E$233*(1+G208)+O.3!$E$234*(1+G210)+SUM(O.3!E125*(1+G168),O.3!E126*(1+G170),O.3!E127*(1+G172),O.3!E128*(1+G174),O.3!E129*(1+G176),O.3!E130*(1+G178),O.3!E131*(1+G180),O.3!E132*(1+G182),O.3!E133*(1+G184),O.3!E134*(1+G186),O.3!E135*(1+G188),O.3!E136*(1+G190),O.3!E137*(1+G192),O.3!E138*(1+G194),O.3!E139*(1+G196),O.3!E140*(1+G198),O.3!E141*(1+G200),O.3!E142*(1+G202),O.3!E143*(1+G204),O.3!E144*(1+G206))","v":0}]
[null,null,"ERR",{"$f":"IF(ISERROR(IRR(O.3!G361:INDEX(O.3!G361:CS361,RP+1))),\"No value\",IRR(O.3!G361:INDEX(O.3!G361:CS361,RP+1)))","v":"No value"},{"$f":"O.3!E239","v":"No value"},{"$f":"IF(ISERROR(IRR(O.3!G362:INDEX(O.3!G362:CS362,RP+1))),\"No value\",IRR(O.3!G362:INDEX(O.3!G362:CS362,RP+1)))","v":"No value"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Benefit","Total costs"]
[null,null,"B/C ratio",{"$f":"IF(Z219=0,\"No value\",Y219/Z219)","v":"No value"},{"$f":"O.3!E240","v":"No value"},{"$f":"IF(Z221=0,\"No value\",Y221/Z221)","v":"No value"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pesimistic",{"$f":"SUM(O.3!$E$233*(1+E208),O.3!$E$234*(1+E210),SUM(O.3!E125*(1+E168),O.3!E126*(1+E170),O.3!E127*(1+E172),O.3!E128*(1+E174),O.3!E129*(1+E176),O.3!E130*(1+E178),O.3!E131*(1+E180),O.3!E132*(1+E182),O.3!E133*(1+E184),O.3!E134*(1+E186),O.3!E135*(1+E188),O.3!E136*(1+E190),O.3!E137*(1+E192),O.3!E138*(1+E194),O.3!E139*(1+E196),O.3!E140*(1+E198),O.3!E141*(1+E200),O.3!E142*(1+E202),O.3!E143*(1+E204),O.3!E144*(1+E206)))+IF(O.3!$E$218<0,-O.3!$E$218*(1+E166),0)+O.3!$E$216*IF(O.3!$C$38=\"Depreciation\",(1+E164),1)","v":0},{"$f":"O.3!$E$190*(1+E164)+IF(O.3!$E$218<0,0,O.3!$E$218*(1+E166))","v":0}]
[null,null,"FNPV",{"$f":"-SUM(O.3!E$244,O.3!E$255)*(1+'S&S'!$E164)+SUM(O.3!E$245,O.3!E$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$E164),1)-SUM(O.3!E$246,O.3!E$257)*(1+'S&S'!$E166)+O.3!E247*(1+'S&S'!E212)","v":0},{"$f":"O.3!E251","v":0},{"$f":"-SUM(O.3!E$244,O.3!E$255)*(1+'S&S'!$G164)+SUM(O.3!E$245,O.3!E$256)*IF(O.3!$C$38=\"Depreciation\",(1+'S&S'!$G164),1)-SUM(O.3!E$246,O.3!E$257)*(1+'S&S'!$G166)+O.3!E247*(1+'S&S'!G212)","v":0}]
[null,null,"FRR(C)",{"$f":"IF(ISERROR(IRR(O.3!G306:INDEX(O.3!G306:CS306,RP+1))),\"No value\",IRR(O.3!G306:INDEX(O.3!G306:CS306,RP+1)))","v":"No value"},{"$f":"O.3!E252","v":"No value"},{"$f":"IF(ISERROR(IRR(O.3!G307:INDEX(O.3!G307:CS307,RP+1))),\"No value\",IRR(O.3!G307:INDEX(O.3!G307:CS307,RP+1)))","v":"No value"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Optimistic",{"$f":"SUM(O.3!$E$233*(1+G208),O.3!$E$234*(1+G210),SUM(O.3!E125*(1+G168),O.3!E126*(1+G170),O.3!E127*(1+G172),O.3!E128*(1+G174),O.3!E129*(1+G176),O.3!E130*(1+G178),O.3!E131*(1+G180),O.3!E132*(1+G182),O.3!E133*(1+G184),O.3!E134*(1+G186),O.3!E135*(1+G188),O.3!E136*(1+G190),O.3!E137*(1+G192),O.3!E138*(1+G194),O.3!E139*(1+G196),O.3!E140*(1+G198),O.3!E141*(1+G200),O.3!E142*(1+G202),O.3!E143*(1+G204),O.3!E144*(1+G206)))+IF(O.3!$E$218<0,-O.3!$E$218*(1+G166),0)+O.3!$E$216*IF(O.3!$C$38=\"Depreciation\",(1+G164),1)","v":0},{"$f":"O.3!$E$190*(1+G164)+IF(O.3!$E$218<0,0,O.3!$E$218*(1+G166))","v":0}]

{"sheet":"C&R","index":13,"n_rows":349,"n_cols":9,"rows_kept":349,"cut":false,"hidden":true,"merged":[[83,2,84,2],[83,3,83,4],[83,5,83,6],[108,2,109,2],[108,3,108,4],[108,5,108,6],[145,2,146,2],[145,3,145,4],[218,2,219,2],[218,3,218,4],[164,2,165,2],[164,3,164,4],[185,2,186,2],[185,3,185,4],[202,2,203,2],[114,3,114,4],[114,5,114,6],[114,2,115,2],[3,2,3,3],[54,2,55,2],[54,3,54,4],[54,5,54,6],[6,2,7,2],[37,3,37,4],[37,5,37,6],[37,2,38,2],[6,3,6,4],[6,5,6,6],[25,2,26,2],[25,3,25,4],[25,5,25,6],[342,2,343,2],[342,3,342,5],[303,2,304,2],[303,3,303,5],[202,3,202,4],[265,2,266,2],[265,3,265,5],[286,2,287,2],[286,3,286,5],[230,2,231,2],[230,3,230,4]]}
[null,null,"Conclusions and reporting"]
[]
[null,null,{"$f":"\"Selected: \"&Comp!E5","v":"Selected: -"}]
[null,null,{"$f":" INDIRECT(\"O.1!C2\")","v":"'Text'"}]
[null,null,null,null,null,"Unit of numbers:",{"$f":"G.Asm!$F$17","v":"Ones"}]
[null,null,"Initial investment costs breakdown"]
[null,null,"Initial investment costs","Not discounted",null,{"$f":"\"Discounted (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Discounted (NPV 5%)"}]
[null,null,null,"Total","% of total","Total","% of total"]
[null,null,{"$f":"O.3!C11","v":0},{"$f":"O.3!F11","v":0},{"$f":"IF($D$23=0,0,D9/$D$23)","v":0},{"$f":"O.3!E11","v":0},{"$f":"IF($F$23=0,0,F9/$F$23)","v":0}]
[null,null,{"$f":"O.3!C12","v":0},{"$f":"O.3!F12","v":0},{"$f":"IF($D$23=0,0,D10/$D$23)","v":0},{"$f":"O.3!E12","v":0},{"$f":"IF($F$23=0,0,F10/$F$23)","v":0}]
[null,null,{"$f":"O.3!C13","v":0},{"$f":"O.3!F13","v":0},0,{"$f":"O.3!E13","v":0},0]
[null,null,{"$f":"O.3!C14","v":0},{"$f":"O.3!F14","v":0},0,{"$f":"O.3!E14","v":0},0]
[null,null,{"$f":"O.3!C15","v":0},{"$f":"O.3!F15","v":0},0,{"$f":"O.3!E15","v":0},0]
[null,null,{"$f":"O.3!C16","v":0},{"$f":"O.3!F16","v":0},0,{"$f":"O.3!E16","v":0},0]
[null,null,{"$f":"O.3!C17","v":0},{"$f":"O.3!F17","v":0},0,{"$f":"O.3!E17","v":0},0]
[null,null,{"$f":"O.3!C18","v":0},{"$f":"O.3!F18","v":0},0,{"$f":"O.3!E18","v":0},0]
[null,null,{"$f":"O.3!C19","v":0},{"$f":"O.3!F19","v":0},0,{"$f":"O.3!E19","v":0},0]
[null,null,{"$f":"O.3!C20","v":"Spare"},{"$f":"O.3!F20","v":0},0,{"$f":"O.3!E20","v":0},0]
[null,null,{"$f":"O.3!C21","v":"Spare"},{"$f":"O.3!F21","v":0},0,{"$f":"O.3!E21","v":0},0]
[null,null,{"$f":"O.3!C22","v":"Spare"},{"$f":"O.3!F22","v":0},0,{"$f":"O.3!E22","v":0},0]
[null,null,{"$f":"O.3!C23","v":"Spare"},{"$f":"O.3!F23","v":0},0,{"$f":"O.3!E23","v":0},0]
[null,null,{"$f":"O.3!C24","v":"Spare"},{"$f":"O.3!F24","v":0},0,{"$f":"O.3!E24","v":0},0]
[null,null,"TOTAL INITIAL INVESTMENT COSTS",{"$f":"SUM(D9:D22)","v":0},{"$f":"SUM(E9:E22)","v":0},{"$f":"SUM(F9:F22)","v":0},{"$f":"SUM(G9:G22)","v":0}]
[]
[null,null,"Replacement costs breakdown"]
[null,null,"Replacement costs (reinvestments)","Not discounted",null,{"$f":"\"Discounted (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Discounted (NPV 5%)"}]
[null,null,null,"Total","% of total","Total","% of total"]
[null,null,{"$f":"O.3!C27","v":0},{"$f":"O.3!F27","v":0},{"$f":"IF($D$35=0,0,D28/$D$35)","v":0},{"$f":"O.3!E27","v":0},{"$f":"IF($F$35=0,0,F28/$F$35)","v":0}]
[null,null,{"$f":"O.3!C28","v":0},{"$f":"O.3!F28","v":0},{"$f":"IF($D$35=0,0,D29/$D$35)","v":0},{"$f":"O.3!E28","v":0},{"$f":"IF($F$35=0,0,F29/$F$35)","v":0}]
[null,null,{"$f":"O.3!C29","v":"Spare"},{"$f":"O.3!F29","v":0},0,{"$f":"O.3!E29","v":0},0]
[null,null,{"$f":"O.3!C30","v":"Spare"},{"$f":"O.3!F30","v":0},0,{"$f":"O.3!E30","v":0},0]
[null,null,{"$f":"O.3!C31","v":"Spare"},{"$f":"O.3!F31","v":0},0,{"$f":"O.3!E31","v":0},0]
[null,null,{"$f":"O.3!C32","v":"Spare"},{"$f":"O.3!F32","v":0},0,{"$f":"O.3!E32","v":0},0]
[null,null,{"$f":"O.3!C33","v":"Spare"},{"$f":"O.3!F33","v":0},0,{"$f":"O.3!E33","v":0},0]
[null,null,"TOTAL REPLACEMENT COSTS",{"$f":"SUM(D28:D34)","v":0},{"$f":"SUM(E28:E34)","v":0},{"$f":"SUM(F28:F34)","v":0},{"$f":"SUM(G28:G34)","v":0}]
[]
[null,null,"Operation and maintenance costs breakdown"]
[null,null,"Elements of O&M costs","Not discounted",null,{"$f":"\"Discounted (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Discounted (NPV 5%)"}]
[null,null,null,"Total","% of total","Total","% of total"]
[null,null,{"$f":"O.3!C45","v":0},{"$f":"O.3!F45","v":0},{"$f":"IF($D$52=0,0,D40/$D$52)","v":0},{"$f":"O.3!E45","v":0},{"$f":"IF($F$52=0,0,F40/$F$52)","v":0}]
[null,null,{"$f":"O.3!C46","v":0},{"$f":"O.3!F46","v":0},{"$f":"IF($D$52=0,0,D41/$D$52)","v":0},{"$f":"O.3!E46","v":0},{"$f":"IF($F$52=0,0,F41/$F$52)","v":0}]
[null,null,{"$f":"O.3!C47","v":0},{"$f":"O.3!F47","v":0},0,{"$f":"O.3!E47","v":0},0]
[null,null,{"$f":"O.3!C48","v":0},{"$f":"O.3!F48","v":0},0,{"$f":"O.3!E48","v":0},0]
[null,null,{"$f":"O.3!C49","v":0},{"$f":"O.3!F49","v":0},0,{"$f":"O.3!E49","v":0},0]
[null,null,{"$f":"O.3!C50","v":0},{"$f":"O.3!F50","v":0},0,{"$f":"O.3!E50","v":0},0]
[null,null,{"$f":"O.3!C51","v":0},{"$f":"O.3!F51","v":0},0,{"$f":"O.3!E51","v":0},0]
[null,null,{"$f":"O.3!C52","v":"Spare"},{"$f":"O.3!F52","v":0},0,{"$f":"O.3!E52","v":0},0]
[null,null,{"$f":"O.3!C53","v":"Spare"},{"$f":"O.3!F53","v":0},0,{"$f":"O.3!E53","v":0},0]
[null,null,{"$f":"O.3!C54","v":"Spare"},{"$f":"O.3!F54","v":0},0,{"$f":"O.3!E54","v":0},0]
[null,null,{"$f":"O.3!C55","v":"Spare"},{"$f":"O.3!F55","v":0},0,{"$f":"O.3!E55","v":0},0]
[null,null,{"$f":"O.3!C56","v":"Spare"},{"$f":"O.3!F56","v":0},0,{"$f":"O.3!E56","v":0},0]
[null,null,"TOTAL OPERATION AND MAINTENANCE COSTS",{"$f":"SUM(D40:D51)","v":0},{"$f":"SUM(E40:E51)","v":0},{"$f":"SUM(F40:F51)","v":0},{"$f":"SUM(G40:G51)","v":0}]
[]
[null,null,"Revenue breakdown"]
[null,null,"Elements of revenue","Not discounted",null,{"$f":"\"Discounted (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Discounted (NPV 5%)"}]
[null,null,null,"Total","% of total","Total","% of total"]
[null,null,{"$f":"O.3!C72","v":0},{"$f":"O.3!F72","v":0},{"$f":"IF($D$77=0,0,D57/$D$77)","v":0},{"$f":"O.3!E72","v":0},{"$f":"IF($F$77=0,0,F57/$F$77)","v":0}]
[null,null,{"$f":"O.3!C73","v":0},{"$f":"O.3!F73","v":0},{"$f":"IF($D$77=0,0,D58/$D$77)","v":0},{"$f":"O.3!E73","v":0},{"$f":"IF($F$77=0,0,F58/$F$77)","v":0}]
[null,null,{"$f":"O.3!C74","v":0},{"$f":"O.3!F74","v":0},0,{"$f":"O.3!E74","v":0},0]
[null,null,{"$f":"O.3!C75","v":0},{"$f":"O.3!F75","v":0},0,{"$f":"O.3!E75","v":0},0]
[null,null,{"$f":"O.3!C76","v":0},{"$f":"O.3!F76","v":0},0,{"$f":"O.3!E76","v":0},0]
[null,null,{"$f":"O.3!C77","v":0},{"$f":"O.3!F77","v":0},0,{"$f":"O.3!E77","v":0},0]
[null,null,{"$f":"O.3!C78","v":0},{"$f":"O.3!F78","v":0},0,{"$f":"O.3!E78","v":0},0]
[null,null,{"$f":"O.3!C79","v":0},{"$f":"O.3!F79","v":0},0,{"$f":"O.3!E79","v":0},0]
[null,null,{"$f":"O.3!C80","v":0},{"$f":"O.3!F80","v":0},0,{"$f":"O.3!E80","v":0},0]
[null,null,{"$f":"O.3!C81","v":0},{"$f":"O.3!F81","v":0},0,{"$f":"O.3!E81","v":0},0]
[null,null,{"$f":"O.3!C82","v":0},{"$f":"O.3!F82","v":0},0,{"$f":"O.3!E82","v":0},0]
[null,null,{"$f":"O.3!C83","v":0},{"$f":"O.3!F83","v":0},0,{"$f":"O.3!E83","v":0},0]
[null,null,{"$f":"O.3!C84","v":0},{"$f":"O.3!F84","v":0},0,{"$f":"O.3!E84","v":0},0]
[null,null,{"$f":"O.3!C85","v":0},{"$f":"O.3!F85","v":0},0,{"$f":"O.3!E85","v":0},0]
[null,null,{"$f":"O.3!C86","v":0},{"$f":"O.3!F86","v":0},0,{"$f":"O.3!E86","v":0},0]
[null,null,{"$f":"O.3!C87","v":"Spare"},{"$f":"O.3!F87","v":0},0,{"$f":"O.3!E87","v":0},0]
[null,null,{"$f":"O.3!C88","v":"Spare"},{"$f":"O.3!F88","v":0},0,{"$f":"O.3!E88","v":0},0]
[null,null,{"$f":"O.3!C89","v":"Spare"},{"$f":"O.3!F89","v":0},0,{"$f":"O.3!E89","v":0},0]
[null,null,{"$f":"O.3!C90","v":"Spare"},{"$f":"O.3!F90","v":0},0,{"$f":"O.3!E90","v":0},0]
[null,null,{"$f":"O.3!C91","v":"Spare"},{"$f":"O.3!F91","v":0},0,{"$f":"O.3!E91","v":0},0]
[null,null,"TOTAL REVENUE",{"$f":"SUM(D57:D76)","v":0},{"$f":"SUM(E57:E76)","v":0},{"$f":"SUM(F57:F76)","v":0},{"$f":"SUM(G57:G76)","v":0}]
[]
[null,null,"Output from demand analysis"]
[null,null,"Output name and measure of unit","Not discounted",{"$f":"\"Discounted (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Discounted (NPV 5%)"}]
[null,null,{"$f":"\"Total \" &G.Asm!F15&\" (\"&G.Asm!F16&\")\"","v":"Total Text (Text)"},{"$f":"O.3!F67","v":0},{"$f":"O.3!E67","v":0}]
[]
[null,null,"Externalities"]
[null,null,"Elements of externalities","Not discounted",null,{"$f":"\"Discounted (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Discounted (NPV 5%)"}]
[null,null,null,"Total","% of total","Total","% of total"]
[null,null,{"$f":"O.3!C96","v":0},{"$f":"O.3!F96","v":0},{"$f":"IF($D$106=0,0,D86/$D$106)","v":0},{"$f":"O.3!E96","v":0},{"$f":"IF($F$106=0,0,F86/$F$106)","v":0}]
[null,null,{"$f":"O.3!C97","v":0},{"$f":"O.3!F97","v":0},{"$f":"IF($D$106=0,0,D87/$D$106)","v":0},{"$f":"O.3!E97","v":0},{"$f":"IF($F$106=0,0,F87/$F$106)","v":0}]
[null,null,{"$f":"O.3!C98","v":0},{"$f":"O.3!F98","v":0},0,{"$f":"O.3!E98","v":0},0]
[null,null,{"$f":"O.3!C99","v":0},{"$f":"O.3!F99","v":0},0,{"$f":"O.3!E99","v":0},0]
[null,null,{"$f":"O.3!C100","v":0},{"$f":"O.3!F100","v":0},0,{"$f":"O.3!E100","v":0},0]
[null,null,{"$f":"O.3!C101","v":0},{"$f":"O.3!F101","v":0},0,{"$f":"O.3!E101","v":0},0]
[null,null,{"$f":"O.3!C102","v":0},{"$f":"O.3!F102","v":0},0,{"$f":"O.3!E102","v":0},0]
[null,null,{"$f":"O.3!C103","v":0},{"$f":"O.3!F103","v":0},0,{"$f":"O.3!E103","v":0},0]
[null,null,{"$f":"O.3!C104","v":0},{"$f":"O.3!F104","v":0},0,{"$f":"O.3!E104","v":0},0]
[null,null,{"$f":"O.3!C105","v":0},{"$f":"O.3!F105","v":0},0,{"$f":"O.3!E105","v":0},0]
[null,null,{"$f":"O.3!C106","v":0},{"$f":"O.3!F106","v":0},0,{"$f":"O.3!E106","v":0},0]
[null,null,{"$f":"O.3!C107","v":0},{"$f":"O.3!F107","v":0},0,{"$f":"O.3!E107","v":0},0]
[null,null,{"$f":"O.3!C108","v":0},{"$f":"O.3!F108","v":0},0,{"$f":"O.3!E108","v":0},0]
[null,null,{"$f":"O.3!C109","v":0},{"$f":"O.3!F109","v":0},0,{"$f":"O.3!E109","v":0},0]
[null,null,{"$f":"O.3!C110","v":0},{"$f":"O.3!F110","v":0},0,{"$f":"O.3!E110","v":0},0]
[null,null,{"$f":"O.3!C111","v":"Spare"},{"$f":"O.3!F111","v":0},0,{"$f":"O.3!E111","v":0},0]
[null,null,{"$f":"O.3!C112","v":"Spare"},{"$f":"O.3!F112","v":0},0,{"$f":"O.3!E112","v":0},0]
[null,null,{"$f":"O.3!C113","v":"Spare"},{"$f":"O.3!F113","v":0},0,{"$f":"O.3!E113","v":0},0]
[null,null,{"$f":"O.3!C114","v":"Spare"},{"$f":"O.3!F114","v":0},0,{"$f":"O.3!E114","v":0},0]
[null,null,{"$f":"O.3!C115","v":"Spare"},{"$f":"O.3!F115","v":0},0,{"$f":"O.3!E115","v":0},0]
[null,null,"TOTAL NET VALUE OF EXTERNALITIES",{"$f":"SUM(D86:D105)","v":0},{"$f":"SUM(E86:E105)","v":0},{"$f":"SUM(F86:F105)","v":0},{"$f":"SUM(G86:G105)","v":0}]
[]
[null,null,"Climate change mitigation"]
[null,null,"Elements of externalities","Not discounted",null,{"$f":"\"Discounted (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Discounted (NPV 5%)"}]
[null,null,null,"Total","% of total","Total","% of total"]
[null,null,{"$f":"O.3!C120","v":"GHG emissions"},{"$f":"O.3!F120","v":0},{"$f":"IF($D$112=0,0,D111/$D$112)","v":0},{"$f":"O.3!E120","v":0},{"$f":"IF($F$112=0,0,F111/$F$111)","v":0}]
[null,null,"Total climate change mitigation",{"$f":"SUM(D111:D111)","v":0},{"$f":"SUM(E111:E111)","v":0},{"$f":"SUM(F111:F111)","v":0},{"$f":"SUM(G111:G111)","v":0}]
[]
[null,null,"Direct economic benefit"]
[null,null,"Elements of economic benefit","Not discounted",null,{"$f":"\"Discounted (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Discounted (NPV 5%)"}]
[null,null,null,"Total","% of total","Total","% of total"]
[null,null,{"$f":"O.3!C125","v":0},{"$f":"O.3!F125","v":0},{"$f":"IF($D$137=0,0,D117/$D$137)","v":0},{"$f":"O.3!E125","v":0},{"$f":"IF($F$137=0,0,F117/$F$137)","v":0}]
[null,null,{"$f":"O.3!C126","v":0},{"$f":"O.3!F126","v":0},{"$f":"IF($D$137=0,0,D118/$D$137)","v":0},{"$f":"O.3!E126","v":0},{"$f":"IF($F$137=0,0,F118/$F$137)","v":0}]
[null,null,{"$f":"O.3!C127","v":0},{"$f":"O.3!F127","v":0},0,{"$f":"O.3!E127","v":0},0]
[null,null,{"$f":"O.3!C128","v":0},{"$f":"O.3!F128","v":0},0,{"$f":"O.3!E128","v":0},0]
[null,null,{"$f":"O.3!C129","v":0},{"$f":"O.3!F129","v":0},0,{"$f":"O.3!E129","v":0},0]
[null,null,{"$f":"O.3!C130","v":0},{"$f":"O.3!F130","v":0},0,{"$f":"O.3!E130","v":0},0]
[null,null,{"$f":"O.3!C131","v":0},{"$f":"O.3!F131","v":0},0,{"$f":"O.3!E131","v":0},0]
[null,null,{"$f":"O.3!C132","v":0},{"$f":"O.3!F132","v":0},0,{"$f":"O.3!E132","v":0},0]
[null,null,{"$f":"O.3!C133","v":0},{"$f":"O.3!F133","v":0},0,{"$f":"O.3!E133","v":0},0]
[null,null,{"$f":"O.3!C134","v":0},{"$f":"O.3!F134","v":0},0,{"$f":"O.3!E134","v":0},0]
[null,null,{"$f":"O.3!C135","v":0},{"$f":"O.3!F135","v":0},0,{"$f":"O.3!E135","v":0},0]
[null,null,{"$f":"O.3!C136","v":0},{"$f":"O.3!F136","v":0},0,{"$f":"O.3!E136","v":0},0]
[null,null,{"$f":"O.3!C137","v":0},{"$f":"O.3!F137","v":0},0,{"$f":"O.3!E137","v":0},0]
[null,null,{"$f":"O.3!C138","v":0},{"$f":"O.3!F138","v":0},0,{"$f":"O.3!E138","v":0},0]
[null,null,{"$f":"O.3!C139","v":0},{"$f":"O.3!F139","v":0},0,{"$f":"O.3!E139","v":0},0]
[null,null,{"$f":"O.3!C140","v":"Spare"},{"$f":"O.3!F140","v":0},0,{"$f":"O.3!E140","v":0},0]
[null,null,{"$f":"O.3!C141","v":"Spare"},{"$f":"O.3!F141","v":0},0,{"$f":"O.3!E141","v":0},0]
[null,null,{"$f":"O.3!C142","v":"Spare"},{"$f":"O.3!F142","v":0},0,{"$f":"O.3!E142","v":0},0]
[null,null,{"$f":"O.3!C143","v":"Spare"},{"$f":"O.3!F143","v":0},0,{"$f":"O.3!E143","v":0},0]
[null,null,{"$f":"O.3!C144","v":"Spare"},{"$f":"O.3!F144","v":0},0,{"$f":"O.3!E144","v":0},0]
[null,null,"TOTAL DIRECT ECONOMIC BENEFIT",{"$f":"SUM(D117:D136)","v":0},{"$f":"SUM(E117:E136)","v":0},{"$f":"SUM(F117:F136)","v":0},{"$f":"SUM(G117:G136)","v":0}]
[]
[]
[null,null,"Cost - effectiveness analysis"]
[]
[null,null,"Main parameters","Value"]
[null,null,{"$f":"G.Asm!$C$35","v":"Reference period (year)"},{"$f":"RP","v":20}]
[null,null,{"$f":"G.Asm!$C$40","v":"(Social) discount rate (%)"},{"$f":"G.Asm!$F$40","v":0.05}]
[]
[null,null,"Main elements","Total value"]
[null,null,null,"Not discounted",{"$f":"\"Discounted (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Discounted (NPV 5%)"}]
[null,null,{"$f":"O.3!C10","v":"A.1. Total Initial investment costs"},{"$f":"O.3!F10","v":0},{"$f":"O.3!E10","v":0}]
[null,null,{"$f":"O.3!C26","v":"A.2. Total replacement costs (reinvestment costs)"},{"$f":"O.3!F26","v":0},{"$f":"O.3!E26","v":0}]
[null,null,{"$f":"O.3!C167","v":"B. Residual value"},{"$f":"O.3!F167","v":0},{"$f":"O.3!E167","v":0}]
[null,null,{"$f":"O.3!C168","v":"C. Total operating and maintenance costs"},{"$f":"O.3!F168","v":0},{"$f":"O.3!E168","v":0}]
[null,null,{"$f":"O.3!C169","v":"F. Total revenues"},{"$f":"O.3!F169","v":0},{"$f":"O.3!E169","v":0}]
[null,null,{"$f":"G.Asm!F15&\" (\"&G.Asm!F16&\")\"","v":"Text (Text)"},{"$f":"O.3!F171","v":0},{"$f":"O.3!E171","v":0}]
[]
[null,null,"Main indicator","Value"]
[null,null,{"$f":"O.3!C176","v":"C/E ratio"},{"$f":"O.3!$E$176","v":"No value"}]
[]
[]
[null,null,"Cost - effectiveness analysis with monetary evaluation of externalities"]
[]
[null,null,"Main parameters","Value"]
[null,null,{"$f":"G.Asm!$C$35","v":"Reference period (year)"},{"$f":"RP","v":20}]
[null,null,{"$f":"G.Asm!$C$40","v":"(Social) discount rate (%)"},{"$f":"G.Asm!$F$40","v":0.05}]
[]
[null,null,"Main elements","Total value"]
[null,null,null,"Not discounted",{"$f":"\"Discounted (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Discounted (NPV 5%)"}]
[null,null,{"$f":"O.3!C10","v":"A.1. Total Initial investment costs"},{"$f":"O.3!F10","v":0},{"$f":"O.3!E10","v":0}]
[null,null,{"$f":"O.3!C26","v":"A.2. Total replacement costs (reinvestment costs)"},{"$f":"O.3!F26","v":0},{"$f":"O.3!E26","v":0}]
[null,null,{"$f":"O.3!C167","v":"B. Residual value"},{"$f":"O.3!F167","v":0},{"$f":"O.3!E167","v":0}]
[null,null,{"$f":"O.3!C168","v":"C. Total operating and maintenance costs"},{"$f":"O.3!F168","v":0},{"$f":"O.3!E168","v":0}]
[null,null,{"$f":"O.3!C169","v":"F. Total revenues"},{"$f":"O.3!F169","v":0},{"$f":"O.3!E169","v":0}]
[null,null,{"$f":"G.Asm!F15&\" (\"&G.Asm!F16&\")\"","v":"Text (Text)"},{"$f":"O.3!F171","v":0},{"$f":"O.3!E171","v":0}]
[null,null,{"$f":"O.3!C173","v":"G. Total net value of externalities"},{"$f":"O.3!F173","v":0},{"$f":"O.3!E173","v":0}]
[null,null,{"$f":"O.3!C174","v":"H. Total net value of climate change mitigation"},{"$f":"O.3!F174","v":0},{"$f":"O.3!E174","v":0}]
[]
[null,null,"Main indicator","Value"]
[null,null,{"$f":"O.3!C177","v":"C/E ratio with monetary evaluation of externalities"},{"$f":"O.3!$E$177","v":"No value"}]
[]
[]
[null,null,"Least - cost analysis"]
[]
[null,null,"Main parameters","Value"]
[null,null,{"$f":"G.Asm!$C$35","v":"Reference period (year)"},{"$f":"RP","v":20}]
[null,null,{"$f":"G.Asm!$C$40","v":"(Social) discount rate (%)"},{"$f":"G.Asm!$F$40","v":0.05}]
[]
[null,null,"Main elements","Total value"]
[null,null,null,"Not discounted",{"$f":"\"Discounted (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Discounted (NPV 5%)"}]
[null,null,{"$f":"O.3!C10","v":"A.1. Total Initial investment costs"},{"$f":"O.3!F10","v":0},{"$f":"O.3!E10","v":0}]
[null,null,{"$f":"O.3!C26","v":"A.2. Total replacement costs (reinvestment costs)"},{"$f":"O.3!F26","v":0},{"$f":"O.3!E26","v":0}]
[null,null,{"$f":"O.3!C182","v":"B. Residual value"},{"$f":"O.3!F182","v":0},{"$f":"O.3!E182","v":0}]
[null,null,{"$f":"O.3!C183","v":"C. Total operating and maintenance costs"},{"$f":"O.3!F183","v":0},{"$f":"O.3!E183","v":0}]
[]
[null,null,"Main indicator","Value"]
[null,null,{"$f":"O.3!C186","v":"NPV of total costs"},{"$f":"O.3!$E$186","v":0}]
[]
[]
[null,null,"Cost - benefit analysis"]
[]
[null,null,"Main parameters","Value"]
[null,null,{"$f":"G.Asm!$C$35","v":"Reference period (year)"},{"$f":"RP","v":20}]
[null,null,{"$f":"G.Asm!$C$40","v":"(Social) discount rate (%)"},{"$f":"G.Asm!$F$40","v":0.05}]
[]
[null,null,"Main elements","Total value"]
[null,null,null,"Not discounted",{"$f":"\"Discounted (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Discounted (NPV 5%)"}]
[null,null,{"$f":"O.3!C10","v":"A.1. Total Initial investment costs"},{"$f":"O.3!F10","v":0},{"$f":"O.3!E10","v":0}]
[null,null,{"$f":"O.3!C26","v":"A.2. Total replacement costs (reinvestment costs)"},{"$f":"O.3!F26","v":0},{"$f":"O.3!E26","v":0}]
[null,null,{"$f":"O.3!C216","v":"B. Residual value"},{"$f":"O.3!F216","v":0},{"$f":"O.3!E216","v":0}]
[null,null,{"$f":"O.3!C218","v":"C. Total operating and maintenance costs"},{"$f":"O.3!F218","v":0},{"$f":"O.3!E218","v":0}]
[null,null,{"$f":"O.3!C232","v":"Total net economic benefit:"},{"$f":"O.3!F232","v":0},{"$f":"O.3!E232","v":0}]
[]
[null,null,"Main indicator","Value"]
[null,null,{"$f":"O.3!C238","v":"ENPV"},{"$f":"O.3!E238","v":0}]
[null,null,{"$f":"O.3!C239","v":"ERR"},{"$f":"O.3!E239","v":"No value"}]
[null,null,{"$f":"O.3!C240","v":"B/C ratio"},{"$f":"O.3!E240","v":"No value"}]
[]
[]
[null,null,"Analysis of funding needs during the operating period"]
[]
[null,null,"Main elements","Value"]
[null,null,null,"Not discounted",{"$f":"\"Discounted (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Discounted (NPV 5%)"}]
[null,null,{"$f":"O.3!C156","v":"A.2. Total replacement costs (reinvestment costs)"},{"$f":"O.3!F156","v":0},{"$f":"O.3!E156","v":0}]
[null,null,{"$f":"O.3!C157","v":"C. Total operating and maintenance costs"},{"$f":"O.3!F157","v":0},{"$f":"O.3!E157","v":0}]
[null,null,{"$f":"O.3!C158","v":"F. Total revenues"},{"$f":"O.3!F158","v":0},{"$f":"O.3!E158","v":0}]
[null,null,{"$f":"O.3!C159","v":"D. Total payment of debt service"},{"$f":"O.3!F159","v":0},{"$f":"O.3!E159","v":0}]
[null,null,{"$f":"O.3!C160&IF(G.Asm!$F$37=\"No\",\" (VAT \"&G.Asm!$F$38*100&\"%)\",\" (not included)\")","v":"Total import/purchase VAT of the operating period (not included)"},{"$f":"O.3!F160","v":0},{"$f":"O.3!E160","v":0}]
[]
[null,null,{"$f":"O.3!C162","v":"Total needs of funding during the operating period"},{"$f":"O.3!F162","v":0},{"$f":"O.3!E162","v":0}]
[]
[null,null,"Financial performance analysis"]
[]
[null,null,"Main elements","Value"]
[null,null,null,"Not discounted",{"$f":"\"Discounted (NPV \"&G.Asm!$F$76*100&\"%)\"","v":"Discounted (NPV 4%)"}]
[null,null,{"$f":"O.3!C244","v":"A. Total investment costs"},{"$f":"O.3!F244","v":0},{"$f":"O.3!E244","v":0}]
[null,null,{"$f":"O.3!C245","v":"B. Residual value"},{"$f":"O.3!F245","v":0},{"$f":"O.3!E245","v":0}]
[null,null,{"$f":"O.3!C246","v":"C. Total operating and maintenance costs"},{"$f":"O.3!F246","v":0},{"$f":"O.3!E246","v":0}]
[null,null,{"$f":"O.3!C247","v":"F. Total revenues"},{"$f":"O.3!F247","v":0},{"$f":"O.3!E247","v":0}]
[null,null,{"$f":"O.3!C248&IF(G.Asm!$F$37=\"No\",\" (VAT \"&G.Asm!$F$38*100&\"%)\",\" (not included)\")","v":"Total import/purchase VAT of total costs (not included)"},{"$f":"O.3!F248","v":0},{"$f":"O.3!E248","v":0}]
[]
[null,null,"Main indicators","Value"]
[null,null,{"$f":"O.3!C251&\" (\"&G.Asm!$F$76*100&\"%)\"","v":"FNPV (4%)"},{"$f":"O.3!E251","v":0}]
[null,null,{"$f":"O.3!C252","v":"FRR(C)"},{"$f":"O.3!E252","v":"No value"}]
[]
[null,null,"Funding gap analysis"]
[]
[null,null,{"$f":"O.3!E272","v":"Not applicable"}]
[null,null,{"$f":"O.3!E273","v":"Not a net revenue generating project"}]
[]
[null,null,"Indicators","Value"]
[null,null,"Funding gap",{"$f":"O.3!E277","v":"n.a."}]
[null,null,"Funding gap rate",{"$f":"O.3!E278","v":"n.a."}]
[null,null,"Modulated co-funding rate",{"$f":"O.3!E279","v":"n.a."}]
[]
[]
[null,null,"Sensitivity",null,null,"Switching values"]
[]
[null,null,"Variable tested","Critical variable*",null,"Maximum % change before E/C ratio changes a sign ",{"$f":"\"Switching value (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Switching value (NPV 5%)"},{"$f":"\"Maximum % change before FNPV \"&\" (\"&G.Asm!$F$76*100&\"%)\"&IF(G.Asm!$F$37=\"Yes\",\"\",\" (including VAT)\") &\" turns to 0\"","v":"Maximum % change before FNPV  (4%) turns to 0"},{"$f":"\"Switching value (NPV \"&G.Asm!$F$76*100&\"%)\"","v":"Switching value (NPV 4%)"}]
[null,null,{"$f":"O.3!$C$9","v":"A. Total investment costs"},{"$f":"'S&S'!M10","v":""},null,{"$f":"'S&S'!O10","v":0},{"$f":"'S&S'!P10","v":"No value"},{"$f":"'S&S'!Q10","v":0},{"$f":"'S&S'!R10","v":"No value"}]
[null,null,{"$f":"O.3!$C$44","v":"C. Total operating and maintenance costs"},{"$f":"'S&S'!M12","v":""},null,{"$f":"'S&S'!O12","v":0},{"$f":"'S&S'!P12","v":"No value"},{"$f":"'S&S'!Q12","v":0},{"$f":"'S&S'!R12","v":"No value"}]
[null,null,{"$f":"O.3!C71","v":"F. Total revenues"},{"$f":"'S&S'!M14","v":""},null,{"$f":"'S&S'!O14","v":0},{"$f":"'S&S'!P14","v":"No value"},{"$f":"'S&S'!Q14","v":0},{"$f":"'S&S'!R14","v":"No value"}]
[null,null,{"$f":"O.3!$C$171","v":"E. Text: Text/Year"},{"$f":"'S&S'!M16","v":""},null,{"$f":"'S&S'!O16","v":0},{"$f":"'S&S'!P16","v":"No value"}]
[null,null,{"$f":"\"* - Critical variables are those for which a change of \"&'S&S'!$D$5*100&\"% in value results in a change of at least \"&'S&S'!$D$5*100&\"% in one of the main indicators\"","v":"* - Critical variables are those for which a change of 1% in value results in a change of at least 1% in one of the main indicators"}]
[]
[]
[null,null,"Scenarios"]
[]
[null,null,"Indicator","Scenarios"]
[null,null,null,"Pesimistic","Most likely","Optimistic"]
[null,null,"E/C ratio",{"$f":"'S&S'!D35","v":"No value"},{"$f":"'S&S'!E35","v":"No value"},{"$f":"'S&S'!F35","v":"No value"}]
[null,null,"FNPV",{"$f":"'S&S'!D36","v":0},{"$f":"'S&S'!E36","v":0},{"$f":"'S&S'!F36","v":0}]
[null,null,"FRR(C)",{"$f":"'S&S'!D37","v":"No value"},{"$f":"'S&S'!E37","v":"No value"},{"$f":"'S&S'!F37","v":"No value"}]
[]
[]
[null,null,"Sensitivity",null,null,"Switching values"]
[]
[null,null,"Variable tested","Critical variable*",null,"Maximum % change before E/C ratio changes a sign ",{"$f":"\"Switching value (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Switching value (NPV 5%)"},{"$f":"\"Maximum % change before FNPV \"&\" (\"&G.Asm!$F$76*100&\"%)\"&IF(G.Asm!$F$37=\"Yes\",\"\",\" (including VAT)\") &\" turns to 0\"","v":"Maximum % change before FNPV  (4%) turns to 0"},{"$f":"\"Switching value (NPV \"&G.Asm!$F$76*100&\"%)\"","v":"Switching value (NPV 4%)"}]
[null,null,{"$f":"O.3!$C$9","v":"A. Total investment costs"},{"$f":"'S&S'!M43","v":""},null,{"$f":"'S&S'!O43","v":0},{"$f":"'S&S'!P43","v":"No value"},{"$f":"'S&S'!Q43","v":0},{"$f":"'S&S'!R43","v":"No value"}]
[null,null,{"$f":"O.3!$C$44","v":"C. Total operating and maintenance costs"},{"$f":"'S&S'!M45","v":""},null,{"$f":"'S&S'!O45","v":0},{"$f":"'S&S'!P45","v":"No value"},{"$f":"'S&S'!Q45","v":0},{"$f":"'S&S'!R45","v":"No value"}]
[null,null,{"$f":"O.3!C71","v":"F. Total revenues"},{"$f":"'S&S'!M47","v":""},null,{"$f":"'S&S'!O47","v":0},{"$f":"'S&S'!P47","v":"No value"},{"$f":"'S&S'!Q47","v":0},{"$f":"'S&S'!R47","v":"No value"}]
[null,null,{"$f":"O.3!$C$95","v":"G. Total net value of externalities"},{"$f":"'S&S'!M49","v":""},null,{"$f":"'S&S'!O49","v":0},{"$f":"'S&S'!P49","v":"No value"},{"$f":"'S&S'!Q49","v":""},{"$f":"'S&S'!R49","v":""}]
[null,null,{"$f":"O.3!$C$119","v":"H. Total net value of climate change mitigation"},{"$f":"'S&S'!M51","v":""},null,{"$f":"'S&S'!O51","v":0},{"$f":"'S&S'!P51","v":"No value"},{"$f":"'S&S'!Q51","v":""},{"$f":"'S&S'!R51","v":""}]
[null,null,{"$f":"O.3!$C$171","v":"E. Text: Text/Year"},{"$f":"'S&S'!M53","v":""},null,{"$f":"'S&S'!O53","v":0},{"$f":"'S&S'!P53","v":"No value"},{"$f":"'S&S'!Q53","v":""},{"$f":"'S&S'!R53","v":""}]
[null,null,{"$f":"\"* - Critical variables are those for which a change of \"&'S&S'!$D$5*100&\"% in value results in a change of at least \"&'S&S'!$D$5*100&\"% in one of the main indicators\"","v":"* - Critical variables are those for which a change of 1% in value results in a change of at least 1% in one of the main indicators"}]
[]
[]
[null,null,"Scenarios"]
[]
[null,null,"Indicator","Scenarios"]
[null,null,null,"Pesimistic","Most likely","Optimistic"]
[null,null,"E/C ratio",{"$f":"'S&S'!D76","v":"No value"},{"$f":"'S&S'!E76","v":"No value"},{"$f":"'S&S'!F76","v":"No value"}]
[null,null,"FNPV",{"$f":"'S&S'!D77","v":0},{"$f":"'S&S'!E77","v":0},{"$f":"'S&S'!F77","v":0}]
[null,null,"FRR",{"$f":"'S&S'!D78","v":"No value"},{"$f":"'S&S'!E78","v":"No value"},{"$f":"'S&S'!F78","v":"No value"}]
[]
[]
[null,null,"Sensitivity"]
[]
[null,null,"Variable tested","Critical variable*"]
[null,null,{"$f":"'S&S'!C84","v":"A. Total investment costs"},{"$f":"'S&S'!K84","v":"No"}]
[null,null,{"$f":"'S&S'!C86","v":"C. Total operating and maintenance costs"},{"$f":"'S&S'!K86","v":"No"}]
[null,null,{"$f":"\"* - Critical variables are those for which a change of \"&'S&S'!$D$5*100&\"% in value results in a change of at least \"&'S&S'!$D$5*100&\"% in one of the main indicators\"","v":"* - Critical variables are those for which a change of 1% in value results in a change of at least 1% in one of the main indicators"}]
[]
[]
[null,null,"Scenarios"]
[]
[null,null,"Indicator","Scenarios"]
[null,null,null,"Pesimistic","Most likely","Optimistic"]
[null,null,"NPV of total costs",{"$f":"'S&S'!D101","v":0},{"$f":"'S&S'!E101","v":0},{"$f":"'S&S'!F101","v":0}]
[null,null,"FNPV",{"$f":"'S&S'!D102","v":0},{"$f":"'S&S'!E102","v":0},{"$f":"'S&S'!F102","v":0}]
[]
[]
[null,null,"Sensitivity",null,null,"Switching values"]
[]
[null,null,"Variable tested","Critical variable*",null,{"$f":"\"Maximum % change before ENPV (\"&G.Asm!$F$40*100&\"%) turns to 0\"","v":"Maximum % change before ENPV (5%) turns to 0"},{"$f":"\"Switching value (NPV \"&G.Asm!$F$40*100&\"%)\"","v":"Switching value (NPV 5%)"},{"$f":"\"Maximum % change before FNPV \"&\" (\"&G.Asm!$F$76*100&\"%)\"&IF(G.Asm!$F$37=\"Yes\",\"\",\" (including VAT)\") &\" turns to 0\"","v":"Maximum % change before FNPV  (4%) turns to 0"},{"$f":"\"Switching value (NPV \"&G.Asm!$F$76*100&\"%)\"","v":"Switching value (NPV 4%)"}]
[null,null,{"$f":"'S&S'!C108","v":"A. Total investment costs"},{"$f":"'S&S'!Q108","v":""},null,{"$f":"'S&S'!S108","v":0},{"$f":"'S&S'!T108","v":"No value"},{"$f":"'S&S'!U108","v":0},{"$f":"'S&S'!V108","v":"No value"}]
[null,null,{"$f":"'S&S'!C110","v":"C. Total operating and maintenance costs"},{"$f":"'S&S'!Q110","v":""},null,{"$f":"'S&S'!S110","v":0},{"$f":"'S&S'!T110","v":"No value"},{"$f":"'S&S'!U110","v":0},{"$f":"'S&S'!V110","v":"No value"}]
[null,null,{"$f":"'S&S'!C112","v":0},{"$f":"'S&S'!Q112","v":""},null,{"$f":"'S&S'!S112","v":0},{"$f":"'S&S'!T112","v":"No value"}]
[null,null,{"$f":"'S&S'!C114","v":0},{"$f":"'S&S'!Q114","v":""},null,{"$f":"'S&S'!S114","v":0},{"$f":"'S&S'!T114","v":"No value"}]
[null,null,{"$f":"'S&S'!C116","v":0},{"$f":"'S&S'!Q116","v":""},null,{"$f":"'S&S'!S116","v":0},{"$f":"'S&S'!T116","v":"No value"}]
[null,null,{"$f":"'S&S'!C118","v":0},{"$f":"'S&S'!Q118","v":""},null,{"$f":"'S&S'!S118","v":0},{"$f":"'S&S'!T118","v":"No value"}]
[null,null,{"$f":"'S&S'!C120","v":0},{"$f":"'S&S'!Q120","v":""},null,{"$f":"'S&S'!S120","v":0},{"$f":"'S&S'!T120","v":"No value"}]
[null,null,{"$f":"'S&S'!C122","v":0},{"$f":"'S&S'!Q122","v":""},null,{"$f":"'S&S'!S122","v":0},{"$f":"'S&S'!T122","v":"No value"}]
[null,null,{"$f":"'S&S'!C124","v":0},{"$f":"'S&S'!Q124","v":""},null,{"$f":"'S&S'!S124","v":0},{"$f":"'S&S'!T124","v":"No value"}]
[null,null,{"$f":"'S&S'!C126","v":0},{"$f":"'S&S'!Q126","v":""},null,{"$f":"'S&S'!S126","v":0},{"$f":"'S&S'!T126","v":"No value"}]
[null,null,{"$f":"'S&S'!C128","v":0},{"$f":"'S&S'!Q128","v":""},null,{"$f":"'S&S'!S128","v":0},{"$f":"'S&S'!T128","v":"No value"}]
[null,null,{"$f":"'S&S'!C130","v":0},{"$f":"'S&S'!Q130","v":""},null,{"$f":"'S&S'!S130","v":0},{"$f":"'S&S'!T130","v":"No value"}]
[null,null,{"$f":"'S&S'!C132","v":0},{"$f":"'S&S'!Q132","v":""},null,{"$f":"'S&S'!S132","v":0},{"$f":"'S&S'!T132","v":"No value"}]
[null,null,{"$f":"'S&S'!C134","v":0},{"$f":"'S&S'!Q134","v":""},null,{"$f":"'S&S'!S134","v":0},{"$f":"'S&S'!T134","v":"No value"}]
[null,null,{"$f":"'S&S'!C136","v":0},{"$f":"'S&S'!Q136","v":""},null,{"$f":"'S&S'!S136","v":0},{"$f":"'S&S'!T136","v":"No value"}]
[null,null,{"$f":"'S&S'!C138","v":0},{"$f":"'S&S'!Q138","v":""},null,{"$f":"'S&S'!S138","v":0},{"$f":"'S&S'!T138","v":"No value"}]
[null,null,{"$f":"'S&S'!C140","v":0},{"$f":"'S&S'!Q140","v":""},null,{"$f":"'S&S'!S140","v":0},{"$f":"'S&S'!T140","v":"No value"}]
[null,null,{"$f":"'S&S'!C142","v":"Spare"},{"$f":"'S&S'!Q142","v":""},null,{"$f":"'S&S'!S142","v":0},{"$f":"'S&S'!T142","v":"No value"}]
[null,null,{"$f":"'S&S'!C144","v":"Spare"},{"$f":"'S&S'!Q144","v":""},null,{"$f":"'S&S'!S144","v":0},{"$f":"'S&S'!T144","v":"No value"}]
[null,null,{"$f":"'S&S'!C146","v":"Spare"},{"$f":"'S&S'!Q146","v":""},null,{"$f":"'S&S'!S146","v":0},{"$f":"'S&S'!T146","v":"No value"}]
[null,null,{"$f":"'S&S'!C148","v":"Spare"},{"$f":"'S&S'!Q148","v":""},null,{"$f":"'S&S'!S148","v":0},{"$f":"'S&S'!T148","v":"No value"}]
[null,null,{"$f":"'S&S'!C150","v":"Spare"},{"$f":"'S&S'!Q150","v":""},null,{"$f":"'S&S'!S150","v":0},{"$f":"'S&S'!T150","v":"No value"}]
[null,null,{"$f":"'S&S'!C152","v":"G. Total net value of externalities"},{"$f":"'S&S'!Q152","v":""},null,{"$f":"'S&S'!S152","v":0},{"$f":"'S&S'!T152","v":"No value"}]
[null,null,{"$f":"'S&S'!C154","v":"H. Total net value of climate change mitigation"},{"$f":"'S&S'!Q154","v":""},null,{"$f":"'S&S'!S154","v":0},{"$f":"'S&S'!T154","v":"No value"}]
[null,null,{"$f":"'S&S'!C156","v":"F. Total revenues"},{"$f":"'S&S'!Q156","v":""},null,null,null,{"$f":"'S&S'!U156","v":0},{"$f":"'S&S'!V156","v":"No value"}]
[null,null,{"$f":"\"* - Critical variables are those for which a change of \"&'S&S'!$D$5*100&\"% in value results in a change of at least \"&'S&S'!$D$5*100&\"% in one of the main indicators\"","v":"* - Critical variables are those for which a change of 1% in value results in a change of at least 1% in one of the main indicators"}]
[]
[]
[null,null,"Scenarios"]
[]
[null,null,"Indicator","Scenarios"]
[null,null,null,"Pesimistic","Most likely","Optimistic"]
[null,null,"ENPV",{"$f":"'S&S'!D217","v":0},{"$f":"'S&S'!E217","v":0},{"$f":"'S&S'!F217","v":0}]
[null,null,"ERR",{"$f":"'S&S'!D218","v":"No value"},{"$f":"'S&S'!E218","v":"No value"},{"$f":"'S&S'!F218","v":"No value"}]
[null,null,"B/C ratio",{"$f":"'S&S'!D219","v":"No value"},{"$f":"'S&S'!E219","v":"No value"},{"$f":"'S&S'!F219","v":"No value"}]
[null,null,"FNPV",{"$f":"'S&S'!D220","v":0},{"$f":"'S&S'!E220","v":0},{"$f":"'S&S'!F220","v":0}]
[null,null,"FRR",{"$f":"'S&S'!D221","v":"No value"},{"$f":"'S&S'!E221","v":"No value"},{"$f":"'S&S'!F221","v":"No value"}]

{"sheet":"Asm","index":14,"n_rows":3,"n_cols":3,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[null,null,"Assumptions, working hypotheses and calculations"]
[null,null,"Please develop calculations of the assumptions used in the analysis of options"]
[null,null,"If needed, create additional sheet as many as needed"]

{"sheet":"Transport","index":15,"n_rows":495,"n_cols":110,"rows_kept":495,"cut":false,"hidden":true,"merged":[[411,29,411,41],[291,12,291,13],[292,8,292,11],[293,8,293,11],[294,8,294,11],[375,4,376,11],[377,4,377,7],[377,8,377,11],[410,4,411,11],[304,15,304,27],[304,29,304,41],[340,15,340,27],[376,15,376,27],[411,15,411,27],[340,29,340,41],[376,29,376,41],[284,4,284,5],[284,6,284,8],[285,4,285,5],[285,6,285,8],[286,4,286,5],[286,6,286,8],[287,4,287,5],[287,6,287,8],[288,4,288,5],[288,6,288,8],[279,4,279,5],[279,6,279,8],[280,4,280,5],[280,6,280,8],[281,4,281,5],[281,6,281,8],[282,4,282,5],[282,6,282,8],[283,4,283,5],[283,6,283,8],[263,5,263,7],[266,12,266,13],[267,8,267,11],[268,8,268,11],[269,8,269,11],[270,8,270,11],[272,8,272,11],[273,8,273,11],[277,13,278,13],[278,4,278,5],[278,6,278,8],[254,5,254,7],[255,5,255,7],[256,5,256,7],[257,5,257,7],[258,5,258,7],[259,5,259,7],[260,5,260,7],[261,5,261,7],[262,5,262,7],[242,12,242,13],[243,8,243,11],[244,8,244,11],[245,8,245,11],[252,10,253,10],[252,11,253,11],[252,12,253,12],[252,13,253,13],[253,5,253,7],[235,4,235,5],[235,6,235,8],[236,4,236,5],[236,6,236,8],[237,4,237,5],[237,6,237,8],[238,4,238,5],[238,6,238,8],[239,4,239,5],[239,6,239,8],[230,4,230,5],[230,6,230,8],[231,4,231,5],[231,6,231,8],[232,4,232,5],[232,6,232,8],[233,4,233,5],[233,6,233,8],[234,4,234,5],[234,6,234,8],[214,5,214,7],[217,12,217,13],[218,8,218,11],[219,8,219,11],[220,8,220,11],[221,8,221,11],[223,8,223,11],[224,8,224,11],[228,13,229,13],[229,4,229,5],[229,6,229,8],[205,5,205,7],[206,5,206,7],[207,5,207,7],[208,5,208,7],[209,5,209,7],[210,5,210,7],[211,5,211,7],[212,5,212,7],[213,5,213,7],[73,8,73,11],[74,8,74,11],[76,8,76,11],[77,8,77,11],[86,4,86,5],[86,6,86,8],[87,4,87,5],[87,6,87,8],[92,4,92,5],[92,6,92,8],[91,4,91,5],[91,6,91,8],[79,4,80,8],[56,13,57,13],[57,5,57,7],[64,5,64,7],[65,5,65,7],[66,5,66,7],[67,5,67,7],[70,12,70,13],[72,8,72,11],[60,5,60,7],[71,8,71,11],[56,10,57,10],[56,11,57,11],[62,5,62,7],[63,5,63,7],[61,5,61,7],[18,5,18,7],[7,10,8,10],[7,11,8,11],[7,12,8,12],[58,5,58,7],[59,5,59,7],[49,8,49,11],[42,4,42,5],[42,6,42,8],[43,4,43,5],[43,6,43,8],[37,6,37,8],[38,4,38,5],[38,6,38,8],[39,4,39,5],[39,6,39,8],[40,4,40,5],[40,6,40,8],[56,12,57,12],[7,13,8,13],[8,5,8,7],[9,5,9,7],[10,5,10,7],[16,5,16,7],[17,5,17,7],[11,5,11,7],[14,5,14,7],[15,5,15,7],[12,5,12,7],[13,5,13,7],[32,13,33,13],[33,4,33,5],[33,6,33,8],[34,4,34,5],[34,6,34,8],[35,4,35,5],[35,6,35,8],[41,4,41,5],[41,6,41,8],[36,4,36,5],[36,6,36,8],[37,4,37,5],[81,13,82,13],[82,4,82,5],[82,6,82,8],[83,4,83,5],[83,6,83,8],[84,4,84,5],[84,6,84,8],[85,4,85,5],[85,6,85,8],[111,5,111,7],[112,5,112,7],[113,5,113,7],[114,5,114,7],[115,5,115,7],[106,5,106,7],[107,5,107,7],[128,4,129,8],[119,12,119,13],[123,8,123,11],[125,8,125,11],[126,8,126,11],[95,12,95,13],[96,8,96,11],[97,8,97,11],[98,8,98,11],[105,10,106,10],[105,11,106,11],[105,12,106,12],[105,13,106,13],[110,5,110,7],[108,5,108,7],[109,5,109,7],[179,13,180,13],[135,4,135,5],[135,6,135,8],[136,4,136,5],[136,6,136,8],[144,12,144,13],[145,8,145,11],[146,8,146,11],[147,8,147,11],[154,10,155,10],[154,11,155,11],[154,12,155,12],[154,13,155,13],[155,5,155,7],[140,4,140,5],[140,6,140,8],[141,4,141,5],[141,6,141,8],[160,5,160,7],[161,5,161,7],[162,5,162,7],[137,6,137,8],[138,4,138,5],[138,6,138,8],[203,10,204,10],[203,11,204,11],[203,12,204,12],[203,13,204,13],[204,5,204,7],[183,4,183,5],[183,6,183,8],[184,4,184,5],[184,6,184,8],[185,4,185,5],[185,6,185,8],[186,4,186,5],[186,6,186,8],[187,4,187,5],[187,6,187,8],[188,4,188,5],[188,6,188,8],[189,4,189,5],[189,6,189,8],[190,4,190,5],[190,6,190,8],[193,12,193,13],[194,8,194,11],[195,8,195,11],[4,4,5,8],[30,4,31,8],[53,4,54,8],[196,8,196,11],[180,4,180,5],[180,6,180,8],[181,4,181,5],[181,6,181,8],[182,4,182,5],[182,6,182,8],[156,5,156,7],[157,5,157,7],[163,5,163,7],[175,8,175,11],[171,8,171,11],[172,8,172,11],[174,8,174,11],[133,6,133,8],[134,4,134,5],[134,6,134,8],[120,8,120,11],[121,8,121,11],[122,8,122,11],[102,4,103,8],[133,4,133,5],[137,4,137,5],[116,5,116,7],[130,13,131,13],[131,4,131,5],[131,6,131,8],[151,4,152,8],[177,4,178,8],[168,12,168,13],[169,8,169,11],[170,8,170,11],[158,5,158,7],[159,5,159,7],[164,5,164,7],[165,5,165,7],[200,4,201,8],[226,4,227,8],[249,4,250,8],[275,4,276,8],[21,12,21,13],[46,12,46,13],[22,8,22,11],[23,8,23,11],[24,8,24,11],[25,8,25,11],[27,8,27,11],[28,8,28,11],[47,8,47,11],[48,8,48,11],[88,4,88,5],[88,6,88,8],[89,4,89,5],[89,6,89,8],[90,4,90,5],[90,6,90,8],[139,4,139,5],[139,6,139,8],[132,4,132,5],[132,6,132,8],[411,75,411,78],[411,80,411,83],[376,44,376,48],[376,50,376,54],[338,75,338,83],[340,68,340,72],[304,68,304,72],[411,68,411,72],[376,68,376,72],[340,62,340,66],[304,62,304,66],[411,62,411,66],[376,62,376,66],[304,44,304,48],[304,50,304,54],[340,44,340,48],[340,50,340,54],[411,44,411,48],[411,50,411,54],[302,75,302,83],[374,75,374,83],[409,75,409,83],[302,62,302,72],[338,62,338,72],[374,62,374,72],[409,62,409,72],[302,57,302,59],[338,57,338,59],[374,57,374,59],[409,57,409,59],[304,75,304,78],[304,80,304,83],[340,75,340,78],[340,80,340,83],[376,75,376,78],[376,80,376,83],[412,4,412,7],[412,8,412,11],[445,4,446,11],[448,4,448,11],[302,44,302,54],[338,44,338,54],[374,44,374,54],[409,44,409,54],[302,15,302,37],[338,15,338,37],[374,15,374,37],[409,15,409,37],[305,4,305,7],[305,8,305,11],[303,4,304,11],[339,4,340,11],[341,4,341,7],[341,8,341,11],[447,15,447,16],[447,17,447,18],[446,15,446,22],[446,23,446,26],[447,19,447,20],[447,21,447,22]]}
[null,{"$f":"+VLOOKUP(G.Asm!$I$6,'D1'!B6:C33,2,FALSE)","v":{"$error":"#N/A"}},"Calculation sheet for the monetisation of transport externalities and time savings"]
[null,null,{"$f":"IF(ISERROR($B$1),\"Country is not selected\",\"Country: \"&B1)","v":"Country is not selected"}]
[]
[]
[null,null,"Option 1",null,{"$f":"IF(DD9>0,DD8,IF(DF9>0,DF8,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Internal calculations for errors"]
[null,null,{"$f":"\"'\"&G.Asm!F21&\"'\"","v":"'Text'"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Zero value checking",null,"Row completion checking"]
[null,null,"Traffic volume data",null,null,null,null,null,null,null,"Accident","Air pollution","GHG emissions","Noise",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,null,null,"No empty cells can be left in a row – please fill with values or zeros instead",null,"Row should be fully completed with inputs"]
[null,null,"Name",null,"Mode","vehicle type",null,null,"unit",null,null,null,null,null,null,{"$f":"G.Asm!F33","v":2022},{"$f":"+P9+1","v":2023},{"$f":"+Q9+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"+CC9+1","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,null,null,{"$f":"COUNTIF(DD10:DD19,\"Error\")","v":0},null,{"$f":"COUNTIF(DF10:DF19,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"IF(I10=\"vkm\",CONCATENATE(F10,\" \",I10),CONCATENATE(F10,\" \",\"ptkm\"))","v":" ptkm"},{"$f":"IF(I10=\"\",0,VLOOKUP($B$1,$N$304:$CE$334,MATCH(J10,$N$304:$CF$304,0),FALSE))/100","v":0},{"$f":"IF(I10=\"\",0,VLOOKUP($B$1,$N$340:$CF$370,MATCH(J10,$N$340:$CF$340,0),FALSE))/100","v":0},{"$f":"IF(I10=\"\",0,VLOOKUP($B$1,$N$376:$CF$406,MATCH(J10,$N$376:$CF$376,0),FALSE))/100","v":0},{"$f":"IF(I10=\"\",0,VLOOKUP($B$1,$N$411:$CF$441,MATCH(J10,$N$411:$CF$411,0),FALSE))/100","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P10:INDEX(P10:DA10,RP))<>RP,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(C10=\"\",E10=\"\",F10=\"\",I10=\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P10:DA10)=0),AND(C10<>\"\",E10<>\"\",F10<>\"\",I10<>\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P10:DA10)<>0)),0,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"IF(I11=\"vkm\",CONCATENATE(F11,\" \",I11),CONCATENATE(F11,\" \",\"ptkm\"))","v":" ptkm"},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P11:INDEX(P11:DA11,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P12:INDEX(P12:DA12,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P13:INDEX(P13:DA13,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P14:INDEX(P14:DA14,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P15:INDEX(P15:DA15,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P16:INDEX(P16:DA16,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P17:INDEX(P17:DA17,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P18:INDEX(P18:DA18,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P19:INDEX(P19:DA19,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,"NB: unit values are originally expressed in €-cent. When imported in this table they are converted in €"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,"G. Total net value of externalities",null,null,null,"NPV","Sum"]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J97","v":"Accidents"},null,null,null,{"$f":"NPV(G.Asm!$F$40,P24:INDEX(P24:DA24,RP))","v":0},{"$f":"SUMIF($P$8:$CZT$8,\"<=\"&RP,P24:DA24)","v":0},null,{"$f":"+SUMPRODUCT($K10:$K19,P10:P19)","v":0},{"$f":"+SUMPRODUCT($K10:$K19,Q10:Q19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($K10:$K19,CC10:CC19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J99","v":"Airborne pollutants emisssions"},null,null,null,{"$f":"NPV(G.Asm!$F$40,P25:INDEX(P25:DA25,RP))","v":0},{"$f":"SUMIF($P$8:$CZT$8,\"<=\"&RP,P25:DA25)","v":0},null,{"$f":"+SUMPRODUCT($L10:$L19,P10:P19)","v":0},{"$f":"+SUMPRODUCT($L10:$L19,Q10:Q19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($L10:$L19,CC10:CC19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,"Noise emissions",null,null,null,{"$f":"NPV(G.Asm!$F$40,P26:INDEX(P26:DA26,RP))","v":0},{"$f":"SUMIF($P$8:$CZT$8,\"<=\"&RP,P26:DA26)","v":0},null,{"$f":"+SUMPRODUCT($N10:$N19,P10:P19)","v":0},{"$f":"+SUMPRODUCT($N10:$N19,Q10:Q19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($N10:$N19,CC10:CC19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,"H. Total net value of climate change mitigation",null,null,null,"NPV","Sum"]
[null,null,null,null,null,null,null,null,"GHG emissions",null,null,null,{"$f":"NPV(G.Asm!$F$40,P29:INDEX(P29:DA29,RP))","v":0},{"$f":"SUMIF($P$8:$CZT$8,\"<=\"&RP,P29:DA29)","v":0},null,{"$f":"+SUMPRODUCT($M10:$M19,P10:P19)","v":0},{"$f":"+SUMPRODUCT($M10:$M19,Q10:Q19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($M10:$M19,CC10:CC19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"IF(DD34>0,DD33,IF($DF34>0,DF33,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD$7","v":"Zero value checking"},null,{"$f":"$DF$7","v":"Row completion checking"}]
[null,null,"Travel time saving data",null,null,null,null,null,null,null,null,null,null,"Value of time",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,null,null,{"$f":"$DD$8","v":"No empty cells can be left in a row – please fill with values or zeros instead"},null,{"$f":"$DF$8","v":"Row should be fully completed with inputs"}]
[null,null,"Name",null,"Mode",null,"Purpose",null,null,null,null,null,null,"Value of time",null,{"$f":"+P9","v":2022},{"$f":"+P34+1","v":2023},{"$f":"+Q34+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"+CC34+1","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,null,null,{"$f":"COUNTIF(DD35:DD44,\"Error\")","v":0},null,{"$f":"COUNTIF(DF35:DF44,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"CONCATENATE(E35,\" \",G35)","v":" "},null,null,null,{"$f":"IF(G35=\"\",0,VLOOKUP($B$1,$N$446:$AA$477,MATCH(J35,$N$446:$AA$446,0),FALSE))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P35:INDEX(P35:DA35,RP))<>RP,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(C35=\"\",E35=\"\",G35=\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P35:DA35)=0),AND(C35<>\"\",E35<>\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P35:DA35)<>0)),0,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P36:INDEX(P36:DA36,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P37:INDEX(P37:DA37,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P38:INDEX(P38:DA38,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P39:INDEX(P39:DA39,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P40:INDEX(P40:DA40,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P41:INDEX(P41:DA41,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P42:INDEX(P42:DA42,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P43:INDEX(P43:DA43,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P44:INDEX(P44:DA44,RP))<>RP,\"Error\",0)","v":0},null,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,"I. Total direct benefit",null,null,null,"NPV","Sum"]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J71","v":"Time savings passengers "},null,null,null,{"$f":"NPV(G.Asm!$F$40,P49:INDEX(P49:DA49,RP))","v":0},{"$f":"SUMIF($P$33:$CZT$33,\"<=\"&RP,P49:DA49)","v":0},null,{"$f":"IF($G35=\"Freight\",0,$N35*P35)+IF($G36=\"freight\",0,$N36*P36)+IF($G37=\"freight\",0,$N37*P37)+IF($G38=\"freight\",0,$N38*P38)+IF($G39=\"freight\",0,$N39*P39)+IF($G40=\"freight\",0,$N40*P40)+IF($G41=\"freight\",0,$N41*P41)+IF($G42=\"freight\",0,$N42*P42)+IF($G43=\"freight\",0,$N43*P43)+IF($G44=\"freight\",0,$N44*P44)","v":0},{"$f":"IF($G35=\"Freight\",0,$N35*Q35)+IF($G36=\"freight\",0,$N36*Q36)+IF($G37=\"freight\",0,$N37*Q37)+IF($G38=\"freight\",0,$N38*Q38)+IF($G39=\"freight\",0,$N39*Q39)+IF($G40=\"freight\",0,$N40*Q40)+IF($G41=\"freight\",0,$N41*Q41)+IF($G42=\"freight\",0,$N42*Q42)+IF($G43=\"freight\",0,$N43*Q43)+IF($G44=\"freight\",0,$N44*Q44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G35=\"Freight\",0,$N35*CC35)+IF($G36=\"freight\",0,$N36*CC36)+IF($G37=\"freight\",0,$N37*CC37)+IF($G38=\"freight\",0,$N38*CC38)+IF($G39=\"freight\",0,$N39*CC39)+IF($G40=\"freight\",0,$N40*CC40)+IF($G41=\"freight\",0,$N41*CC41)+IF($G42=\"freight\",0,$N42*CC42)+IF($G43=\"freight\",0,$N43*CC43)+IF($G44=\"freight\",0,$N44*CC44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J72","v":"Time savings freight "},null,null,null,{"$f":"NPV(G.Asm!$F$40,P50:INDEX(P50:DA50,RP))","v":0},{"$f":"SUMIF($P$33:$CZT$33,\"<=\"&RP,P50:DA50)","v":0},null,{"$f":"IF($G35=\"freight\",IF(ISNUMBER($N35),$N35*P35,0),0)+IF($G36=\"freight\",IF(ISNUMBER($N36),$N36*P36,0),0)+IF($G37=\"freight\",IF(ISNUMBER($N37),$N37*P37,0),0)+IF($G38=\"freight\",IF(ISNUMBER($N38),$N38*P38,0),0)+IF($G39=\"freight\",IF(ISNUMBER($N39),$N39*P39,0),0)+IF($G40=\"freight\",IF(ISNUMBER($N40),$N40*P40,0),0)+IF($G41=\"freight\",IF(ISNUMBER($N41),$N41*P41,0),0)+IF($G42=\"freight\",IF(ISNUMBER($N42),$N42*P42,0),0)+IF($G43=\"freight\",IF(ISNUMBER($N43),$N43*P43,0),0)+IF($G44=\"freight\",IF(ISNUMBER($N44),$N44*P44,0),0)","v":0},{"$f":"IF($G35=\"freight\",IF(ISNUMBER($N35),$N35*Q35,0),0)+IF($G36=\"freight\",IF(ISNUMBER($N36),$N36*Q36,0),0)+IF($G37=\"freight\",IF(ISNUMBER($N37),$N37*Q37,0),0)+IF($G38=\"freight\",IF(ISNUMBER($N38),$N38*Q38,0),0)+IF($G39=\"freight\",IF(ISNUMBER($N39),$N39*Q39,0),0)+IF($G40=\"freight\",IF(ISNUMBER($N40),$N40*Q40,0),0)+IF($G41=\"freight\",IF(ISNUMBER($N41),$N41*Q41,0),0)+IF($G42=\"freight\",IF(ISNUMBER($N42),$N42*Q42,0),0)+IF($G43=\"freight\",IF(ISNUMBER($N43),$N43*Q43,0),0)+IF($G44=\"freight\",IF(ISNUMBER($N44),$N44*Q44,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G35=\"freight\",IF(ISNUMBER($N35),$N35*CC35,0),0)+IF($G36=\"freight\",IF(ISNUMBER($N36),$N36*CC36,0),0)+IF($G37=\"freight\",IF(ISNUMBER($N37),$N37*CC37,0),0)+IF($G38=\"freight\",IF(ISNUMBER($N38),$N38*CC38,0),0)+IF($G39=\"freight\",IF(ISNUMBER($N39),$N39*CC39,0),0)+IF($G40=\"freight\",IF(ISNUMBER($N40),$N40*CC40,0),0)+IF($G41=\"freight\",IF(ISNUMBER($N41),$N41*CC41,0),0)+IF($G42=\"freight\",IF(ISNUMBER($N42),$N42*CC42,0),0)+IF($G43=\"freight\",IF(ISNUMBER($N43),$N43*CC43,0),0)+IF($G44=\"freight\",IF(ISNUMBER($N44),$N44*CC44,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Option 2",null,{"$f":"IF(DD58>0,DD57,IF(DF58>0,DF57,\"\"))","v":""}]
[null,null,{"$f":"\"'\"&G.Asm!F23&\"'\"","v":"'Text'"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD$7","v":"Zero value checking"},null,{"$f":"$DF$7","v":"Row completion checking"}]
[null,null,"Traffic volume data",null,null,null,null,null,null,null,"Accident","Air pollution","GHG emissions","Noise",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,null,null,{"$f":"$DD$8","v":"No empty cells can be left in a row – please fill with values or zeros instead"},null,{"$f":"$DF$8","v":"Row should be fully completed with inputs"}]
[null,null,"Name",null,"Mode","vehicle type",null,null,"unit",null,null,null,null,null,null,{"$f":"G.Asm!F33","v":2022},{"$f":"+P58+1","v":2023},{"$f":"+Q58+1","v":2024},{"$f":"+R58+1","v":2025},{"$f":"+S58+1","v":2026},{"$f":"+T58+1","v":2027},{"$f":"+U58+1","v":2028},{"$f":"+V58+1","v":2029},{"$f":"+W58+1","v":2030},{"$f":"+X58+1","v":2031},{"$f":"+Y58+1","v":2032},{"$f":"+Z58+1","v":2033},{"$f":"+AA58+1","v":2034},{"$f":"+AB58+1","v":2035},{"$f":"+AC58+1","v":2036},{"$f":"+AD58+1","v":2037},{"$f":"+AE58+1","v":2038},{"$f":"+AF58+1","v":2039},{"$f":"+AG58+1","v":2040},{"$f":"+AH58+1","v":2041},{"$f":"+AI58+1","v":2042},{"$f":"+AJ58+1","v":2043},{"$f":"+AK58+1","v":2044},{"$f":"+AL58+1","v":2045},{"$f":"+AM58+1","v":2046},{"$f":"+AN58+1","v":2047},{"$f":"+AO58+1","v":2048},{"$f":"+AP58+1","v":2049},{"$f":"+AQ58+1","v":2050},{"$f":"+AR58+1","v":2051},{"$f":"+AS58+1","v":2052},{"$f":"+AT58+1","v":2053},{"$f":"+AU58+1","v":2054},{"$f":"+AV58+1","v":2055},{"$f":"+AW58+1","v":2056},{"$f":"+AX58+1","v":2057},{"$f":"+AY58+1","v":2058},{"$f":"+AZ58+1","v":2059},{"$f":"+BA58+1","v":2060},{"$f":"+BB58+1","v":2061},{"$f":"+BC58+1","v":2062},{"$f":"+BD58+1","v":2063},{"$f":"+BE58+1","v":2064},{"$f":"+BF58+1","v":2065},{"$f":"+BG58+1","v":2066},{"$f":"+BH58+1","v":2067},{"$f":"+BI58+1","v":2068},{"$f":"+BJ58+1","v":2069},{"$f":"+BK58+1","v":2070},{"$f":"+BL58+1","v":2071},{"$f":"+BM58+1","v":2072},{"$f":"+BN58+1","v":2073},{"$f":"+BO58+1","v":2074},{"$f":"+BP58+1","v":2075},{"$f":"+BQ58+1","v":2076},{"$f":"+BR58+1","v":2077},{"$f":"+BS58+1","v":2078},{"$f":"+BT58+1","v":2079},{"$f":"+BU58+1","v":2080},{"$f":"+BV58+1","v":2081},{"$f":"+BW58+1","v":2082},{"$f":"+BX58+1","v":2083},{"$f":"+BY58+1","v":2084},{"$f":"+BZ58+1","v":2085},{"$f":"+CA58+1","v":2086},{"$f":"+CB58+1","v":2087},{"$f":"+CC58+1","v":2088},{"$f":"+CD58+1","v":2089},{"$f":"+CE58+1","v":2090},{"$f":"+CF58+1","v":2091},{"$f":"+CG58+1","v":2092},{"$f":"+CH58+1","v":2093},{"$f":"+CI58+1","v":2094},{"$f":"+CJ58+1","v":2095},{"$f":"+CK58+1","v":2096},{"$f":"+CL58+1","v":2097},{"$f":"+CM58+1","v":2098},{"$f":"+CN58+1","v":2099},{"$f":"+CO58+1","v":2100},{"$f":"+CP58+1","v":2101},{"$f":"+CQ58+1","v":2102},{"$f":"+CR58+1","v":2103},{"$f":"+CS58+1","v":2104},{"$f":"+CT58+1","v":2105},{"$f":"+CU58+1","v":2106},{"$f":"+CV58+1","v":2107},{"$f":"+CW58+1","v":2108},{"$f":"+CX58+1","v":2109},{"$f":"+CY58+1","v":2110},{"$f":"+CZ58+1","v":2111},null,null,{"$f":"COUNTIF(DD59:DD68,\"Error\")","v":0},null,{"$f":"COUNTIF(DF59:DF68,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"IF(I59=\"vkm\",CONCATENATE(F59,\" \",I59),CONCATENATE(F59,\" \",\"ptkm\"))","v":" ptkm"},{"$f":"IF(I59=\"\",0,VLOOKUP($B$1,$N$304:$CE$334,MATCH(J59,$N$304:$CF$304,0),FALSE))/100","v":0},{"$f":"IF(I59=\"\",0,VLOOKUP($B$1,$N$340:$CF$370,MATCH(J59,$N$340:$CF$340,0),FALSE))/100","v":0},{"$f":"IF(I59=\"\",0,VLOOKUP($B$1,$N$376:$CF$406,MATCH(J59,$N$376:$CF$376,0),FALSE))/100","v":0},{"$f":"IF(I59=\"\",0,VLOOKUP($B$1,$N$411:$CF$441,MATCH(J59,$N$411:$CF$411,0),FALSE))/100","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P59:INDEX(P59:DA59,RP))<>RP,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(C59=\"\",E59=\"\",G59=\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P59:DA59)=0),AND(C59<>\"\",E59<>\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P59:DA59)<>0)),0,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"IF(I60=\"vkm\",CONCATENATE(F60,\" \",I60),CONCATENATE(F60,\" \",\"ptkm\"))","v":" ptkm"},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P60:INDEX(P60:DA60,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P61:INDEX(P61:DA61,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P62:INDEX(P62:DA62,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P63:INDEX(P63:DA63,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P64:INDEX(P64:DA64,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P65:INDEX(P65:DA65,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P66:INDEX(P66:DA66,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P67:INDEX(P67:DA67,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null,null,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P68:INDEX(P68:DA68,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,"NB: unit values are originally expressed in €-cent. When imported in this table they are converted in €"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,"G. Total net value of externalities",null,null,null,"NPV","Sum"]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J97","v":"Accidents"},null,null,null,{"$f":"NPV(G.Asm!$F$40,P73:INDEX(P73:DA73,RP))","v":0},{"$f":"SUMIF($P$57:$CZT$57,\"<=\"&RP,P73:DA73)","v":0},null,{"$f":"+SUMPRODUCT($K59:$K68,P59:P68)","v":0},{"$f":"+SUMPRODUCT($K59:$K68,Q59:Q68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($K59:$K68,CC59:CC68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J99","v":"Airborne pollutants emisssions"},null,null,null,{"$f":"NPV(G.Asm!$F$40,P74:INDEX(P74:DA74,RP))","v":0},{"$f":"SUMIF($P$57:$CZT$57,\"<=\"&RP,P74:DA74)","v":0},null,{"$f":"+SUMPRODUCT($L59:$L68,P59:P68)","v":0},{"$f":"+SUMPRODUCT($L59:$L68,Q59:Q68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($L59:$L68,CC59:CC68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J98","v":"Noise emissions "},null,null,null,{"$f":"NPV(G.Asm!$F$40,P75:INDEX(P75:DA75,RP))","v":0},{"$f":"SUMIF($P$57:$CZT$57,\"<=\"&RP,P75:DA75)","v":0},null,{"$f":"+SUMPRODUCT($N59:$N68,P59:P68)","v":0},{"$f":"+SUMPRODUCT($N59:$N68,Q59:Q68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($N59:$N68,CC59:CC68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,"H. Total net value of climate change mitigation",null,null,null,"NPV","Sum"]
[null,null,null,null,null,null,null,null,"GHG emissions",null,null,null,{"$f":"NPV(G.Asm!$F$40,P78:INDEX(P78:DA78,RP))","v":0},{"$f":"SUMIF($P$57:$CZT$57,\"<=\"&RP,P78:DA78)","v":0},null,{"$f":"+SUMPRODUCT($M59:$M68,P59:P68)","v":0},{"$f":"+SUMPRODUCT($M59:$M68,Q59:Q68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($M59:$M68,CC59:CC68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"IF(DD83>0,DD82,IF($DF83>0,DF82,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD$7","v":"Zero value checking"},null,{"$f":"$DF$7","v":"Row completion checking"}]
[null,null,"Travel time saving data",null,null,null,null,null,null,null,null,null,null,"Value of time",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,null,null,{"$f":"$DD$8","v":"No empty cells can be left in a row – please fill with values or zeros instead"},null,{"$f":"$DF$8","v":"Row should be fully completed with inputs"}]
[null,null,"Name",null,"Mode",null,"Purpose",null,null,null,null,null,null,"Value of time",null,{"$f":"+P58","v":2022},{"$f":"+P83+1","v":2023},{"$f":"+Q83+1","v":2024},{"$f":"+R83+1","v":2025},{"$f":"+S83+1","v":2026},{"$f":"+T83+1","v":2027},{"$f":"+U83+1","v":2028},{"$f":"+V83+1","v":2029},{"$f":"+W83+1","v":2030},{"$f":"+X83+1","v":2031},{"$f":"+Y83+1","v":2032},{"$f":"+Z83+1","v":2033},{"$f":"+AA83+1","v":2034},{"$f":"+AB83+1","v":2035},{"$f":"+AC83+1","v":2036},{"$f":"+AD83+1","v":2037},{"$f":"+AE83+1","v":2038},{"$f":"+AF83+1","v":2039},{"$f":"+AG83+1","v":2040},{"$f":"+AH83+1","v":2041},{"$f":"+AI83+1","v":2042},{"$f":"+AJ83+1","v":2043},{"$f":"+AK83+1","v":2044},{"$f":"+AL83+1","v":2045},{"$f":"+AM83+1","v":2046},{"$f":"+AN83+1","v":2047},{"$f":"+AO83+1","v":2048},{"$f":"+AP83+1","v":2049},{"$f":"+AQ83+1","v":2050},{"$f":"+AR83+1","v":2051},{"$f":"+AS83+1","v":2052},{"$f":"+AT83+1","v":2053},{"$f":"+AU83+1","v":2054},{"$f":"+AV83+1","v":2055},{"$f":"+AW83+1","v":2056},{"$f":"+AX83+1","v":2057},{"$f":"+AY83+1","v":2058},{"$f":"+AZ83+1","v":2059},{"$f":"+BA83+1","v":2060},{"$f":"+BB83+1","v":2061},{"$f":"+BC83+1","v":2062},{"$f":"+BD83+1","v":2063},{"$f":"+BE83+1","v":2064},{"$f":"+BF83+1","v":2065},{"$f":"+BG83+1","v":2066},{"$f":"+BH83+1","v":2067},{"$f":"+BI83+1","v":2068},{"$f":"+BJ83+1","v":2069},{"$f":"+BK83+1","v":2070},{"$f":"+BL83+1","v":2071},{"$f":"+BM83+1","v":2072},{"$f":"+BN83+1","v":2073},{"$f":"+BO83+1","v":2074},{"$f":"+BP83+1","v":2075},{"$f":"+BQ83+1","v":2076},{"$f":"+BR83+1","v":2077},{"$f":"+BS83+1","v":2078},{"$f":"+BT83+1","v":2079},{"$f":"+BU83+1","v":2080},{"$f":"+BV83+1","v":2081},{"$f":"+BW83+1","v":2082},{"$f":"+BX83+1","v":2083},{"$f":"+BY83+1","v":2084},{"$f":"+BZ83+1","v":2085},{"$f":"+CA83+1","v":2086},{"$f":"+CB83+1","v":2087},{"$f":"+CC83+1","v":2088},{"$f":"+CD83+1","v":2089},{"$f":"+CE83+1","v":2090},{"$f":"+CF83+1","v":2091},{"$f":"+CG83+1","v":2092},{"$f":"+CH83+1","v":2093},{"$f":"+CI83+1","v":2094},{"$f":"+CJ83+1","v":2095},{"$f":"+CK83+1","v":2096},{"$f":"+CL83+1","v":2097},{"$f":"+CM83+1","v":2098},{"$f":"+CN83+1","v":2099},{"$f":"+CO83+1","v":2100},{"$f":"+CP83+1","v":2101},{"$f":"+CQ83+1","v":2102},{"$f":"+CR83+1","v":2103},{"$f":"+CS83+1","v":2104},{"$f":"+CT83+1","v":2105},{"$f":"+CU83+1","v":2106},{"$f":"+CV83+1","v":2107},{"$f":"+CW83+1","v":2108},{"$f":"+CX83+1","v":2109},{"$f":"+CY83+1","v":2110},{"$f":"+CZ83+1","v":2111},null,null,{"$f":"COUNTIF(DD84:DD93,\"Error\")","v":0},null,{"$f":"COUNTIF(DF84:DF93,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"CONCATENATE(E84,\" \",G84)","v":" "},null,null,null,{"$f":"IF(G84=\"\",0,VLOOKUP($B$1,$N$446:$AA$477,MATCH(J84,$N$446:$AA$446,0),FALSE))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P84:INDEX(P84:DA84,RP))<>RP,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(C84=\"\",E84=\"\",G84=\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P84:DA84)=0),AND(C84<>\"\",E84<>\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P84:DA84)<>0)),0,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"CONCATENATE(E85,\" \",G85)","v":" "},null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P85:INDEX(P85:DA85,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P86:INDEX(P86:DA86,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P87:INDEX(P87:DA87,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P88:INDEX(P88:DA88,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P89:INDEX(P89:DA89,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P90:INDEX(P90:DA90,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P91:INDEX(P91:DA91,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P92:INDEX(P92:DA92,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P93:INDEX(P93:DA93,RP))<>RP,\"Error\",0)","v":0},null,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,"I. Total direct benefit",null,null,null,"NPV","Sum"]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J71","v":"Time savings passengers "},null,null,null,{"$f":"NPV(G.Asm!$F$40,P98:INDEX(P98:DA98,RP))","v":0},{"$f":"SUMIF($P$82:$CZT$82,\"<=\"&RP,P98:DA98)","v":0},null,{"$f":"IF($G84=\"Freight\",0,$N84*P84)+IF($G85=\"freight\",0,$N85*P85)+IF($G86=\"freight\",0,$N86*P86)+IF($G87=\"freight\",0,$N87*P87)+IF($G88=\"freight\",0,$N88*P88)+IF($G89=\"freight\",0,$N89*P89)+IF($G90=\"freight\",0,$N90*P90)+IF($G91=\"freight\",0,$N91*P91)+IF($G92=\"freight\",0,$N92*P92)+IF($G93=\"freight\",0,$N93*P93)","v":0},{"$f":"IF($G84=\"Freight\",0,$N84*Q84)+IF($G85=\"freight\",0,$N85*Q85)+IF($G86=\"freight\",0,$N86*Q86)+IF($G87=\"freight\",0,$N87*Q87)+IF($G88=\"freight\",0,$N88*Q88)+IF($G89=\"freight\",0,$N89*Q89)+IF($G90=\"freight\",0,$N90*Q90)+IF($G91=\"freight\",0,$N91*Q91)+IF($G92=\"freight\",0,$N92*Q92)+IF($G93=\"freight\",0,$N93*Q93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G84=\"Freight\",0,$N84*CC84)+IF($G85=\"freight\",0,$N85*CC85)+IF($G86=\"freight\",0,$N86*CC86)+IF($G87=\"freight\",0,$N87*CC87)+IF($G88=\"freight\",0,$N88*CC88)+IF($G89=\"freight\",0,$N89*CC89)+IF($G90=\"freight\",0,$N90*CC90)+IF($G91=\"freight\",0,$N91*CC91)+IF($G92=\"freight\",0,$N92*CC92)+IF($G93=\"freight\",0,$N93*CC93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J72","v":"Time savings freight "},null,null,null,{"$f":"NPV(G.Asm!$F$40,P99:INDEX(P99:DA99,RP))","v":0},{"$f":"SUMIF($P$82:$CZT$82,\"<=\"&RP,P99:DA99)","v":0},null,{"$f":"IF($G84=\"freight\",IF(ISNUMBER($N84),$N84*P84,0),0)+IF($G85=\"freight\",IF(ISNUMBER($N85),$N85*P85,0),0)+IF($G86=\"freight\",IF(ISNUMBER($N86),$N86*P86,0),0)+IF($G87=\"freight\",IF(ISNUMBER($N87),$N87*P87,0),0)+IF($G88=\"freight\",IF(ISNUMBER($N88),$N88*P88,0),0)+IF($G89=\"freight\",IF(ISNUMBER($N89),$N89*P89,0),0)+IF($G90=\"freight\",IF(ISNUMBER($N90),$N90*P90,0),0)+IF($G91=\"freight\",IF(ISNUMBER($N91),$N91*P91,0),0)+IF($G92=\"freight\",IF(ISNUMBER($N92),$N92*P92,0),0)+IF($G93=\"freight\",IF(ISNUMBER($N93),$N93*P93,0),0)","v":0},{"$f":"IF($G84=\"freight\",IF(ISNUMBER($N84),$N84*Q84,0),0)+IF($G85=\"freight\",IF(ISNUMBER($N85),$N85*Q85,0),0)+IF($G86=\"freight\",IF(ISNUMBER($N86),$N86*Q86,0),0)+IF($G87=\"freight\",IF(ISNUMBER($N87),$N87*Q87,0),0)+IF($G88=\"freight\",IF(ISNUMBER($N88),$N88*Q88,0),0)+IF($G89=\"freight\",IF(ISNUMBER($N89),$N89*Q89,0),0)+IF($G90=\"freight\",IF(ISNUMBER($N90),$N90*Q90,0),0)+IF($G91=\"freight\",IF(ISNUMBER($N91),$N91*Q91,0),0)+IF($G92=\"freight\",IF(ISNUMBER($N92),$N92*Q92,0),0)+IF($G93=\"freight\",IF(ISNUMBER($N93),$N93*Q93,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G84=\"freight\",IF(ISNUMBER($N84),$N84*CC84,0),0)+IF($G85=\"freight\",IF(ISNUMBER($N85),$N85*CC85,0),0)+IF($G86=\"freight\",IF(ISNUMBER($N86),$N86*CC86,0),0)+IF($G87=\"freight\",IF(ISNUMBER($N87),$N87*CC87,0),0)+IF($G88=\"freight\",IF(ISNUMBER($N88),$N88*CC88,0),0)+IF($G89=\"freight\",IF(ISNUMBER($N89),$N89*CC89,0),0)+IF($G90=\"freight\",IF(ISNUMBER($N90),$N90*CC90,0),0)+IF($G91=\"freight\",IF(ISNUMBER($N91),$N91*CC91,0),0)+IF($G92=\"freight\",IF(ISNUMBER($N92),$N92*CC92,0),0)+IF($G93=\"freight\",IF(ISNUMBER($N93),$N93*CC93,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Option 3",null,{"$f":"IF(DD107>0,DD106,IF(DF107>0,DF106,\"\"))","v":""}]
[null,null,{"$f":"\"'\"&G.Asm!F25&\"'\"","v":"'Text'"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD$7","v":"Zero value checking"},null,{"$f":"$DF$7","v":"Row completion checking"}]
[null,null,"Traffic volume data",null,null,null,null,null,null,null,"Accident","Air pollution","GHG emissions","Noise",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,null,null,{"$f":"$DD$8","v":"No empty cells can be left in a row – please fill with values or zeros instead"},null,{"$f":"$DF$8","v":"Row should be fully completed with inputs"}]
[null,null,null,null,"Mode","vehicle type",null,null,"unit",null,null,null,null,null,null,{"$f":"G.Asm!F33","v":2022},{"$f":"+P107+1","v":2023},{"$f":"+Q107+1","v":2024},{"$f":"+R107+1","v":2025},{"$f":"+S107+1","v":2026},{"$f":"+T107+1","v":2027},{"$f":"+U107+1","v":2028},{"$f":"+V107+1","v":2029},{"$f":"+W107+1","v":2030},{"$f":"+X107+1","v":2031},{"$f":"+Y107+1","v":2032},{"$f":"+Z107+1","v":2033},{"$f":"+AA107+1","v":2034},{"$f":"+AB107+1","v":2035},{"$f":"+AC107+1","v":2036},{"$f":"+AD107+1","v":2037},{"$f":"+AE107+1","v":2038},{"$f":"+AF107+1","v":2039},{"$f":"+AG107+1","v":2040},{"$f":"+AH107+1","v":2041},{"$f":"+AI107+1","v":2042},{"$f":"+AJ107+1","v":2043},{"$f":"+AK107+1","v":2044},{"$f":"+AL107+1","v":2045},{"$f":"+AM107+1","v":2046},{"$f":"+AN107+1","v":2047},{"$f":"+AO107+1","v":2048},{"$f":"+AP107+1","v":2049},{"$f":"+AQ107+1","v":2050},{"$f":"+AR107+1","v":2051},{"$f":"+AS107+1","v":2052},{"$f":"+AT107+1","v":2053},{"$f":"+AU107+1","v":2054},{"$f":"+AV107+1","v":2055},{"$f":"+AW107+1","v":2056},{"$f":"+AX107+1","v":2057},{"$f":"+AY107+1","v":2058},{"$f":"+AZ107+1","v":2059},{"$f":"+BA107+1","v":2060},{"$f":"+BB107+1","v":2061},{"$f":"+BC107+1","v":2062},{"$f":"+BD107+1","v":2063},{"$f":"+BE107+1","v":2064},{"$f":"+BF107+1","v":2065},{"$f":"+BG107+1","v":2066},{"$f":"+BH107+1","v":2067},{"$f":"+BI107+1","v":2068},{"$f":"+BJ107+1","v":2069},{"$f":"+BK107+1","v":2070},{"$f":"+BL107+1","v":2071},{"$f":"+BM107+1","v":2072},{"$f":"+BN107+1","v":2073},{"$f":"+BO107+1","v":2074},{"$f":"+BP107+1","v":2075},{"$f":"+BQ107+1","v":2076},{"$f":"+BR107+1","v":2077},{"$f":"+BS107+1","v":2078},{"$f":"+BT107+1","v":2079},{"$f":"+BU107+1","v":2080},{"$f":"+BV107+1","v":2081},{"$f":"+BW107+1","v":2082},{"$f":"+BX107+1","v":2083},{"$f":"+BY107+1","v":2084},{"$f":"+BZ107+1","v":2085},{"$f":"+CA107+1","v":2086},{"$f":"+CB107+1","v":2087},{"$f":"+CC107+1","v":2088},{"$f":"+CD107+1","v":2089},{"$f":"+CE107+1","v":2090},{"$f":"+CF107+1","v":2091},{"$f":"+CG107+1","v":2092},{"$f":"+CH107+1","v":2093},{"$f":"+CI107+1","v":2094},{"$f":"+CJ107+1","v":2095},{"$f":"+CK107+1","v":2096},{"$f":"+CL107+1","v":2097},{"$f":"+CM107+1","v":2098},{"$f":"+CN107+1","v":2099},{"$f":"+CO107+1","v":2100},{"$f":"+CP107+1","v":2101},{"$f":"+CQ107+1","v":2102},{"$f":"+CR107+1","v":2103},{"$f":"+CS107+1","v":2104},{"$f":"+CT107+1","v":2105},{"$f":"+CU107+1","v":2106},{"$f":"+CV107+1","v":2107},{"$f":"+CW107+1","v":2108},{"$f":"+CX107+1","v":2109},{"$f":"+CY107+1","v":2110},{"$f":"+CZ107+1","v":2111},null,null,{"$f":"COUNTIF(DD108:DD117,\"Error\")","v":0},null,{"$f":"COUNTIF(DF108:DF117,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"IF(I108=\"vkm\",CONCATENATE(F108,\" \",I108),CONCATENATE(F108,\" \",\"ptkm\"))","v":" ptkm"},{"$f":"IF(I108=\"\",0,VLOOKUP($B$1,$N$304:$CE$334,MATCH(J108,$N$304:$CF$304,0),FALSE))/100","v":0},{"$f":"IF(I108=\"\",0,VLOOKUP($B$1,$N$340:$CF$370,MATCH(J108,$N$340:$CF$340,0),FALSE))/100","v":0},{"$f":"IF(I108=\"\",0,VLOOKUP($B$1,$N$376:$CF$406,MATCH(J108,$N$376:$CF$376,0),FALSE))/100","v":0},{"$f":"IF(I108=\"\",0,VLOOKUP($B$1,$N$411:$CF$441,MATCH(J108,$N$411:$CF$411,0),FALSE))/100","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P108:INDEX(P108:DA108,RP))<>RP,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(C108=\"\",E108=\"\",G108=\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P108:DA108)=0),AND(C108<>\"\",E108<>\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P108:DA108)<>0)),0,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"IF(I109=\"vkm\",CONCATENATE(F109,\" \",I109),CONCATENATE(F109,\" \",\"ptkm\"))","v":" ptkm"},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P109:INDEX(P109:DA109,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P110:INDEX(P110:DA110,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P111:INDEX(P111:DA111,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P112:INDEX(P112:DA112,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P113:INDEX(P113:DA113,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P114:INDEX(P114:DA114,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P115:INDEX(P115:DA115,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P116:INDEX(P116:DA116,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P117:INDEX(P117:DA117,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,"NB: unit values are originally expressed in €-cent. When imported in this table they are converted in €"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,"G. Total net value of externalities",null,null,null,"NPV","Sum"]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J97","v":"Accidents"},null,null,null,{"$f":"NPV(G.Asm!$F$40,P122:INDEX(P122:DA122,RP))","v":0},{"$f":"SUMIF($P$106:$CZT$106,\"<=\"&RP,P122:DA122)","v":0},null,{"$f":"+SUMPRODUCT($K108:$K117,P108:P117)","v":0},{"$f":"+SUMPRODUCT($K108:$K117,Q108:Q117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($K108:$K117,CC108:CC117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J99","v":"Airborne pollutants emisssions"},null,null,null,{"$f":"NPV(G.Asm!$F$40,P123:INDEX(P123:DA123,RP))","v":0},{"$f":"SUMIF($P$106:$CZT$106,\"<=\"&RP,P123:DA123)","v":0},null,{"$f":"+SUMPRODUCT($L108:$L117,P108:P117)","v":0},{"$f":"+SUMPRODUCT($L108:$L117,Q108:Q117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($L108:$L117,CC108:CC117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J98","v":"Noise emissions "},null,null,null,{"$f":"NPV(G.Asm!$F$40,P124:INDEX(P124:DA124,RP))","v":0},{"$f":"SUMIF($P$106:$CZT$106,\"<=\"&RP,P124:DA124)","v":0},null,{"$f":"+SUMPRODUCT($N108:$N117,P108:P117)","v":0},{"$f":"+SUMPRODUCT($N108:$N117,Q108:Q117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($N108:$N117,CC108:CC117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,"H. Total net value of climate change mitigation",null,null,null,"NPV","Sum"]
[null,null,null,null,null,null,null,null,"GHG emissions",null,null,null,0,0,null,{"$f":"+SUMPRODUCT($M108:$M117,P108:P117)","v":0},{"$f":"+SUMPRODUCT($M108:$M117,Q108:Q117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($M108:$M117,CC108:CC117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"IF(DD132>0,DD131,IF($DF132>0,DF131,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD$7","v":"Zero value checking"},null,{"$f":"$DF$7","v":"Row completion checking"}]
[null,null,"Travel time saving data",null,null,null,null,null,null,null,null,null,null,"Value of time",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,null,null,{"$f":"$DD$8","v":"No empty cells can be left in a row – please fill with values or zeros instead"},null,{"$f":"$DF$8","v":"Row should be fully completed with inputs"}]
[null,null,null,null,"Mode",null,"Purpose",null,null,null,null,null,null,"Value of time",null,{"$f":"G.Asm!F33","v":2022},{"$f":"+P132+1","v":2023},{"$f":"+Q132+1","v":2024},2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,2087,{"$f":"+CC132+1","v":2088},2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,null,null,{"$f":"COUNTIF(DD133:DD142,\"Error\")","v":0},null,{"$f":"COUNTIF(DF133:DF142,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"CONCATENATE(E133,\" \",G133)","v":" "},null,null,null,{"$f":"IF(G133=\"\",0,VLOOKUP($B$1,$N$446:$AA$477,MATCH(J133,$N$446:$AA$446,0),FALSE))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P133:INDEX(P133:DA133,RP))<>RP,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(C133=\"\",E133=\"\",G133=\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P133:DA133)=0),AND(C133<>\"\",E133<>\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P133:DA133)<>0)),0,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"CONCATENATE(E134,\" \",G134)","v":" "},null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P134:INDEX(P134:DA134,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P135:INDEX(P135:DA135,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P136:INDEX(P136:DA136,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P137:INDEX(P137:DA137,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P138:INDEX(P138:DA138,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P139:INDEX(P139:DA139,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P140:INDEX(P140:DA140,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P141:INDEX(P141:DA141,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P142:INDEX(P142:DA142,RP))<>RP,\"Error\",0)","v":0},null,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,"I. Total direct benefit",null,null,null,"NPV","Sum"]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J71","v":"Time savings passengers "},null,null,null,{"$f":"NPV(G.Asm!$F$40,P147:INDEX(P147:DA147,RP))","v":0},{"$f":"SUMIF($P$131:$CZT$131,\"<=\"&RP,P147:DA147)","v":0},null,{"$f":"IF($G133=\"Freight\",0,$N133*P133)+IF($G134=\"freight\",0,$N134*P134)+IF($G135=\"freight\",0,$N135*P135)+IF($G136=\"freight\",0,$N136*P136)+IF($G137=\"freight\",0,$N137*P137)+IF($G138=\"freight\",0,$N138*P138)+IF($G139=\"freight\",0,$N139*P139)+IF($G140=\"freight\",0,$N140*P140)+IF($G141=\"freight\",0,$N141*P141)+IF($G142=\"freight\",0,$N142*P142)","v":0},{"$f":"IF($G133=\"Freight\",0,$N133*Q133)+IF($G134=\"freight\",0,$N134*Q134)+IF($G135=\"freight\",0,$N135*Q135)+IF($G136=\"freight\",0,$N136*Q136)+IF($G137=\"freight\",0,$N137*Q137)+IF($G138=\"freight\",0,$N138*Q138)+IF($G139=\"freight\",0,$N139*Q139)+IF($G140=\"freight\",0,$N140*Q140)+IF($G141=\"freight\",0,$N141*Q141)+IF($G142=\"freight\",0,$N142*Q142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G133=\"Freight\",0,$N133*CC133)+IF($G134=\"freight\",0,$N134*CC134)+IF($G135=\"freight\",0,$N135*CC135)+IF($G136=\"freight\",0,$N136*CC136)+IF($G137=\"freight\",0,$N137*CC137)+IF($G138=\"freight\",0,$N138*CC138)+IF($G139=\"freight\",0,$N139*CC139)+IF($G140=\"freight\",0,$N140*CC140)+IF($G141=\"freight\",0,$N141*CC141)+IF($G142=\"freight\",0,$N142*CC142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J72","v":"Time savings freight "},null,null,null,{"$f":"NPV(G.Asm!$F$40,P148:INDEX(P148:DA148,RP))","v":0},{"$f":"SUMIF($P$131:$CZT$131,\"<=\"&RP,P148:DA148)","v":0},null,{"$f":"IF($G133=\"freight\",IF(ISNUMBER($N133),$N133*P133,0),0)+IF($G134=\"freight\",IF(ISNUMBER($N134),$N134*P134,0),0)+IF($G135=\"freight\",IF(ISNUMBER($N135),$N135*P135,0),0)+IF($G136=\"freight\",IF(ISNUMBER($N136),$N136*P136,0),0)+IF($G137=\"freight\",IF(ISNUMBER($N137),$N137*P137,0),0)+IF($G138=\"freight\",IF(ISNUMBER($N138),$N138*P138,0),0)+IF($G139=\"freight\",IF(ISNUMBER($N139),$N139*P139,0),0)+IF($G140=\"freight\",IF(ISNUMBER($N140),$N140*P140,0),0)+IF($G141=\"freight\",IF(ISNUMBER($N141),$N141*P141,0),0)+IF($G142=\"freight\",IF(ISNUMBER($N142),$N142*P142,0),0)","v":0},{"$f":"IF($G133=\"freight\",IF(ISNUMBER($N133),$N133*Q133,0),0)+IF($G134=\"freight\",IF(ISNUMBER($N134),$N134*Q134,0),0)+IF($G135=\"freight\",IF(ISNUMBER($N135),$N135*Q135,0),0)+IF($G136=\"freight\",IF(ISNUMBER($N136),$N136*Q136,0),0)+IF($G137=\"freight\",IF(ISNUMBER($N137),$N137*Q137,0),0)+IF($G138=\"freight\",IF(ISNUMBER($N138),$N138*Q138,0),0)+IF($G139=\"freight\",IF(ISNUMBER($N139),$N139*Q139,0),0)+IF($G140=\"freight\",IF(ISNUMBER($N140),$N140*Q140,0),0)+IF($G141=\"freight\",IF(ISNUMBER($N141),$N141*Q141,0),0)+IF($G142=\"freight\",IF(ISNUMBER($N142),$N142*Q142,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G133=\"freight\",IF(ISNUMBER($N133),$N133*CC133,0),0)+IF($G134=\"freight\",IF(ISNUMBER($N134),$N134*CC134,0),0)+IF($G135=\"freight\",IF(ISNUMBER($N135),$N135*CC135,0),0)+IF($G136=\"freight\",IF(ISNUMBER($N136),$N136*CC136,0),0)+IF($G137=\"freight\",IF(ISNUMBER($N137),$N137*CC137,0),0)+IF($G138=\"freight\",IF(ISNUMBER($N138),$N138*CC138,0),0)+IF($G139=\"freight\",IF(ISNUMBER($N139),$N139*CC139,0),0)+IF($G140=\"freight\",IF(ISNUMBER($N140),$N140*CC140,0),0)+IF($G141=\"freight\",IF(ISNUMBER($N141),$N141*CC141,0),0)+IF($G142=\"freight\",IF(ISNUMBER($N142),$N142*CC142,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Option 4",null,{"$f":"IF(DD156>0,DD155,IF(DF156>0,DF155,\"\"))","v":""}]
[null,null,{"$f":"\"'\"&G.Asm!F27&\"'\"","v":"'Text'"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD$7","v":"Zero value checking"},null,{"$f":"$DF$7","v":"Row completion checking"}]
[null,null,"Traffic volume data",null,null,null,null,null,null,null,"Accident","Air pollution","GHG emissions","Noise",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,null,null,{"$f":"$DD$8","v":"No empty cells can be left in a row – please fill with values or zeros instead"},null,{"$f":"$DF$8","v":"Row should be fully completed with inputs"}]
[null,null,"Name",null,"Mode","vehicle type",null,null,"unit",null,null,null,null,null,null,{"$f":"G.Asm!F33","v":2022},{"$f":"+P156+1","v":2023},{"$f":"+Q156+1","v":2024},{"$f":"+R156+1","v":2025},{"$f":"+S156+1","v":2026},{"$f":"+T156+1","v":2027},{"$f":"+U156+1","v":2028},{"$f":"+V156+1","v":2029},{"$f":"+W156+1","v":2030},{"$f":"+X156+1","v":2031},{"$f":"+Y156+1","v":2032},{"$f":"+Z156+1","v":2033},{"$f":"+AA156+1","v":2034},{"$f":"+AB156+1","v":2035},{"$f":"+AC156+1","v":2036},{"$f":"+AD156+1","v":2037},{"$f":"+AE156+1","v":2038},{"$f":"+AF156+1","v":2039},{"$f":"+AG156+1","v":2040},{"$f":"+AH156+1","v":2041},{"$f":"+AI156+1","v":2042},{"$f":"+AJ156+1","v":2043},{"$f":"+AK156+1","v":2044},{"$f":"+AL156+1","v":2045},{"$f":"+AM156+1","v":2046},{"$f":"+AN156+1","v":2047},{"$f":"+AO156+1","v":2048},{"$f":"+AP156+1","v":2049},{"$f":"+AQ156+1","v":2050},{"$f":"+AR156+1","v":2051},{"$f":"+AS156+1","v":2052},{"$f":"+AT156+1","v":2053},{"$f":"+AU156+1","v":2054},{"$f":"+AV156+1","v":2055},{"$f":"+AW156+1","v":2056},{"$f":"+AX156+1","v":2057},{"$f":"+AY156+1","v":2058},{"$f":"+AZ156+1","v":2059},{"$f":"+BA156+1","v":2060},{"$f":"+BB156+1","v":2061},{"$f":"+BC156+1","v":2062},{"$f":"+BD156+1","v":2063},{"$f":"+BE156+1","v":2064},{"$f":"+BF156+1","v":2065},{"$f":"+BG156+1","v":2066},{"$f":"+BH156+1","v":2067},{"$f":"+BI156+1","v":2068},{"$f":"+BJ156+1","v":2069},{"$f":"+BK156+1","v":2070},{"$f":"+BL156+1","v":2071},{"$f":"+BM156+1","v":2072},{"$f":"+BN156+1","v":2073},{"$f":"+BO156+1","v":2074},{"$f":"+BP156+1","v":2075},{"$f":"+BQ156+1","v":2076},{"$f":"+BR156+1","v":2077},{"$f":"+BS156+1","v":2078},{"$f":"+BT156+1","v":2079},{"$f":"+BU156+1","v":2080},{"$f":"+BV156+1","v":2081},{"$f":"+BW156+1","v":2082},{"$f":"+BX156+1","v":2083},{"$f":"+BY156+1","v":2084},{"$f":"+BZ156+1","v":2085},{"$f":"+CA156+1","v":2086},{"$f":"+CB156+1","v":2087},{"$f":"+CC156+1","v":2088},{"$f":"+CD156+1","v":2089},{"$f":"+CE156+1","v":2090},{"$f":"+CF156+1","v":2091},{"$f":"+CG156+1","v":2092},{"$f":"+CH156+1","v":2093},{"$f":"+CI156+1","v":2094},{"$f":"+CJ156+1","v":2095},{"$f":"+CK156+1","v":2096},{"$f":"+CL156+1","v":2097},{"$f":"+CM156+1","v":2098},{"$f":"+CN156+1","v":2099},{"$f":"+CO156+1","v":2100},{"$f":"+CP156+1","v":2101},{"$f":"+CQ156+1","v":2102},{"$f":"+CR156+1","v":2103},{"$f":"+CS156+1","v":2104},{"$f":"+CT156+1","v":2105},{"$f":"+CU156+1","v":2106},{"$f":"+CV156+1","v":2107},{"$f":"+CW156+1","v":2108},{"$f":"+CX156+1","v":2109},{"$f":"+CY156+1","v":2110},{"$f":"+CZ156+1","v":2111},null,null,{"$f":"COUNTIF(DD157:DD166,\"Error\")","v":0},null,{"$f":"COUNTIF(DF157:DF166,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"IF(I157=\"vkm\",CONCATENATE(F157,\" \",I157),CONCATENATE(F157,\" \",\"ptkm\"))","v":" ptkm"},{"$f":"IF(I157=\"\",0,VLOOKUP($B$1,$N$304:$CE$334,MATCH(J157,$N$304:$CF$304,0),FALSE))/100","v":0},{"$f":"IF(I157=\"\",0,VLOOKUP($B$1,$N$340:$CF$370,MATCH(J157,$N$340:$CF$340,0),FALSE))/100","v":0},{"$f":"IF(I157=\"\",0,VLOOKUP($B$1,$N$376:$CF$406,MATCH(J157,$N$376:$CF$376,0),FALSE))/100","v":0},{"$f":"IF(I157=\"\",0,VLOOKUP($B$1,$N$411:$CF$441,MATCH(J157,$N$411:$CF$411,0),FALSE))/100","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P157:INDEX(P157:DA157,RP))<>RP,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(C157=\"\",E157=\"\",G157=\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P157:DA157)=0),AND(C157<>\"\",E157<>\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P157:DA157)<>0)),0,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"IF(I158=\"vkm\",CONCATENATE(F158,\" \",I158),CONCATENATE(F158,\" \",\"ptkm\"))","v":" ptkm"},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P158:INDEX(P158:DA158,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P159:INDEX(P159:DA159,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P160:INDEX(P160:DA160,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P161:INDEX(P161:DA161,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P162:INDEX(P162:DA162,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P163:INDEX(P163:DA163,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P164:INDEX(P164:DA164,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P165:INDEX(P165:DA165,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P166:INDEX(P166:DA166,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,"NB: unit values are originally expressed in €-cent. When imported in this table they are converted in €"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,"G. Total net value of externalities",null,null,null,"NPV","Sum"]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J97","v":"Accidents"},null,null,null,{"$f":"NPV(G.Asm!$F$40,P171:INDEX(P171:DA171,RP))","v":0},{"$f":"SUMIF($P$155:$CZT$155,\"<=\"&RP,P171:DA171)","v":0},null,{"$f":"+SUMPRODUCT($K157:$K166,P157:P166)","v":0},{"$f":"+SUMPRODUCT($K157:$K166,Q157:Q166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($K157:$K166,CC157:CC166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J99","v":"Airborne pollutants emisssions"},null,null,null,{"$f":"NPV(G.Asm!$F$40,P172:INDEX(P172:DA172,RP))","v":0},{"$f":"SUMIF($P$155:$CZT$155,\"<=\"&RP,P172:DA172)","v":0},null,{"$f":"+SUMPRODUCT($L157:$L166,P157:P166)","v":0},{"$f":"+SUMPRODUCT($L157:$L166,Q157:Q166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($L157:$L166,CC157:CC166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J98","v":"Noise emissions "},null,null,null,{"$f":"NPV(G.Asm!$F$40,P173:INDEX(P173:DA173,RP))","v":0},{"$f":"SUMIF($P$155:$CZT$155,\"<=\"&RP,P173:DA173)","v":0},null,{"$f":"+SUMPRODUCT($N157:$N166,P157:P166)","v":0},{"$f":"+SUMPRODUCT($N157:$N166,Q157:Q166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($N157:$N166,CC157:CC166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,"H. Total net value of climate change mitigation",null,null,null,"NPV","Sum"]
[null,null,null,null,null,null,null,null,"GHG emissions",null,null,null,{"$f":"NPV(G.Asm!$F$40,P176:INDEX(P176:DA176,RP))","v":0},{"$f":"SUMIF($P$155:$CZT$155,\"<=\"&RP,P176:DA176)","v":0},null,{"$f":"+SUMPRODUCT($M157:$M166,P157:P166)","v":0},{"$f":"+SUMPRODUCT($M157:$M166,Q157:Q166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($M157:$M166,CC157:CC166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"IF(DD181>0,DD180,IF($DF181>0,DF180,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD$7","v":"Zero value checking"},null,{"$f":"$DF$7","v":"Row completion checking"}]
[null,null,"Travel time saving data",null,null,null,null,null,null,null,null,null,null,"Value of time",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,null,null,{"$f":"$DD$8","v":"No empty cells can be left in a row – please fill with values or zeros instead"},null,{"$f":"$DF$8","v":"Row should be fully completed with inputs"}]
[null,null,"Name",null,"Mode",null,"Purpose",null,null,null,null,null,null,"Value of time",null,{"$f":"+P156","v":2022},{"$f":"+Q156","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"+CC156","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,null,null,{"$f":"COUNTIF(DD182:DD191,\"Error\")","v":0},null,{"$f":"COUNTIF(DF182:DF191,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"CONCATENATE(E182,\" \",G182)","v":" "},null,null,null,{"$f":"IF(G182=\"\",0,VLOOKUP($B$1,$N$446:$AA$477,MATCH(J182,$N$446:$AA$446,0),FALSE))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P182:INDEX(P182:DA182,RP))<>RP,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(C182=\"\",E182=\"\",G182=\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P182:DA182)=0),AND(C182<>\"\",E182<>\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P182:DA182)<>0)),0,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"CONCATENATE(E183,\" \",G183)","v":" "},null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P183:INDEX(P183:DA183,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P184:INDEX(P184:DA184,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P185:INDEX(P185:DA185,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P186:INDEX(P186:DA186,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P187:INDEX(P187:DA187,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P188:INDEX(P188:DA188,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P189:INDEX(P189:DA189,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P190:INDEX(P190:DA190,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P191:INDEX(P191:DA191,RP))<>RP,\"Error\",0)","v":0},null,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,"I. Total direct benefit",null,null,null,"NPV","Sum"]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J71","v":"Time savings passengers "},null,null,null,{"$f":"NPV(G.Asm!$F$40,P196:INDEX(P196:DA196,RP))","v":0},{"$f":"SUMIF($P$180:$CZT$180,\"<=\"&RP,P196:DA196)","v":0},null,{"$f":"IF($G182=\"Freight\",0,$N182*P182)+IF($G183=\"freight\",0,$N183*P183)+IF($G184=\"freight\",0,$N184*P184)+IF($G185=\"freight\",0,$N185*P185)+IF($G186=\"freight\",0,$N186*P186)+IF($G187=\"freight\",0,$N187*P187)+IF($G188=\"freight\",0,$N188*P188)+IF($G189=\"freight\",0,$N189*P189)+IF($G190=\"freight\",0,$N190*P190)+IF($G191=\"freight\",0,$N191*P191)","v":0},{"$f":"IF($G182=\"Freight\",0,$N182*Q182)+IF($G183=\"freight\",0,$N183*Q183)+IF($G184=\"freight\",0,$N184*Q184)+IF($G185=\"freight\",0,$N185*Q185)+IF($G186=\"freight\",0,$N186*Q186)+IF($G187=\"freight\",0,$N187*Q187)+IF($G188=\"freight\",0,$N188*Q188)+IF($G189=\"freight\",0,$N189*Q189)+IF($G190=\"freight\",0,$N190*Q190)+IF($G191=\"freight\",0,$N191*Q191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G182=\"Freight\",0,$N182*CC182)+IF($G183=\"freight\",0,$N183*CC183)+IF($G184=\"freight\",0,$N184*CC184)+IF($G185=\"freight\",0,$N185*CC185)+IF($G186=\"freight\",0,$N186*CC186)+IF($G187=\"freight\",0,$N187*CC187)+IF($G188=\"freight\",0,$N188*CC188)+IF($G189=\"freight\",0,$N189*CC189)+IF($G190=\"freight\",0,$N190*CC190)+IF($G191=\"freight\",0,$N191*CC191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J72","v":"Time savings freight "},null,null,null,{"$f":"NPV(G.Asm!$F$40,P197:INDEX(P197:DA197,RP))","v":0},{"$f":"SUMIF($P$180:$CZT$180,\"<=\"&RP,P197:DA197)","v":0},null,{"$f":"IF($G182=\"freight\",IF(ISNUMBER($N182),$N182*P182,0),0)+IF($G183=\"freight\",IF(ISNUMBER($N183),$N183*P183,0),0)+IF($G184=\"freight\",IF(ISNUMBER($N184),$N184*P184,0),0)+IF($G185=\"freight\",IF(ISNUMBER($N185),$N185*P185,0),0)+IF($G186=\"freight\",IF(ISNUMBER($N186),$N186*P186,0),0)+IF($G187=\"freight\",IF(ISNUMBER($N187),$N187*P187,0),0)+IF($G188=\"freight\",IF(ISNUMBER($N188),$N188*P188,0),0)+IF($G189=\"freight\",IF(ISNUMBER($N189),$N189*P189,0),0)+IF($G190=\"freight\",IF(ISNUMBER($N190),$N190*P190,0),0)+IF($G191=\"freight\",IF(ISNUMBER($N191),$N191*P191,0),0)","v":0},{"$f":"IF($G182=\"freight\",IF(ISNUMBER($N182),$N182*Q182,0),0)+IF($G183=\"freight\",IF(ISNUMBER($N183),$N183*Q183,0),0)+IF($G184=\"freight\",IF(ISNUMBER($N184),$N184*Q184,0),0)+IF($G185=\"freight\",IF(ISNUMBER($N185),$N185*Q185,0),0)+IF($G186=\"freight\",IF(ISNUMBER($N186),$N186*Q186,0),0)+IF($G187=\"freight\",IF(ISNUMBER($N187),$N187*Q187,0),0)+IF($G188=\"freight\",IF(ISNUMBER($N188),$N188*Q188,0),0)+IF($G189=\"freight\",IF(ISNUMBER($N189),$N189*Q189,0),0)+IF($G190=\"freight\",IF(ISNUMBER($N190),$N190*Q190,0),0)+IF($G191=\"freight\",IF(ISNUMBER($N191),$N191*Q191,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G182=\"freight\",IF(ISNUMBER($N182),$N182*CC182,0),0)+IF($G183=\"freight\",IF(ISNUMBER($N183),$N183*CC183,0),0)+IF($G184=\"freight\",IF(ISNUMBER($N184),$N184*CC184,0),0)+IF($G185=\"freight\",IF(ISNUMBER($N185),$N185*CC185,0),0)+IF($G186=\"freight\",IF(ISNUMBER($N186),$N186*CC186,0),0)+IF($G187=\"freight\",IF(ISNUMBER($N187),$N187*CC187,0),0)+IF($G188=\"freight\",IF(ISNUMBER($N188),$N188*CC188,0),0)+IF($G189=\"freight\",IF(ISNUMBER($N189),$N189*CC189,0),0)+IF($G190=\"freight\",IF(ISNUMBER($N190),$N190*CC190,0),0)+IF($G191=\"freight\",IF(ISNUMBER($N191),$N191*CC191,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Option 5",null,{"$f":"IF(DD205>0,DD204,IF(DF205>0,DF204,\"\"))","v":""}]
[null,null,{"$f":"\"'\"&G.Asm!F29&\"'\"","v":"'Text'"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD$7","v":"Zero value checking"},null,{"$f":"$DF$7","v":"Row completion checking"}]
[null,null,"Traffic volume data",null,null,null,null,null,null,null,"Accident","Air pollution","GHG emissions","Noise",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,null,null,{"$f":"$DD$8","v":"No empty cells can be left in a row – please fill with values or zeros instead"},null,{"$f":"$DF$8","v":"Row should be fully completed with inputs"}]
[null,null,"Name",null,"Mode","vehicle type",null,null,"unit",null,null,null,null,null,null,{"$f":"G.Asm!F33","v":2022},{"$f":"+P205+1","v":2023},{"$f":"+Q205+1","v":2024},{"$f":"+R205+1","v":2025},{"$f":"+S205+1","v":2026},{"$f":"+T205+1","v":2027},{"$f":"+U205+1","v":2028},{"$f":"+V205+1","v":2029},{"$f":"+W205+1","v":2030},{"$f":"+X205+1","v":2031},{"$f":"+Y205+1","v":2032},{"$f":"+Z205+1","v":2033},{"$f":"+AA205+1","v":2034},{"$f":"+AB205+1","v":2035},{"$f":"+AC205+1","v":2036},{"$f":"+AD205+1","v":2037},{"$f":"+AE205+1","v":2038},{"$f":"+AF205+1","v":2039},{"$f":"+AG205+1","v":2040},{"$f":"+AH205+1","v":2041},{"$f":"+AI205+1","v":2042},{"$f":"+AJ205+1","v":2043},{"$f":"+AK205+1","v":2044},{"$f":"+AL205+1","v":2045},{"$f":"+AM205+1","v":2046},{"$f":"+AN205+1","v":2047},{"$f":"+AO205+1","v":2048},{"$f":"+AP205+1","v":2049},{"$f":"+AQ205+1","v":2050},{"$f":"+AR205+1","v":2051},{"$f":"+AS205+1","v":2052},{"$f":"+AT205+1","v":2053},{"$f":"+AU205+1","v":2054},{"$f":"+AV205+1","v":2055},{"$f":"+AW205+1","v":2056},{"$f":"+AX205+1","v":2057},{"$f":"+AY205+1","v":2058},{"$f":"+AZ205+1","v":2059},{"$f":"+BA205+1","v":2060},{"$f":"+BB205+1","v":2061},{"$f":"+BC205+1","v":2062},{"$f":"+BD205+1","v":2063},{"$f":"+BE205+1","v":2064},{"$f":"+BF205+1","v":2065},{"$f":"+BG205+1","v":2066},{"$f":"+BH205+1","v":2067},{"$f":"+BI205+1","v":2068},{"$f":"+BJ205+1","v":2069},{"$f":"+BK205+1","v":2070},{"$f":"+BL205+1","v":2071},{"$f":"+BM205+1","v":2072},{"$f":"+BN205+1","v":2073},{"$f":"+BO205+1","v":2074},{"$f":"+BP205+1","v":2075},{"$f":"+BQ205+1","v":2076},{"$f":"+BR205+1","v":2077},{"$f":"+BS205+1","v":2078},{"$f":"+BT205+1","v":2079},{"$f":"+BU205+1","v":2080},{"$f":"+BV205+1","v":2081},{"$f":"+BW205+1","v":2082},{"$f":"+BX205+1","v":2083},{"$f":"+BY205+1","v":2084},{"$f":"+BZ205+1","v":2085},{"$f":"+CA205+1","v":2086},{"$f":"+CB205+1","v":2087},{"$f":"+CC205+1","v":2088},{"$f":"+CD205+1","v":2089},{"$f":"+CE205+1","v":2090},{"$f":"+CF205+1","v":2091},{"$f":"+CG205+1","v":2092},{"$f":"+CH205+1","v":2093},{"$f":"+CI205+1","v":2094},{"$f":"+CJ205+1","v":2095},{"$f":"+CK205+1","v":2096},{"$f":"+CL205+1","v":2097},{"$f":"+CM205+1","v":2098},{"$f":"+CN205+1","v":2099},{"$f":"+CO205+1","v":2100},{"$f":"+CP205+1","v":2101},{"$f":"+CQ205+1","v":2102},{"$f":"+CR205+1","v":2103},{"$f":"+CS205+1","v":2104},{"$f":"+CT205+1","v":2105},{"$f":"+CU205+1","v":2106},{"$f":"+CV205+1","v":2107},{"$f":"+CW205+1","v":2108},{"$f":"+CX205+1","v":2109},{"$f":"+CY205+1","v":2110},{"$f":"+CZ205+1","v":2111},null,null,{"$f":"COUNTIF(DD206:DD215,\"Error\")","v":0},null,{"$f":"COUNTIF(DF206:DF215,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"IF(I206=\"vkm\",CONCATENATE(F206,\" \",I206),CONCATENATE(F206,\" \",\"ptkm\"))","v":" ptkm"},{"$f":"IF(I206=\"\",0,VLOOKUP($B$1,$N$304:$CE$334,MATCH(J206,$N$304:$CF$304,0),FALSE))/100","v":0},{"$f":"IF(I206=\"\",0,VLOOKUP($B$1,$N$340:$CF$370,MATCH(J206,$N$340:$CF$340,0),FALSE))/100","v":0},{"$f":"IF(I206=\"\",0,VLOOKUP($B$1,$N$376:$CF$406,MATCH(J206,$N$376:$CF$376,0),FALSE))/100","v":0},{"$f":"IF(I206=\"\",0,VLOOKUP($B$1,$N$411:$CF$441,MATCH(J206,$N$411:$CF$411,0),FALSE))/100","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P206:INDEX(P206:DA206,RP))<>RP,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(C206=\"\",E206=\"\",G206=\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P206:DA206)=0),AND(C206<>\"\",E206<>\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P206:DA206)<>0)),0,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"IF(I207=\"vkm\",CONCATENATE(F207,\" \",I207),CONCATENATE(F207,\" \",\"ptkm\"))","v":" ptkm"},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P207:INDEX(P207:DA207,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P208:INDEX(P208:DA208,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P209:INDEX(P209:DA209,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P210:INDEX(P210:DA210,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P211:INDEX(P211:DA211,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P212:INDEX(P212:DA212,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P213:INDEX(P213:DA213,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P214:INDEX(P214:DA214,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P215:INDEX(P215:DA215,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,"NB: unit values are originally expressed in €-cent. When imported in this table they are converted in €"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,"G. Total net value of externalities",null,null,null,"NPV","Sum"]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J97","v":"Accidents"},null,null,null,{"$f":"NPV(G.Asm!$F$40,P220:INDEX(P220:DA220,RP))","v":0},{"$f":"SUMIF($P$204:$CZT$204,\"<=\"&RP,P220:DA220)","v":0},null,{"$f":"+SUMPRODUCT($K206:$K215,P206:P215)","v":0},{"$f":"+SUMPRODUCT($K206:$K215,Q206:Q215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($K206:$K215,CC206:CC215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J99","v":"Airborne pollutants emisssions"},null,null,null,{"$f":"NPV(G.Asm!$F$40,P221:INDEX(P221:DA221,RP))","v":0},{"$f":"SUMIF($P$204:$CZT$204,\"<=\"&RP,P221:DA221)","v":0},null,{"$f":"+SUMPRODUCT($L206:$L215,P206:P215)","v":0},{"$f":"+SUMPRODUCT($L206:$L215,Q206:Q215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($L206:$L215,CC206:CC215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J98","v":"Noise emissions "},null,null,null,{"$f":"NPV(G.Asm!$F$40,P222:INDEX(P222:DA222,RP))","v":0},{"$f":"SUMIF($P$204:$CZT$204,\"<=\"&RP,P222:DA222)","v":0},null,{"$f":"+SUMPRODUCT($N206:$N215,P206:P215)","v":0},{"$f":"+SUMPRODUCT($N206:$N215,Q206:Q215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($N206:$N215,CC206:CC215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,"H. Total net value of climate change mitigation",null,null,null,"NPV","Sum"]
[null,null,null,null,null,null,null,null,"GHG emissions",null,null,null,{"$f":"NPV(G.Asm!$F$40,P225:INDEX(P225:DA225,RP))","v":0},{"$f":"SUMIF($P$204:$CZT$204,\"<=\"&RP,P225:DA225)","v":0},null,{"$f":"+SUMPRODUCT($M206:$M215,P206:P215)","v":0},{"$f":"+SUMPRODUCT($M206:$M215,Q206:Q215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($M206:$M215,CC206:CC215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"IF(DD230>0,DD229,IF($DF230>0,DF229,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD$7","v":"Zero value checking"},null,{"$f":"$DF$7","v":"Row completion checking"}]
[null,null,"Travel time saving data",null,null,null,null,null,null,null,null,null,null,"Value of time",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,null,null,{"$f":"$DD$8","v":"No empty cells can be left in a row – please fill with values or zeros instead"},null,{"$f":"$DF$8","v":"Row should be fully completed with inputs"}]
[null,null,"Name",null,"Mode",null,"Purpose",null,null,null,null,null,null,"Value of time",null,{"$f":"+P205","v":2022},{"$f":"+Q205","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"+CC205","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,null,null,{"$f":"COUNTIF(DD231:DD240,\"Error\")","v":0},null,{"$f":"COUNTIF(DF231:DF240,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"CONCATENATE(E231,\" \",G231)","v":" "},null,null,null,{"$f":"IF(G231=\"\",0,VLOOKUP($B$1,$N$446:$AA$477,MATCH(J231,$N$446:$AA$446,0),FALSE))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P231:INDEX(P231:DA231,RP))<>RP,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(C231=\"\",E231=\"\",G231=\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P231:DA231)=0),AND(C231<>\"\",E231<>\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P231:DA231)<>0)),0,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"CONCATENATE(E232,\" \",G232)","v":" "},null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P232:INDEX(P232:DA232,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P233:INDEX(P233:DA233,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P234:INDEX(P234:DA234,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P235:INDEX(P235:DA235,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P236:INDEX(P236:DA236,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P237:INDEX(P237:DA237,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P238:INDEX(P238:DA238,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P239:INDEX(P239:DA239,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P240:INDEX(P240:DA240,RP))<>RP,\"Error\",0)","v":0},null,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,"I. Total direct benefit",null,null,null,"NPV","Sum"]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J71","v":"Time savings passengers "},null,null,null,{"$f":"NPV(G.Asm!$F$40,P245:INDEX(P245:DA245,RP))","v":0},{"$f":"SUMIF($P$229:$CZT$229,\"<=\"&RP,P245:DA245)","v":0},null,{"$f":"IF($G231=\"Freight\",0,$N231*P231)+IF($G232=\"freight\",0,$N232*P232)+IF($G233=\"freight\",0,$N233*P233)+IF($G234=\"freight\",0,$N234*P234)+IF($G235=\"freight\",0,$N235*P235)+IF($G236=\"freight\",0,$N236*P236)+IF($G237=\"freight\",0,$N237*P237)+IF($G238=\"freight\",0,$N238*P238)+IF($G239=\"freight\",0,$N239*P239)+IF($G240=\"freight\",0,$N240*P240)","v":0},{"$f":"IF($G231=\"Freight\",0,$N231*Q231)+IF($G232=\"freight\",0,$N232*Q232)+IF($G233=\"freight\",0,$N233*Q233)+IF($G234=\"freight\",0,$N234*Q234)+IF($G235=\"freight\",0,$N235*Q235)+IF($G236=\"freight\",0,$N236*Q236)+IF($G237=\"freight\",0,$N237*Q237)+IF($G238=\"freight\",0,$N238*Q238)+IF($G239=\"freight\",0,$N239*Q239)+IF($G240=\"freight\",0,$N240*Q240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G231=\"Freight\",0,$N231*CC231)+IF($G232=\"freight\",0,$N232*CC232)+IF($G233=\"freight\",0,$N233*CC233)+IF($G234=\"freight\",0,$N234*CC234)+IF($G235=\"freight\",0,$N235*CC235)+IF($G236=\"freight\",0,$N236*CC236)+IF($G237=\"freight\",0,$N237*CC237)+IF($G238=\"freight\",0,$N238*CC238)+IF($G239=\"freight\",0,$N239*CC239)+IF($G240=\"freight\",0,$N240*CC240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J72","v":"Time savings freight "},null,null,null,{"$f":"NPV(G.Asm!$F$40,P246:INDEX(P246:DA246,RP))","v":0},{"$f":"SUMIF($P$229:$CZT$229,\"<=\"&RP,P246:DA246)","v":0},null,{"$f":"IF($G231=\"freight\",IF(ISNUMBER($N231),$N231*P231,0),0)+IF($G232=\"freight\",IF(ISNUMBER($N232),$N232*P232,0),0)+IF($G233=\"freight\",IF(ISNUMBER($N233),$N233*P233,0),0)+IF($G234=\"freight\",IF(ISNUMBER($N234),$N234*P234,0),0)+IF($G235=\"freight\",IF(ISNUMBER($N235),$N235*P235,0),0)+IF($G236=\"freight\",IF(ISNUMBER($N236),$N236*P236,0),0)+IF($G237=\"freight\",IF(ISNUMBER($N237),$N237*P237,0),0)+IF($G238=\"freight\",IF(ISNUMBER($N238),$N238*P238,0),0)+IF($G239=\"freight\",IF(ISNUMBER($N239),$N239*P239,0),0)+IF($G240=\"freight\",IF(ISNUMBER($N240),$N240*P240,0),0)","v":0},{"$f":"IF($G231=\"freight\",IF(ISNUMBER($N231),$N231*Q231,0),0)+IF($G232=\"freight\",IF(ISNUMBER($N232),$N232*Q232,0),0)+IF($G233=\"freight\",IF(ISNUMBER($N233),$N233*Q233,0),0)+IF($G234=\"freight\",IF(ISNUMBER($N234),$N234*Q234,0),0)+IF($G235=\"freight\",IF(ISNUMBER($N235),$N235*Q235,0),0)+IF($G236=\"freight\",IF(ISNUMBER($N236),$N236*Q236,0),0)+IF($G237=\"freight\",IF(ISNUMBER($N237),$N237*Q237,0),0)+IF($G238=\"freight\",IF(ISNUMBER($N238),$N238*Q238,0),0)+IF($G239=\"freight\",IF(ISNUMBER($N239),$N239*Q239,0),0)+IF($G240=\"freight\",IF(ISNUMBER($N240),$N240*Q240,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G231=\"freight\",IF(ISNUMBER($N231),$N231*CC231,0),0)+IF($G232=\"freight\",IF(ISNUMBER($N232),$N232*CC232,0),0)+IF($G233=\"freight\",IF(ISNUMBER($N233),$N233*CC233,0),0)+IF($G234=\"freight\",IF(ISNUMBER($N234),$N234*CC234,0),0)+IF($G235=\"freight\",IF(ISNUMBER($N235),$N235*CC235,0),0)+IF($G236=\"freight\",IF(ISNUMBER($N236),$N236*CC236,0),0)+IF($G237=\"freight\",IF(ISNUMBER($N237),$N237*CC237,0),0)+IF($G238=\"freight\",IF(ISNUMBER($N238),$N238*CC238,0),0)+IF($G239=\"freight\",IF(ISNUMBER($N239),$N239*CC239,0),0)+IF($G240=\"freight\",IF(ISNUMBER($N240),$N240*CC240,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Option 6",null,{"$f":"IF(DD254>0,DD253,IF(DF254>0,DF253,\"\"))","v":""}]
[null,null,{"$f":"\"'\"&G.Asm!F31&\"'\"","v":"'Text'"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD$7","v":"Zero value checking"},null,{"$f":"$DF$7","v":"Row completion checking"}]
[null,null,"Traffic volume data",null,null,null,null,null,null,null,"Accident","Air pollution","GHG emissions","Noise",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,null,null,{"$f":"$DD$8","v":"No empty cells can be left in a row – please fill with values or zeros instead"},null,{"$f":"$DF$8","v":"Row should be fully completed with inputs"}]
[null,null,"Name",null,"Mode","vehicle type",null,null,"unit",null,null,null,null,null,null,{"$f":"G.Asm!F33","v":2022},{"$f":"+P254+1","v":2023},{"$f":"+Q254+1","v":2024},{"$f":"+R254+1","v":2025},{"$f":"+S254+1","v":2026},{"$f":"+T254+1","v":2027},{"$f":"+U254+1","v":2028},{"$f":"+V254+1","v":2029},{"$f":"+W254+1","v":2030},{"$f":"+X254+1","v":2031},{"$f":"+Y254+1","v":2032},{"$f":"+Z254+1","v":2033},{"$f":"+AA254+1","v":2034},{"$f":"+AB254+1","v":2035},{"$f":"+AC254+1","v":2036},{"$f":"+AD254+1","v":2037},{"$f":"+AE254+1","v":2038},{"$f":"+AF254+1","v":2039},{"$f":"+AG254+1","v":2040},{"$f":"+AH254+1","v":2041},{"$f":"+AI254+1","v":2042},{"$f":"+AJ254+1","v":2043},{"$f":"+AK254+1","v":2044},{"$f":"+AL254+1","v":2045},{"$f":"+AM254+1","v":2046},{"$f":"+AN254+1","v":2047},{"$f":"+AO254+1","v":2048},{"$f":"+AP254+1","v":2049},{"$f":"+AQ254+1","v":2050},{"$f":"+AR254+1","v":2051},{"$f":"+AS254+1","v":2052},{"$f":"+AT254+1","v":2053},{"$f":"+AU254+1","v":2054},{"$f":"+AV254+1","v":2055},{"$f":"+AW254+1","v":2056},{"$f":"+AX254+1","v":2057},{"$f":"+AY254+1","v":2058},{"$f":"+AZ254+1","v":2059},{"$f":"+BA254+1","v":2060},{"$f":"+BB254+1","v":2061},{"$f":"+BC254+1","v":2062},{"$f":"+BD254+1","v":2063},{"$f":"+BE254+1","v":2064},{"$f":"+BF254+1","v":2065},{"$f":"+BG254+1","v":2066},{"$f":"+BH254+1","v":2067},{"$f":"+BI254+1","v":2068},{"$f":"+BJ254+1","v":2069},{"$f":"+BK254+1","v":2070},{"$f":"+BL254+1","v":2071},{"$f":"+BM254+1","v":2072},{"$f":"+BN254+1","v":2073},{"$f":"+BO254+1","v":2074},{"$f":"+BP254+1","v":2075},{"$f":"+BQ254+1","v":2076},{"$f":"+BR254+1","v":2077},{"$f":"+BS254+1","v":2078},{"$f":"+BT254+1","v":2079},{"$f":"+BU254+1","v":2080},{"$f":"+BV254+1","v":2081},{"$f":"+BW254+1","v":2082},{"$f":"+BX254+1","v":2083},{"$f":"+BY254+1","v":2084},{"$f":"+BZ254+1","v":2085},{"$f":"+CA254+1","v":2086},{"$f":"+CB254+1","v":2087},{"$f":"+CC254+1","v":2088},{"$f":"+CD254+1","v":2089},{"$f":"+CE254+1","v":2090},{"$f":"+CF254+1","v":2091},{"$f":"+CG254+1","v":2092},{"$f":"+CH254+1","v":2093},{"$f":"+CI254+1","v":2094},{"$f":"+CJ254+1","v":2095},{"$f":"+CK254+1","v":2096},{"$f":"+CL254+1","v":2097},{"$f":"+CM254+1","v":2098},{"$f":"+CN254+1","v":2099},{"$f":"+CO254+1","v":2100},{"$f":"+CP254+1","v":2101},{"$f":"+CQ254+1","v":2102},{"$f":"+CR254+1","v":2103},{"$f":"+CS254+1","v":2104},{"$f":"+CT254+1","v":2105},{"$f":"+CU254+1","v":2106},{"$f":"+CV254+1","v":2107},{"$f":"+CW254+1","v":2108},{"$f":"+CX254+1","v":2109},{"$f":"+CY254+1","v":2110},{"$f":"+CZ254+1","v":2111},null,null,{"$f":"COUNTIF(DD255:DD264,\"Error\")","v":0},null,{"$f":"COUNTIF(DF255:DF264,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"IF(I255=\"vkm\",CONCATENATE(F255,\" \",I255),CONCATENATE(F255,\" \",\"ptkm\"))","v":" ptkm"},{"$f":"IF(I255=\"\",0,VLOOKUP($B$1,$N$304:$CE$334,MATCH(J255,$N$304:$CF$304,0),FALSE))/100","v":0},{"$f":"IF(I255=\"\",0,VLOOKUP($B$1,$N$340:$CF$370,MATCH(J255,$N$340:$CF$340,0),FALSE))/100","v":0},{"$f":"IF(I255=\"\",0,VLOOKUP($B$1,$N$376:$CF$406,MATCH(J255,$N$376:$CF$376,0),FALSE))/100","v":0},{"$f":"IF(I255=\"\",0,VLOOKUP($B$1,$N$411:$CF$441,MATCH(J255,$N$411:$CF$411,0),FALSE))/100","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P255:INDEX(P255:DA255,RP))<>RP,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(C255=\"\",E255=\"\",G255=\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P255:DA255)=0),AND(C255<>\"\",E255<>\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P255:DA255)<>0)),0,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"IF(I256=\"vkm\",CONCATENATE(F256,\" \",I256),CONCATENATE(F256,\" \",\"ptkm\"))","v":" ptkm"},0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P256:INDEX(P256:DA256,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P257:INDEX(P257:DA257,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P258:INDEX(P258:DA258,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P259:INDEX(P259:DA259,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P260:INDEX(P260:DA260,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P261:INDEX(P261:DA261,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P262:INDEX(P262:DA262,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P263:INDEX(P263:DA263,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ptkm",0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P264:INDEX(P264:DA264,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,"NB: unit values are originally expressed in €-cent. When imported in this table they are converted in €"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,"G. Total net value of externalities",null,null,null,"NPV","Sum"]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J97","v":"Accidents"},null,null,null,{"$f":"NPV(G.Asm!$F$40,P269:INDEX(P269:DA269,RP))","v":0},{"$f":"SUMIF($P$253:$CZT$253,\"<=\"&RP,P269:DA269)","v":0},null,{"$f":"+SUMPRODUCT($K255:$K264,P255:P264)","v":0},{"$f":"+SUMPRODUCT($K255:$K264,Q255:Q264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($K255:$K264,CC255:CC264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J99","v":"Airborne pollutants emisssions"},null,null,null,{"$f":"NPV(G.Asm!$F$40,P270:INDEX(P270:DA270,RP))","v":0},{"$f":"SUMIF($P$253:$CZT$253,\"<=\"&RP,P270:DA270)","v":0},null,{"$f":"+SUMPRODUCT($L255:$L264,P255:P264)","v":0},{"$f":"+SUMPRODUCT($L255:$L264,Q255:Q264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($L255:$L264,CC255:CC264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J98","v":"Noise emissions "},null,null,null,{"$f":"NPV(G.Asm!$F$40,P271:INDEX(P271:DA271,RP))","v":0},{"$f":"SUMIF($P$253:$CZT$253,\"<=\"&RP,P271:DA271)","v":0},null,{"$f":"+SUMPRODUCT($N255:$N264,P255:P264)","v":0},{"$f":"+SUMPRODUCT($N255:$N264,Q255:Q264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($N255:$N264,CC255:CC264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,"H. Total net value of climate change mitigation",null,null,null,"NPV","Sum"]
[null,null,null,null,null,null,null,null,"GHG emissions",null,null,null,{"$f":"NPV(G.Asm!$F$40,P274:INDEX(P274:DA274,RP))","v":0},{"$f":"SUMIF($P$253:$CZT$253,\"<=\"&RP,P274:DA274)","v":0},null,{"$f":"+SUMPRODUCT($M255:$M264,P255:P264)","v":0},{"$f":"+SUMPRODUCT($M255:$M264,Q255:Q264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+SUMPRODUCT($M255:$M264,CC255:CC264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"IF(DD279>0,DD278,IF($DF279>0,DF278,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$DD$7","v":"Zero value checking"},null,{"$f":"$DF$7","v":"Row completion checking"}]
[null,null,"Travel time saving data",null,null,null,null,null,null,null,null,null,null,"Value of time",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,null,null,{"$f":"$DD$8","v":"No empty cells can be left in a row – please fill with values or zeros instead"},null,{"$f":"$DF$8","v":"Row should be fully completed with inputs"}]
[null,null,"Name",null,"Mode",null,"Purpose",null,null,null,null,null,null,"Value of time",null,{"$f":"+P254","v":2022},{"$f":"+Q254","v":2023},2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079,2080,2081,2082,2083,2084,2085,2086,{"$f":"+CC254","v":2087},2088,2089,2090,2091,2092,2093,2094,2095,2096,2097,2098,2099,2100,2101,2102,2103,2104,2105,2106,2107,2108,2109,2110,2111,null,null,{"$f":"COUNTIF(DD280:DD289,\"Error\")","v":0},null,{"$f":"COUNTIF(DF280:DF289,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"CONCATENATE(E280,\" \",G280)","v":" "},null,null,null,{"$f":"IF(G280=\"\",0,VLOOKUP($B$1,$N$446:$AA$477,MATCH(J280,$N$446:$AA$446,0),FALSE))","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P280:INDEX(P280:DA280,RP))<>RP,\"Error\",0)","v":0},null,{"$f":"IF(OR(AND(C280=\"\",E280=\"\",G280=\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P280:DA280)=0),AND(C280<>\"\",E280<>\"\",SUMIF($P$8:$DA$8,\"<=\"&RP,P280:DA280)<>0)),0,\"Error\")","v":0}]
[null,"!",null,null,null,null,null,null,null,{"$f":"CONCATENATE(E281,\" \",G281)","v":" "},null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P281:INDEX(P281:DA281,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P282:INDEX(P282:DA282,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P283:INDEX(P283:DA283,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P284:INDEX(P284:DA284,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P285:INDEX(P285:DA285,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P286:INDEX(P286:DA286,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P287:INDEX(P287:DA287,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P288:INDEX(P288:DA288,RP))<>RP,\"Error\",0)","v":0},null,0]
[null,"!",null,null,null,null,null,null,null," ",null,null,null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(COUNT(P289:INDEX(P289:DA289,RP))<>RP,\"Error\",0)","v":0},null,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,"I. Total direct benefit",null,null,null,"NPV","Sum"]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J71","v":"Time savings passengers "},null,null,null,{"$f":"NPV(G.Asm!$F$40,P294:INDEX(P294:DA294,RP))","v":0},{"$f":"SUMIF($P$278:$CZT$278,\"<=\"&RP,P294:DA294)","v":0},null,{"$f":"IF($G280=\"Freight\",0,$N280*P280)+IF($G281=\"freight\",0,$N281*P281)+IF($G282=\"freight\",0,$N282*P282)+IF($G283=\"freight\",0,$N283*P283)+IF($G284=\"freight\",0,$N284*P284)+IF($G285=\"freight\",0,$N285*P285)+IF($G286=\"freight\",0,$N286*P286)+IF($G287=\"freight\",0,$N287*P287)+IF($G288=\"freight\",0,$N288*P288)+IF($G289=\"freight\",0,$N289*P289)","v":0},{"$f":"IF($G280=\"Freight\",0,$N280*Q280)+IF($G281=\"freight\",0,$N281*Q281)+IF($G282=\"freight\",0,$N282*Q282)+IF($G283=\"freight\",0,$N283*Q283)+IF($G284=\"freight\",0,$N284*Q284)+IF($G285=\"freight\",0,$N285*Q285)+IF($G286=\"freight\",0,$N286*Q286)+IF($G287=\"freight\",0,$N287*Q287)+IF($G288=\"freight\",0,$N288*Q288)+IF($G289=\"freight\",0,$N289*Q289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G280=\"Freight\",0,$N280*CC280)+IF($G281=\"freight\",0,$N281*CC281)+IF($G282=\"freight\",0,$N282*CC282)+IF($G283=\"freight\",0,$N283*CC283)+IF($G284=\"freight\",0,$N284*CC284)+IF($G285=\"freight\",0,$N285*CC285)+IF($G286=\"freight\",0,$N286*CC286)+IF($G287=\"freight\",0,$N287*CC287)+IF($G288=\"freight\",0,$N288*CC288)+IF($G289=\"freight\",0,$N289*CC289)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,{"$f":"'D2'!J72","v":"Time savings freight "},null,null,null,{"$f":"NPV(G.Asm!$F$40,P295:INDEX(P295:DA295,RP))","v":0},{"$f":"SUMIF($P$278:$CZT$278,\"<=\"&RP,P295:DA295)","v":0},null,{"$f":"IF($G280=\"freight\",IF(ISNUMBER($N280),$N280*P280,0),0)+IF($G281=\"freight\",IF(ISNUMBER($N281),$N281*P281,0),0)+IF($G282=\"freight\",IF(ISNUMBER($N282),$N282*P282,0),0)+IF($G283=\"freight\",IF(ISNUMBER($N283),$N283*P283,0),0)+IF($G284=\"freight\",IF(ISNUMBER($N284),$N284*P284,0),0)+IF($G285=\"freight\",IF(ISNUMBER($N285),$N285*P285,0),0)+IF($G286=\"freight\",IF(ISNUMBER($N286),$N286*P286,0),0)+IF($G287=\"freight\",IF(ISNUMBER($N287),$N287*P287,0),0)+IF($G288=\"freight\",IF(ISNUMBER($N288),$N288*P288,0),0)+IF($G289=\"freight\",IF(ISNUMBER($N289),$N289*P289,0),0)","v":0},{"$f":"IF($G280=\"freight\",IF(ISNUMBER($N280),$N280*Q280,0),0)+IF($G281=\"freight\",IF(ISNUMBER($N281),$N281*Q281,0),0)+IF($G282=\"freight\",IF(ISNUMBER($N282),$N282*Q282,0),0)+IF($G283=\"freight\",IF(ISNUMBER($N283),$N283*Q283,0),0)+IF($G284=\"freight\",IF(ISNUMBER($N284),$N284*Q284,0),0)+IF($G285=\"freight\",IF(ISNUMBER($N285),$N285*Q285,0),0)+IF($G286=\"freight\",IF(ISNUMBER($N286),$N286*Q286,0),0)+IF($G287=\"freight\",IF(ISNUMBER($N287),$N287*Q287,0),0)+IF($G288=\"freight\",IF(ISNUMBER($N288),$N288*Q288,0),0)+IF($G289=\"freight\",IF(ISNUMBER($N289),$N289*Q289,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($G280=\"freight\",IF(ISNUMBER($N280),$N280*CC280,0),0)+IF($G281=\"freight\",IF(ISNUMBER($N281),$N281*CC281,0),0)+IF($G282=\"freight\",IF(ISNUMBER($N282),$N282*CC282,0),0)+IF($G283=\"freight\",IF(ISNUMBER($N283),$N283*CC283,0),0)+IF($G284=\"freight\",IF(ISNUMBER($N284),$N284*CC284,0),0)+IF($G285=\"freight\",IF(ISNUMBER($N285),$N285*CC285,0),0)+IF($G286=\"freight\",IF(ISNUMBER($N286),$N286*CC286,0),0)+IF($G287=\"freight\",IF(ISNUMBER($N287),$N287*CC287,0),0)+IF($G288=\"freight\",IF(ISNUMBER($N288),$N288*CC288,0),0)+IF($G289=\"freight\",IF(ISNUMBER($N289),$N289*CC289,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[null,null,null,null,"UNIT VALUES"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rail",null,null,null,null,null,null,null,null,null,null,null,null,"Inland waterway",null,null,null,null,"Maritime",null,null,null,null,null,null,null,null,null,null,null,null,"Aviation"]
[null,null,null,null,"ACCIDENTS",null,null,null,null,null,null,null,null,null,null,"[Road] car (petrol) ptkm","[Road] car (diesel) ptkm","[Road] car (electric) ptkm","[Road] car (total) ptkm","[Road] bus ptkm","[Road] bus (electric) ptkm","[Road] coach ptkm","[Road] motorcycle ptkm","[Road] light commercial vehicle (petrol) ptkm","[Road] light commercial vehicle (diesel) ptkm","[Road] heavy goods vehicle ptkm","[Road] average passenger vehicle ptkm","[Road] average goods vehicle ptkm",null,"[Road] car (petrol) vkm","[Road] car (diesel) vkm","[Road] car (electric) vkm","[Road] car (total) vkm","[Road] bus vkm","[Road] bus (electric) vkm","[Road] coach vkm","[Road] motorcycle vkm","[Road] light commercial vehicle (petrol) vkm","[Road] light commercial vehicle (diesel) vkm","[Road] heavy goods vehicle vkm","[Road] average passenger vehicle vkm","[Road] average goods vehicle vkm",null,null,"[Rail] passanger High Speed ptkm","[Rail] passanger electric ptkm","[Rail] passanger diesel ptkm","[Rail] freight electric ptkm","[Rail] freight diesel ptkm",null,"[Rail] passanger High Speed vkm","[Rail] passanger electric vkm","[Rail] passanger diesel vkm","[Rail] freight electric vkm","[Rail] freight diesel vkm",null,null,"[Inland waterway] ptkm",null,"[Inland waterway] vkm",null,null,"[Maritime] average ptkm","[Maritime] small container ptkm","[Maritime] large container ptkm","[Maritime] small bulk ptkm","[Maritime] large bulk ptkm",null,"[Maritime] average vkm","[Maritime] small container vkm","[Maritime] large container vkm","[Maritime] small bulk vkm","[Maritime] large bulk vkm",null,null,"[Aviation] average ptkm","[Aviation] short distance ptkm","[Aviation] medium distance ptkm","[Aviation] long distance ptkm",null,"[Aviation] average vkm","[Aviation] short distance vkm","[Aviation] medium distance vkm","[Aviation] long distance vkm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average costs (€2021-cent per pkm or tkm)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Average costs (€2021-cent per vkm)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average costs (€2021-cent per pkm or tkm)",null,null,null,null,null,"Average costs (€2021-cent per vkm)",null,null,null,null,null,null,"Average costs (€2021-cent per tkm)",null,"Average costs (€2021-cent per vkm)",null,null,"Average costs (€2021-cent per tkm)",null,null,null,null,null,"Average costs (€2021-cent per tkm)",null,null,null,null,null,null,"Average costs (€2021-cent per pkm)",null,null,null,null,"Average costs (€2021-cent per vkm)"]
[null,null,null,null,"€2021-cent per passenger*km or tonne*km",null,null,null,"€2021-cent per vehicle*km",null,null,null,null,null,null,"Pass car - petrol","Pass car - diesel","Pass car - electric","Pass car - total","Bus","Bus-electric","Coach","MC","LCV-petrol","LCV-diesel","HGV","Passenger vehicles","Goods vehicles",null,"Pass car - petrol","Pass car - diesel","Pass car - electric","Pass car - total","Bus","Bus-electric","Coach","MC","LCV-petrol","LCV-diesel","HGV","Passenger vehicles","Goods vehicles",null,null,"HS pax train","Elec pax train total","Diesel pax train","Elec freight train","Diesel freight train",null,"HS pax train","Elec pax train total","Diesel pax train","Elec freight train","Diesel freight train",null,null,"Inland vessel",null,"Inland vessel",null,null,"Average","Small cont","Larg cont","Small bulk","Large bulk",null,"Average","Small cont","Larg cont","Small bulk","Large bulk",null,null,"Average","Short","Medium","Long",null,"Average","Short","Medium","Long"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"EU-27","EU-27",4.9577533742526034,4.9577533742526034,4.9577533742526034,4.9577533742526034,0.94699224515260116,0.94699224515260116,0.94699224515260116,13.216965090560858,6.9907200021409786,6.9907200021409786,1.3608831757106581,4.8051660988708971,2.1385633341966535,null,7.9501027596309664,7.9501027596309664,7.9501027596309664,7.9501027596309664,18.267357388641937,18.267357388641937,18.267357388641937,13.877813345088901,4.5929222680939628,4.5929222680939628,17.156305853817393,8.376379186480742,7.6756567586681808,null,null,6.4552996280029196E-2,0.57672335569843047,0.57672335569843047,7.4057385477083473E-2,7.4057385477083473E-2,null,19.318309192787098,63.325949418196892,63.325949418196892,38.586716383486824,38.586716383486824,null,null,6.4928574863392999E-2,null,93.775716275341409,null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,"Values not applicable",null,null,null,null,null,null,null,null,null,"Austria","AT",9.5524162002406499,9.5524162002406499,9.5524162002406499,9.5524162002406499,1.6272683116322102,1.6272683116322102,1.6272683116322102,66.738943266125546,7.1497830441315946,7.1497830441315946,2.3896203336722972,9.6928916493196606,3.5234739171049956,null,15.260544817993269,15.260544817993269,15.260544817993269,15.260544817993269,31.613783887661409,31.613783887661409,31.613783887661409,70.075890429431823,4.9644083409334208,4.9644083409334208,36.927126620339891,17.112854648621635,8.9804324473524844,null,null,":",0.52700331517629218,0.52700331517629218,5.0390130466524401E-2,5.0390130466524401E-2,null,":",57.925810035268839,57.925810035268839,24.951899333803688,24.951899333803688,null,null,0.11683959322674595,null,105.50615268375159,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,":","No railway in CY and MT",null,null,null,null,null,null,null,null,"Belgium","BE",6.1348626104142632,6.1348626104142632,6.1348626104142632,6.1348626104142632,1.9440179702252007,1.9440179702252007,1.9440179702252007,17.957342178730716,13.194093133683657,13.194093133683657,2.7255601711545436,5.8319260889990714,5.1834459504161865,null,8.3433523419299114,8.3433523419299114,8.3433523419299114,8.3433523419299114,37.328753956997062,37.328753956997062,37.328753956997062,18.855209287667254,11.911128361723966,11.911128361723966,33.097287119012023,8.8923135115954377,16.043225110458206,null,null,4.331560003457921E-2,0.31975873750020034,0.31975873750020034,2.4294882494231472E-2,2.4294882494231472E-2,null,12.951364410339183,26.312433962177032,26.312433962177032,11.334242940268821,11.334242940268821,null,null,6.2091299112428042E-2,null,103.75456081686724,null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,":","No high speed rail in AT, BG, CY, CZ, DK, EE, EL, FI, HR, HU, IE, LT, LV, LU, MT, PL, PT, SK, SI, SE",null,null,null,null,null,null,null,null,"Bulgaria","BG",2.9045839956047783,2.9045839956047783,2.9045839956047783,2.9045839956047783,0.53571655187766443,0.53571655187766443,0.53571655187766443,35.503828376799753,3.2394460197048919E-2,3.2394460197048919E-2,0.92001846685647393,2.6205664939487385,0.86973643622980001,null,4.640243192234025,4.640243192234025,4.640243192234025,4.640243192234025,10.267215082230567,10.267215082230567,10.267215082230567,37.279019795639748,3.3572544285271934E-2,3.3572544285271934E-2,13.412871143066216,4.9978522586041523,7.2862577736770353,null,null,":",1.8150305664026494,1.8150305664026494,0.1069468214286068,0.1069468214286068,null,":",110.4434795063581,110.4434795063581,47.574208820554617,47.574208820554617,null,null,2.9956291556817016E-2,null,49.607618818088987,null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,":","No electric rail freight in EE, LT, LV",null,null,null,null,null,null,null,null,"Croatia","HR",7.5666973804975868,7.5666973804975868,7.5666973804975868,7.5666973804975868,1.4404521563182524,1.4404521563182524,1.4404521563182524,14.594945833582676,2.8864781296571249,2.8864781296571249,1.4633605403037628,7.1844063333697523,1.9059665290264951,null,10.594580581616595,10.594580581616595,10.594580581616595,10.594580581616595,27.943982687031021,27.943982687031021,27.943982687031021,15.32469312526181,3.4473913774275666,3.4473913774275666,17.131243867309522,11.023763179556781,5.9699191481703631,null,null,":",2.2437198460027572,2.2437198460027572,0.13522700396177106,0.13522700396177106,null,":",141.86255291867195,141.86255291867195,61.108168146597968,61.108168146597968,null,null,8.2401665349211853E-2,null,70.12381721217929,null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,":","No Inlandwater ways in CY, DK, EL, IE, LT, LV, MT, PT, SI, SE",null,null,null,null,null,null,null,null,"Cyprus","CY",3.0720329810983356,3.0720329810983356,3.0720329810983356,3.0720329810983356,0.4384077800593168,0.4384077800593168,0.4384077800593168,8.3493221555013726,5.9939744698514081,5.9939744698514081,1.4826154155376527,2.7855781651090719,3.6326814362724185,null,4.907752761989534,4.907752761989534,4.907752761989534,4.907752761989534,8.3829795475404438,8.3829795475404438,8.3829795475404438,8.7667882632764407,2.513824004820179,2.513824004820179,13.019435524424468,5.2152003593706269,3.0373929103103805,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,":",null,":",null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,":","No access to sea AT, CZ, HU, SK",null,null,null,null,null,null,null,null,"Czech Republic","CZ",5.1939834472866968,5.1939834472866968,5.1939834472866968,5.1939834472866968,1.0760466799084705,1.0760466799084705,1.0760466799084705,8.6687277141819177,4.3984154351637068,4.3984154351637068,1.4261714889060508,4.5814437999775066,1.7409777668758881,null,8.2976930150129942,8.2976930150129942,8.2976930150129942,8.2976930150129942,20.845125190689046,20.845125190689046,20.845125190689046,9.1021640998910147,3.1679794243967114,3.1679794243967114,13.566683930036245,8.5741469606902818,7.2227284451770197,null,null,":",0.48591074319499489,0.48591074319499489,2.6093286016767522E-2,2.6093286016767522E-2,null,":",31.060151432702114,31.060151432702114,13.379351473369255,13.379351473369255,null,null,0.12109784851752434,null,89.854603600003045,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Denmark","DK",2.6819427680318983,2.6819427680318983,2.6819427680318983,2.6819427680318983,0.65840727554073364,0.65840727554073364,0.65840727554073364,11.82699288878857,1.7580885708440164,1.7580885708440164,1.6939058980211599,2.5985285175168058,1.715466122489232,null,4.2845607805292909,4.2845607805292909,4.2845607805292909,4.2845607805292909,12.538708147952544,12.538708147952544,12.538708147952544,12.418342533228,1.5871358816728658,1.5871358816728658,17.260010875000081,4.5656306155123394,3.9230806452679761,null,null,":",0.37397314647842095,0.37397314647842095,2.8414027778320073E-2,2.8414027778320073E-2,null,":",30.773650775797314,30.773650775797314,13.255939551364106,13.255939551364106,null,null,":",null,":",null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Estonia","EE",2.8399969254775117,2.8399969254775117,2.8399969254775117,2.8399969254775117,2.0072058292644925,2.0072058292644925,2.0072058292644925,5.8107657496583531,0.10445176293094983,0.10445176293094983,0.34230580171721259,2.6774631177369934,0.32469710497533388,null,4.1319839297043153,4.1319839297043153,4.1319839297043153,4.1319839297043153,38.397398931349933,38.397398931349933,38.397398931349933,6.1013040371412712,8.9777335365569158E-2,8.9777335365569158E-2,4.1289061631273576,4.7890753943044988,1.9932370019682182,null,null,":",1.4281446751710851,1.4281446751710851,":",0.13655397306726563,null,":",156.97517411093995,156.97517411093995,":",67.618022776680561,null,null,0.26032086355677675,null,86.426526700849863,null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,"Values not avaliable (potentially available in future versions of the tool)",null,null,null,null,null,null,null,null,null,"Finland","FI",1.6264133151911855,1.6264133151911855,1.6264133151911855,1.6264133151911855,0.58062008912576324,0.58062008912576324,0.58062008912576324,7.5476899061822662,3.4569017416428887,3.4569017416428887,1.1336362896933696,1.6096363568316676,1.4376743767107814,null,2.276909951021004,2.276909951021004,2.276909951021004,2.276909951021004,11.081209757696362,11.081209757696362,11.081209757696362,7.925074401491381,2.4915928887916547,2.4915928887916547,12.242141830425687,2.4715047749919088,5.486246164210085,null,null,":",0.34585614374985607,0.34585614374985607,2.5544691036594534E-2,2.5544691036594534E-2,null,":",39.647017816175541,39.647017816175541,17.07819703915068,17.07819703915068,null,null,0.30839002082294559,null,91.28344616359189,null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,"n.a.","No maritime values (tkm nor vkm)",null,null,null,null,null,null,null,null,"France","FR",3.1912543633600494,3.1912543633600494,3.1912543633600494,3.1912543633600494,0.66040595672458557,0.66040595672458557,0.66040595672458557,14.858166534279865,5.3916852657096195,5.3916852657096195,1.6863779976719497,3.2516939662113025,2.6112223221285706,null,5.2117864708921857,5.2117864708921857,5.2117864708921857,5.2117864708921857,12.785494184572297,12.785494184572297,12.785494184572297,15.60107486099386,2.4958387509366009,2.4958387509366009,24.484851384017293,5.6847342458812467,4.4191608886727387,null,null,6.4363534423886704E-2,0.1743187783238476,0.1743187783238476,3.080952248940582E-2,3.080952248940582E-2,null,19.244696792742122,39.098182819788796,39.098182819788796,16.841782985167281,16.841782985167281,null,null,6.8078973786206226E-2,null,88.70690284342669,null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Germany","DE",6.9622172309891264,6.9622172309891264,6.9622172309891264,6.9622172309891264,1.7192780494857849,1.7192780494857849,1.7192780494857849,36.164325855094141,16.810654758207406,16.810654758207406,2.0949079049634358,7.1043360412637213,3.0135928607957139,null,11.122550133801532,11.122550133801532,11.122550133801532,11.122550133801532,33.042539005964045,33.042539005964045,33.042539005964045,37.972542147848856,9.5530273433004531,9.5530273433004531,23.930849726739329,11.953542735681475,15.701350001668835,null,null,5.9867965385316246E-2,0.44194943653169216,0.44194943653169216,3.3578784157297793E-2,3.3578784157297793E-2,null,17.900521650209559,36.367310723930451,36.367310723930451,15.665443015335823,15.665443015335823,null,null,7.3797408003148698E-2,null,99.478905988244477,null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Greece","EL",1.883190879879415,1.883190879879415,1.883190879879415,1.883190879879415,0.22557385055929488,0.22557385055929488,0.22557385055929488,5.7272084660470348,4.3972749334893217,4.3972749334893217,0.88929595601019584,1.9362554757521668,1.6400068202284834,null,3.0085078184210601,3.0085078184210601,3.0085078184210601,3.0085078184210601,4.3540743853902644,4.3540743853902644,4.3540743853902644,6.0135688893493882,2.8782210382689466,2.8782210382689466,12.552905147154496,3.4567108421834387,4.2861589270129032,null,null,":",1.2676704859444459,1.2676704859444459,0.13469540793673124,0.13469540793673124,null,":",109.70454177217754,109.70454177217754,47.255906841764912,47.255906841764912,null,null,":",null,":",null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,"NB",null,null,null,null,null,null,null,null,null,"Hungary","HU",7.5220003544331888,7.5220003544331888,7.5220003544331888,7.5220003544331888,0.75587025216042925,0.75587025216042925,0.75587025216042925,14.863561427920448,13.208172046835585,13.208172046835585,1.2922535446559704,6.0760094108620732,2.5838608439694775,null,15.378766226078188,15.378766226078188,15.378766226078188,15.378766226078188,14.642527581486647,14.642527581486647,14.642527581486647,15.606739499316474,9.7116367006409678,9.7116367006409678,15.659443674007319,15.369008301115995,11.691870142270004,null,null,":",3.1672069188680321,3.1672069188680321,0.1737339873530552,0.1737339873530552,null,":",291.27265429587709,291.27265429587709,125.4674892635154,125.4674892635154,null,null,6.1820788878239136E-2,null,84.632659974309362,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,null,"Aviation data are provided only at European (EU27) level",null,null,null,null,null,null,null,null,"Ireland","IE",2.4505044352016307,2.4505044352016307,2.4505044352016307,2.4505044352016307,0.4540409083720901,0.4540409083720901,0.4540409083720901,5.5821746520421751,1.2045110530099696,1.2045110530099696,1.0393176999349956,2.1398549292253444,1.1294448919801925,null,3.5835003379391503,3.5835003379391503,3.5835003379391503,3.5835003379391503,8.6940642128295114,8.6940642128295114,8.6940642128295114,5.8612833846442829,1.0873870314656093,1.0873870314656093,11.030359637037987,3.6969465094534288,1.7452103535207595,null,null,":",0.17432769211808044,0.17432769211808044,":",3.3019691227978307E-2,null,":",18.7726974051136,18.7726974051136,":",8.0864549946069335,null,null,":",null,":",null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Italy","IT",4.5769453410516894,4.5769453410516894,4.5769453410516894,4.5769453410516894,0.49611273339900408,0.49611273339900408,0.49611273339900408,6.1666691820318444,5.4639951407429903,5.4639951407429903,2.0924057952783692,4.1876227937743806,2.9969195895728369,null,7.3119384711132192,7.3119384711132192,7.3119384711132192,7.3119384711132192,9.6352205353526017,9.6352205353526017,9.6352205353526017,6.4750026411334378,3.1787610836524891,3.1787610836524891,27.920350646502911,7.2413050848340488,5.8082421101075496,null,null,8.877541600307276E-2,0.36032532662846245,0.36032532662846245,3.7523204694845477E-2,3.7523204694845477E-2,null,26.543849384918754,53.927390343914915,53.927390343914915,23.229555432661577,23.229555432661577,null,null,0.37259225434664001,null,90.167325551886904,null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Latvia","LV",4.4491011628954356,4.4491011628954356,4.4491011628954356,4.4491011628954356,1.7362346480843436,1.7362346480843436,1.7362346480843436,80.306972878340389,5.8208733273922402,5.8208733273922402,0.77661685655683288,4.2896824858408529,1.0419675246699451,null,7.1076999026111629,7.1076999026111629,7.1076999026111629,7.1076999026111629,33.21378079364959,33.21378079364959,33.21378079364959,84.322321522257411,4.9789882587194025,4.9789882587194025,8.5028683331984123,7.8925813542571372,7.0388717564691996,null,null,":",1.4439932941993459,1.4439932941993459,":",0.1220860637800384,null,":",140.34363620420297,140.34363620420297,":",60.453885419558212,null,null,":",null,":",null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania","LT",3.648978696618828,3.648978696618828,3.648978696618828,3.648978696618828,1.0013005935336998,1.0013005935336998,1.0013005935336998,8.5166808329462409,0.79029474756626661,0.79029474756626661,0.51369393552305509,3.4704160099304313,0.53824826349841781,null,5.8477463244990515,5.8477463244990515,5.8477463244990515,5.8477463244990515,18.862882675257293,18.862882675257293,18.862882675257293,8.9425148745935523,1.1218854815372459,1.1218854815372459,5.1689242704022691,6.0503845910458951,3.5158296221447163,null,null,":",4.3486326284972456,4.3486326284972456,":",0.18159080221338286,null,":",208.74711408323168,208.74711408323168,":",89.919104690214724,null,null,":",null,":",null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Luxembourg","LU",7.2149339969250361,7.2149339969250361,7.2149339969250361,7.2149339969250361,1.6344682553577303,1.6344682553577303,1.6344682553577303,22.579691825278754,2.0202625802798928,2.0202625802798928,0.56107728149837921,7.2222481212347791,0.75002873652678526,null,11.526279980992035,11.526279980992035,11.526279980992035,11.526279980992035,31.319590459187435,31.319590459187435,31.319590459187435,23.708676416542694,0.74318732616647509,0.74318732616647509,8.2272690267724595,12.677768265466488,1.8232384145661582,null,null,":",0.8177672490799277,0.8177672490799277,6.213296743459689E-2,6.213296743459689E-2,null,":",67.292756113766202,67.292756113766202,28.986769031327615,28.986769031327615,null,null,0.18912330405791156,null,187.61031762544826,null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Malta","MT",7.1639047969845242,7.1639047969845242,7.1639047969845242,7.1639047969845242,1.750867266944456,1.750867266944456,1.750867266944456,33.754136835238192,16.148569182238788,16.148569182238788,0.47701355264290357,6.9789176851835988,1.7805871630064147,null,11.480663886704924,11.480663886704924,11.480663886704924,11.480663886704924,33.186799085522814,33.186799085522814,33.186799085522814,35.441843677000101,14.578317618266231,14.578317618266231,3.0540575046291063,13.050283350244639,7.5660691558260753,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,":",null,":",null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands","NL",5.1554687011671954,5.1554687011671954,5.1554687011671954,5.1554687011671954,2.7080378487832797,2.7080378487832797,2.7080378487832797,14.934812439436403,8.5416178291350189,8.5416178291350189,1.0271943174415883,5.3004575455532335,2.3934313233453857,null,6.8347771835930846,6.8347771835930846,6.8347771835930846,6.8347771835930846,52.022253146945729,52.022253146945729,52.022253146945729,15.681553061408223,6.6771532589790557,6.6771532589790557,10.501452661201208,7.2051961062878522,7.656187988832019,null,null,1.4532489089294618E-2,8.0315233330114269E-2,8.0315233330114269E-2,8.1509921250371431E-3,8.1509921250371431E-3,null,4.345214237699091,8.8278855461510801,8.8278855461510801,3.8026660541093289,3.8026660541093289,null,null,5.4448928884750947E-2,null,102.85402666329455,null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Poland","PL",5.6600056850170812,5.6600056850170812,5.6600056850170812,5.6600056850170812,1.0436983958526189,1.0436983958526189,1.0436983958526189,16.575446988754869,9.2849136755387043E-2,9.2849136755387043E-2,1.0235652219660469,5.0843650724136822,0.97806264417000754,null,9.9050099487798953,9.9050099487798953,9.9050099487798953,9.9050099487798953,19.876837756586614,19.876837756586614,19.876837756586614,17.404219338192615,9.0851270803216908E-2,9.0851270803216908E-2,14.890127008203072,10.258652154422034,8.4794229117780855,null,null,":",2.4521246291121965,2.4521246291121965,0.17309297550899283,0.17309297550899283,null,":",304.26097656500025,304.26097656500025,131.06228905270851,131.06228905270851,null,null,0.13211773060529336,null,71.739927718674295,null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal","PT",3.5937230786284204,3.5937230786284204,3.5937230786284204,3.5937230786284204,1.2428053484809471,1.2428053484809471,1.2428053484809471,20.688900196492959,3.5007731456335347,3.5007731456335347,0.77790647998168982,3.7574810174451088,1.8805754566319819,null,5.7411832729277581,5.7411832729277581,5.7411832729277581,5.7411832729277581,23.996170036616384,23.996170036616384,23.996170036616384,21.723345206317603,4.7464728731155841,4.7464728731155841,9.2730727168127096,6.3216759088978938,5.3946436713535526,null,null,":",1.027570703407223,1.027570703407223,0.13255187552344572,0.13255187552344572,null,":",79.600761021442935,79.600761021442935,34.288517928223904,34.288517928223904,null,null,":",null,":",null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Romania","RO",8.7370012012206946,8.7370012012206946,8.7370012012206946,8.7370012012206946,1.6297617801881441,1.6297617801881441,1.6297617801881441,62.632100966581056,53.119135778460247,53.119135778460247,0.81785894086835553,7.7569051041245807,4.3155002308628223,null,20.471997326075016,20.471997326075016,20.471997326075016,20.471997326075016,31.183634491615958,31.183634491615958,31.183634491615958,65.763706014910113,28.995463889630681,28.995463889630681,12.359415095865492,21.095604523668239,23.420567227811432,null,null,":",3.9556570216239817,3.9556570216239817,0.19578599249352827,0.19578599249352827,null,":",332.47436443566841,332.47436443566841,143.2153795936236,143.2153795936236,null,null,5.4769003886578974E-2,null,73.609541223562147,null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovakia","SK",5.9648519417921371,5.9648519417921371,5.9648519417921371,5.9648519417921371,1.6575892018844396,1.6575892018844396,1.6575892018844396,34.704468204782913,0.72460852826905542,0.72460852826905542,1.3236939171370481,5.5111341507484433,1.2815100133025412,null,9.5292006213171359,9.5292006213171359,9.5292006213171359,9.5292006213171359,31.600535942526161,31.600535942526161,31.600535942526161,36.439691615022063,0.62765159593869868,0.62765159593869868,16.726388414702907,10.283170599215659,8.2754565165388527,null,null,":",3.9877140747493622,3.9877140747493622,0.24066955124809283,0.24066955124809283,null,":",398.29266226377183,398.29266226377183,171.56701663985939,171.56701663985939,null,null,4.989515360004948E-2,null,82.875850129682163,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovenia","SI",2.6867655891825479,2.6867655891825479,2.6867655891825479,2.6867655891825479,0.41665904817605381,0.41665904817605381,0.41665904817605381,25.080354506609002,0.15204321745349808,0.15204321745349808,0.81324477263690165,2.6306637036100327,0.7414323786998015,null,4.2922655200188435,4.2922655200188435,4.2922655200188435,4.2922655200188435,8.1089942316519075,8.1089942316519075,8.1089942316519075,26.334372231939454,0.12575084980691237,0.12575084980691237,11.034725302160336,4.6951884098328751,3.7633951817302642,null,null,":",0.18663576974363791,0.18663576974363791,8.0406475347527401E-3,8.0406475347527401E-3,null,":",10.481779949830495,10.481779949830495,4.5150912518618282,4.5150912518618282,null,null,":",null,":",null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain","ES",4.4996325112457738,4.4996325112457738,4.4996325112457738,4.4996325112457738,0.90284380068795766,0.90284380068795766,0.90284380068795766,9.8948989129095732,27.046815462542554,27.046815462542554,0.73664248366953378,4.4357421985911358,1.6768909049662966,null,7.2109791990880829,7.2109791990880829,7.2109791990880829,7.2109791990880829,17.544770702706874,17.544770702706874,17.544770702706874,10.389643858555052,10.383539607308105,10.383539607308105,9.8059760442588431,7.6733165936399059,10.130784771818057,null,null,5.0767832821789691E-2,0.39810699356544205,0.39810699356544205,5.1353963752689039E-2,5.1353963752689039E-2,null,15.17958201371512,30.839356893585332,30.839356893585332,13.284242866167364,13.284242866167364,null,null,":",null,":",null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweden","SE",2.5101466263361032,2.5101466263361032,2.5101466263361032,2.5101466263361032,0.58635078505585259,0.58635078505585259,0.58635078505585259,24.524717304396411,2.9079597155094086,2.9079597155094086,0.77753574179588925,2.5617218510543869,1.1603606917229341,null,4.2662937070907176,4.2662937070907176,4.2662937070907176,4.2662937070907176,11.209160029295587,11.209160029295587,11.209160029295587,25.750953169616235,2.4637415481408653,2.4637415481408653,8.4897447425098758,4.6671310984785377,4.0399510087489947,null,null,":",0.27969998140529395,0.27969998140529395,2.254805323459157E-2,2.254805323459157E-2,null,":",30.385892420573413,30.385892420573413,13.08891025234357,13.08891025234357,null,null,":",null,":",null,null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,"n.a.","n.a.","n.a.","n.a.","n.a.",null,null,8.2732913851194523E-3,4.5675369978810609E-2,1.1745013920452834E-2,1.4321799606535237E-3,null,1.4190243170058632,4.5956462156511204,1.4755494472770323,0.33566940838969073]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rail",null,null,null,null,null,null,null,null,null,null,null,null,"Inland waterway",null,null,null,null,"Maritime",null,null,null,null,null,null,null,null,null,null,null,null,"Aviation"]
[null,null,null,null,"AIR POLLUTION",null,null,null,null,null,null,null,null,null,null,"[Road] car (petrol) ptkm","[Road] car (diesel) ptkm","[Road] car (electric) ptkm","[Road] car (total) ptkm","[Road] bus ptkm","[Road] bus (electric) ptkm","[Road] coach ptkm","[Road] motorcycle ptkm","[Road] light commercial vehicle (petrol) ptkm","[Road] light commercial vehicle (diesel) ptkm","[Road] heavy goods vehicle ptkm","[Road] average passenger vehicle ptkm","[Road] average goods vehicle ptkm",null,"[Road] car (petrol) vkm","[Road] car (diesel) vkm","[Road] car (electric) vkm","[Road] car (total) vkm","[Road] bus vkm","[Road] bus (electric) vkm","[Road] coach vkm","[Road] motorcycle vkm","[Road] light commercial vehicle (petrol) vkm","[Road] light commercial vehicle (diesel) vkm","[Road] heavy goods vehicle vkm","[Road] average passenger vehicle vkm","[Road] average goods vehicle vkm",null,null,"[Rail] passanger High Speed ptkm","[Rail] passanger electric ptkm","[Rail] passanger diesel ptkm","[Rail] freight electric ptkm","[Rail] freight diesel ptkm",null,"[Rail] passanger High Speed vkm","[Rail] passanger electric vkm","[Rail] passanger diesel vkm","[Rail] freight electric vkm","[Rail] freight diesel vkm",null,null,"[Inland waterway] ptkm",null,"[Inland waterway] vkm",null,null,"[Maritime] average ptkm","[Maritime] small container ptkm","[Maritime] large container ptkm","[Maritime] small bulk ptkm","[Maritime] large bulk ptkm",null,"[Maritime] average vkm","[Maritime] small container vkm","[Maritime] large container vkm","[Maritime] small bulk vkm","[Maritime] large bulk vkm",null,null,"[Aviation] average ptkm","[Aviation] short distance ptkm","[Aviation] medium distance ptkm","[Aviation] long distance ptkm",null,"[Aviation] average vkm","[Aviation] short distance vkm","[Aviation] medium distance vkm","[Aviation] long distance vkm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average costs (€2021-cent per pkm or tkm)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Average costs (€2021-cent per vkm)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average costs (€2021-cent per pkm or tkm)",null,null,null,null,null,"Average costs (€2021-cent per vkm)",null,null,null,null,null,null,"Average costs (€2021-cent per tkm)",null,"Average costs (€2021-cent per vkm)",null,null,"Average costs (€2021-cent per tkm)",null,null,null,null,null,"Average costs (€2021-cent per tkm)",null,null,null,null,null,null,"Average costs (€2021-cent per pkm)",null,null,null,null,"Average costs (€2021-cent per vkm)"]
[null,null,null,null,"€2021-cent per passenger*km or tonne*km",null,null,null,"€2021-cent per vehicle*km",null,null,null,null,null,null,"Pass car - petrol","Pass car - diesel","Pass car - electric","Pass car - total","Bus","Bus-electric","Coach","MC","LCV-petrol","LCV-diesel","HGV","Passenger vehicles","Goods vehicles",null,"Pass car - petrol","Pass car - diesel","Pass car - electric","Pass car - total","Bus","Bus-electric","Coach","MC","LCV-petrol","LCV-diesel","HGV","Passenger vehicles","Goods vehicles",null,null,"HS pax train","Elec pax train total","Diesel pax train","Elec freight train","Diesel freight train",null,"HS pax train","Elec pax train total","Diesel pax train","Elec freight train","Diesel freight train",null,null,"Inland vessel",null,"Inland vessel",null,null,"Average","Small cont","Larg cont","Small bulk","Large bulk",null,"Average","Small cont","Larg cont","Small bulk","Large bulk",null,null,"Average","Short","Medium","Long",null,"Average","Short","Medium","Long"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"EU-27","EU-27",0.32748455413175587,1.1914138700258718,0,0.71230813642983526,0.78091957795228251,0,0.73705024958231236,1.1889939502417153,1.816830139591314,4.7997053116715289,0.78403196118483198,0.73234382583244284,0.95211911444818653,null,0.52662485776637935,1.920577984066365,0,1.1466997773586336,14.617423872175745,0,14.439116921713735,1.2484436477538012,1.2391674639445618,3.3263569859030055,9.6688138087531392,1.2807987000311591,3.4044917015553602,null,null,2.3802380107503436E-3,9.6747517037066456E-3,1.0654631558623091,4.2384942507629024E-3,0.84647191766818419,null,0.71231664669181571,1.2442551515760534,56.602491395337097,2.3292221089838332,365.96426024099543,null,null,1.4052626949365821,null,2028.8382875486457,null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,"Values not applicable",null,null,null,null,null,null,null,null,null,"Austria","AT",0.39138395942123111,2.0449863273641622,0,1.335117985768919,1.3720221696864656,0,1.3107542684893185,2.1918964514404058,1.1766229189674264,9.1053042902298458,1.0162075656168039,1.3492404898201138,1.1096737980897362,null,0.6252588170981167,3.2669855298116146,0,2.1329292434538392,25.681811780053451,0,25.67821413679475,2.301491274012426,0.81698096249923235,6.322212616263263,15.703593127034877,2.3820916630123787,2.828274259095354,null,null,":",1.5198897472304013E-2,1.7267337427720624,7.3296572659737073E-3,3.4794179260823817,null,":",1.9010698656168494,74.470163149324179,3.7649983854725688,1029.3370446379859,null,null,1.9919215228756979,null,1798.7051351567552,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,":","No railway in CY and MT",null,null,null,null,null,null,null,null,"Belgium","BE",0.75523433777284654,1.8783049314877536,0,1.4516494912173346,1.0296293548918476,0,0.9835961288031948,2.5449454026724845,2.5932858477463383,5.3053801637645517,1.2826962368826014,1.4162596076424214,1.5999125257231706,null,1.0271112135529097,2.5544760892255125,0,1.974228919429976,19.27282800509921,0,19.269051893792557,2.6721926728061094,2.3411204012416196,4.7894965950343291,15.576161586114004,2.1594622861770572,4.9518712170921111,null,null,8.720935732680693E-3,3.9901362616583336E-2,4.7045735677231484,1.2205075002852379E-2,1.3671209191546223,null,2.607559784071527,3.521123807499432,89.785903635603489,5.7186551514650361,627.89509895704498,null,null,1.3198799505444812,null,2205.5193973598284,null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,":","No high speed rail in AT, BG, CY, CZ, DK, EE, EL, FI, HR, HU, IE, LT, LV, LU, MT, PL, PT, SK, SI, SE",null,null,null,null,null,null,null,null,"Bulgaria","BG",0.61071523600679978,0.76533093964869015,0,0.6679602886760776,0.60240964780786921,0,0.57554179432792218,0.35457472469607199,0.46599345134604536,2.3189868295540332,0.54857067755103084,0.65230221535616251,0.55169644335607249,null,0.9756533880797944,1.2226610378232374,0,1.0671057152769583,11.276035862471097,0,11.275099989916912,0.37230346093087557,0.4829401597309842,2.4033210480617155,7.9975653488750735,1.2440478453183106,4.6218628214985484,null,null,":",5.3748772468935986E-3,1.1480755962138032,1.3659945070587686E-3,1.1063378750682864,null,":",0.34858923087374988,42.603652530110381,0.6601831162955335,308.37148094471866,null,null,0.49177166742558304,null,814.37388125676546,null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,":","No electric rail freight in EE, LT, LV",null,null,null,null,null,null,null,null,"Croatia","HR",0.29016971543101283,1.3645141792859226,0,0.77393351099229224,0.72593335657614266,0,0.6935263493506304,0.97566804127024231,0.54861166804243811,2.6858692594916778,0.81190596294948625,0.77409336697519548,0.74968103466506064,null,0.40628378245998525,1.9105370150606553,0,1.083630087831277,13.588179725048677,0,13.586465851192557,1.0244514433337542,0.65522032352634318,3.207799300793333,9.5048066867534988,1.1877699507006869,2.3481709126094006,null,null,":",6.780975039515625E-3,0.71608827455232116,2.1562456004860422E-3,0.42010377339011107,null,":",0.53460223261521456,34.271143561422477,0.96384223336559671,192.37971578423478,null,null,0.87491926489602279,null,744.55629442651559,null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,":","No Inlandwater ways in CY, DK, EL, IE, LT, LV, MT, PT, SI, SE",null,null,null,null,null,null,null,null,"Cyprus","CY",8.7928008162936139E-2,0.46647286179696673,0,0.13496152838134903,0.30788912112094713,0,0.29409884129144159,0.15897144479876116,0.60231072554154952,3.4818186662398909,0.4920102972348262,0.16584181407102561,0.60919485402761342,null,0.14047014715434619,0.74521774016199738,0,0.21560895268744265,5.7631360720367866,0,5.7615170178073605,0.16692001703869921,0.25260420574739961,1.460246350338859,4.3205380674386067,0.31049148043132485,0.50936592241342893,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,":",null,":",null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,":","No access to sea AT, CZ, HU, SK",null,null,null,null,null,null,null,null,"Czech Republic","CZ",0.55357065577453224,2.1043365062562431,0,1.1032301164717935,1.1800063098979214,0,1.1273346981478762,1.5149165523613628,4.5794613279993657,9.4069408503253982,1.6052144241628858,1.1260397834049387,1.9769695607516977,null,0.88436157149019046,3.3618009195468006,0,1.762474779580228,22.087616818173633,0,22.084949466724492,1.5906623799794306,3.2983785810542616,6.7753934342126518,15.26985843003877,2.1073772828000639,8.2017786518398061,null,null,":",2.3809443674589013E-2,1.5641334754770722,8.6891279295401407E-3,1.6159811972351052,null,":",2.513403727254039,44.792221429095626,4.9959797732252618,401.38370938448867,null,null,1.2581931031808002,null,933.57928256015373,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Denmark","DK",0.3066314574761686,0.84841660627195825,0,0.50709196253061095,0.5385427558115905,0,0.51446269951475643,0.90698402535064682,0.58826820496023202,2.5469754139694811,0.82845994017146207,0.51533115054052447,0.7900911298317923,null,0.48986172726684418,1.3553952605223369,0,0.81010913457137668,10.080561375641008,0,10.078535451773782,0.95233322661817921,0.53106629075658196,2.299313092803343,8.4415713963602546,0.90544000659396251,1.8068507321749621,null,null,":",1.5376472964733099E-2,0.58736676197551374,3.0385325905903232E-3,0.70083843660745848,null,":",1.1621016456148165,51.073804207979059,1.7367862799107805,264.08931478985676,null,null,":",null,":",null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Estonia","EE",0.41300393620869902,0.85946100866896291,0,0.57241892690606222,0.29495841482714158,0,0.28176569896306952,0,1.0760119775944659,2.4656746414779391,0.25237619142708673,0.51361411736200491,0.32179370384029005,null,0.60088995590445526,1.2504517325949254,0,0.83282688999276078,5.5210962766473619,0,5.5199056972869229,0.67088254347026155,0.92484306113366621,2.1192720254676845,3.0441716353693637,0.92114017277174298,1.9754137245652199,null,null,":",3.9658600775535728E-3,0.24384577533071977,":",0.25273542419183853,null,":",0.4359093213711141,26.802419743763981,":",125.14809555236886,null,null,0.29548504151544108,null,98.101033783126425,null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,"NB",null,null,null,null,null,null,null,null,null,"Finland","FI",0.22984572705045903,0.65213320597372681,0,0.33234945573915536,0.26527583973106039,0,0.2534154711748412,0.43103869672461709,1.0233239300118211,3.3490556577416752,0.33977304804220082,0.32656077487223439,0.43815499342660141,null,0.32177431052286309,0.91295894604642025,0,0.46527520152523083,4.9654913282673654,0,4.9645130981752246,0.45259063156084794,0.73756988699830295,2.4138618579974187,3.669210206223863,0.50141543522938048,1.6720240625807348,null,null,":",6.0726718350215363E-3,0.18039605795966307,2.1178752075573745E-3,0.18558775196413319,null,":",0.7082144418788574,17.516707304941495,1.388460026099781,128.11007362670077,null,null,0.26703050649373633,null,79.041029922145938,null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,null,"Maritime data is provided only at European (EU27) level",null,null,null,null,null,null,null,null,"France","FR",0.41511464881580223,1.353027473574693,0,1.0741790458696376,1.0843094622568197,0,1.0358813297353999,1.0273342126280365,2.9917410401196669,7.9244585402500736,1.0389821412356437,1.0708176025963505,1.5749911995528452,null,0.67794311083665437,2.2096923274073785,0,1.7542919432735991,20.296342243051527,0,20.293340441233163,1.078700923259438,1.384892265167353,3.668272484436931,15.085184551697109,1.8720437900447733,2.6654718175793048,null,null,1.0660845223929663E-3,1.6380668205642182E-3,0.38836177616050577,1.2585303544274198E-3,1.2610536178276814,null,0.31875927219549688,0.59093316166691445,40.214887250150682,0.69907288996907646,603.81019288582331,null,null,1.3054726501654408,null,1701.0308631655691,null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,null,"Aviation data is provided only at European (EU27) level",null,null,null,null,null,null,null,null,"Germany","DE",0.34359034976724506,1.7948136477997516,0,0.81903226349018388,1.1924952762328962,0,1.1392195033271963,1.907530861586785,1.2747547852838002,9.7552495790794165,1.1618366825951496,0.85898862064542636,1.1927228958969585,null,0.54890572413720129,2.8673200097273899,0,1.3084520504937318,22.321388028164751,0,22.317777678468865,2.0029074046661242,0.72440767447643517,5.543636896365804,13.272057923082373,1.4453084886061667,6.2142965252902025,null,null,4.5220430126467872E-3,1.592907110055632E-2,2.2428816763491533,6.1545350751818035E-3,2.0751237850781612,null,1.3520908607813897,1.7399190952835983,77.902494994864654,2.9652786538159734,757.59145187136369,null,null,1.7615130563624479,null,2374.5195999765801,null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Greece","EL",0.15310569883950903,0.4729675848150921,0,0.29323263931050841,0.29638696111302004,0,0.28312978232514596,0.27256346976187146,0.68014161994081779,3.0795383239553931,0.41176797083583033,0.29055122486746787,0.79202428356857191,null,0.24459532855903471,0.75559344088743874,0,0.46845632984288665,5.547836119226881,0,5.546628650256749,0.2861916432499651,0.44518433555451858,2.0157011163117047,5.812333054710523,0.51870818793625317,2.0699559974729143,null,null,":",3.4773018082671373E-2,0.50421635722254987,6.5457740994905693E-3,0.66644343743852563,null,":",1.5445561352121604,50.140428543303862,2.7847029886853023,226.21169365196738,null,null,":",null,":",null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hungary","HU",0.30892959890420374,1.3213215264340987,0,0.59358555829308191,0.93500637015410737,0,0.89325815976673006,1.3803165979239267,6.2501850361139786,6.0891874879065293,1.0502246043731926,0.68701581376704868,1.6129711906655024,null,0.63160806407883419,2.7014482726710805,0,1.2135885543777389,17.501654231240416,0,17.499293999908282,1.4493324278201234,4.5956038554982266,4.4772264076318287,12.726552854313853,1.7377773849243661,7.2986321026142944,null,null,":",4.0435220035619328E-3,0.91031454406419554,1.3984723666636671E-3,0.75277724155524439,null,":",0.51877753946663352,42.009211476465289,1.1118380566541277,345.17804571330811,null,null,1.3859402910354004,null,1897.3522584274629,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ireland","IE",0.28612024018637555,1.1234283173918851,0,0.66313277606328269,0.68440156928283091,0,0.65380530859207442,0.85913884005007646,0.50215507344920318,3.3092323671239345,0.48797867968922259,0.66595436937730412,0.49901552545740036,null,0.41840853771592701,1.6428477733781304,0,0.96973361606087938,12.810778624890222,0,12.808314358685809,0.90209578205258034,0.45332661189685614,2.9874498462464683,5.1789557057632551,1.1505442017118233,0.77107530237175126,null,null,":",1.9779641848666308E-2,0.45685212103960515,":",0.93511329119505082,null,":",0.98994374187833878,55.023115757571617,":",229.00733661919611,null,null,":",null,":",null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Italy","IT",0.3644602167327724,1.2863074434895763,0,0.77530833051919112,0.82003998836724978,0,0.78339363796906425,1.4213279116504385,3.6908228835069274,6.8420465802224193,1.1681950627013764,0.82212288480511519,1.8778685635239543,null,0.58224655995264274,2.0549515410139372,0,1.2386005045878952,15.349688291245027,0,15.347002922490363,1.4923943072329602,2.1471915414534113,3.9804631668818038,15.587997245915039,1.4216281931954886,3.6394420810808743,null,null,3.3614466424245065E-3,6.9196534206916573E-3,1.8129591700081731,3.5436032478009284E-3,3.1476132097917171,null,1.0050725460849275,1.3732814405318539,50.919250259777868,2.2042306866268913,1696.4043029635195,null,null,1.1905878338134011,null,288.12225578284313,null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Latvia","LV",0.44414242295694634,0.95338660488536764,0,0.71920425037108304,0.30839855487397194,0,0.29461301908603865,0.68329418895200478,0.42181562262530964,1.6992292197818666,0.49287611983127289,0.65835960096056156,0.49465243369071576,null,0.70954355516208034,1.5230909863790336,0,1.1489709478741792,5.7726717647162857,0,5.771589971854854,0.71745889839960497,0.36080754798639997,1.4534661481728441,5.3963041313362847,1.2113149931466218,3.3415581218591535,null,null,":",1.5497043164969262E-2,0.44126123038911996,":",0.38067802169530562,null,":",1.5061783160088733,42.88676812940956,":",188.5019861626082,null,null,":",null,":",null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania","LT",0.88619338086032329,1.7762239572355025,0,1.4535402779943971,0.69431430483313938,0,0.66332694556690053,1.4166692016857572,1.5404414122858985,3.4188152683169175,0.776190521427639,1.3782477688484827,0.85101808515211308,null,1.4201875419341967,2.8465244609500351,0,2.3294010529656344,12.99632738223038,0,12.994847135309302,1.4875026617700451,2.1867776053482757,4.8532768633401595,7.8102343578931528,2.4028615126897734,5.5588374281257096,null,null,":",5.0546986230266808E-2,0.58930284327965166,":",0.22225240444433872,null,":",2.4264035163667832,28.288264004996105,":",110.0536865264732,null,null,":",null,":",null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Luxembourg","LU",0.46963573372556916,2.8816810005689586,0,2.0599327289036955,2.022226184854973,0,1.9318643080645508,2.3378346527802107,4.4072307075397967,25.590967709967881,1.4915391504307087,2.0620767762358181,1.9427003002046976,null,0.75027061346737034,4.6036543151495444,0,3.2908632823906978,37.852473089417401,0,37.846014755218469,2.4547263854192218,1.6212734113411638,9.414064811193354,21.87095122045594,3.6197221524214731,4.7224934763495146,null,null,":",5.8538083850679839E-3,4.506288477738539,2.0474548022157268E-3,1.2897012423596468,null,":",0.51560808362640387,85.730219636012833,0.96748917409722757,567.61208398825806,null,null,3.2521981258162982,null,3226.1805408097675,null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Malta","MT",0.10721653116233767,0.31920341409960185,0,0.17299105174833698,0.17976834064151664,0,0.17171793493733445,0.12905343221907808,0.51930523716743626,1.1868672434759719,0.34647432428369379,0.17253464601627796,0.36679035543636956,null,0.17182207081972228,0.51154603705911483,0,0.27723038996361543,3.3649432132885946,0,3.3640248294068353,0.135506103830032,0.46880913118807943,1.0714588673985586,2.2182860515748404,0.32263255132337187,1.5585652039835594,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,":",null,":",null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands","NL",0.54468491638370875,2.3183802847359258,0,0.8566764881337704,0.95396642963971767,0,0.91126668351998985,1.7509686583876078,2.2583803870210981,6.2267905975524922,1.0735190272077173,0.87974553072954376,1.3035054223673426,null,0.72210700026242824,3.0735542375454057,0,1.1357246555471736,17.856552781574575,0,17.852088372080512,1.8385170913069884,1.7654210552217322,4.8676065779494309,10.975050244825452,1.195885264255059,4.1696966446302746,null,null,1.0355548120425102E-3,3.9893214385025256E-3,0.57407535746974026,1.3809379178649776E-3,1.0234001982417491,null,0.30963088880071055,0.46594407805024507,40.074081248157569,0.67905337707275759,384.51620252170477,null,null,1.3228581475571499,null,2498.8790407354568,null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Poland","PL",0.67566750458913782,1.0189338608439586,0,0.79578181639206425,0.80542625256764711,0,0.76947115971129232,0.66865850599865573,1.2827886282261516,3.4824730827234394,0.58844734414335587,0.79345995042208883,0.63699052248654453,null,1.1824181330309911,1.7831342564769284,0,1.3926181786861127,15.076145180571681,0,15.074255858748222,0.70209143129858842,1.2551864359632781,3.4075395438187992,8.5603296242366866,1.6009530224353008,5.5224602055438892,null,null,":",2.6070120644447491E-3,0.59372302045216552,7.8306306301374144E-4,0.83608149156336886,null,":",0.34004882260076985,50.407798014859573,0.65735302401929441,380.30675291466054,null,null,0.75834211192691303,null,411.77976677631375,null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal","PT",0.16460799541567545,0.59849660550937223,0,0.3854693866223256,0.23762674208210097,0,0.22700354325471481,0.52104527347501772,0.6216554608202628,1.271445354601463,0.34627916504494349,0.37781935991111454,0.46010340624944823,null,0.26297092157455015,0.95613340963540927,0,0.61580994035479508,4.4479494565706696,0,4.447092589081441,0.54709753714876863,0.84286260733229057,1.7238708805773066,4.1278379347791692,0.63565232515514825,1.3198587272520865,null,null,":",3.6582557838674305E-2,0.51156432458552004,2.0661343911787585E-2,0.64386605500552574,null,":",3.2773219882888074,26.617077608602415,5.4236815510121863,162.27204287413397,null,null,":",null,":",null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Romania","RO",0.54962666006163063,0.98486086725679978,0,0.71076815169216534,0.99975619783030789,0,0.95515841687686298,0.89072000049096267,7.1036586096391927,6.3866069282889217,0.95159413898693412,0.754702144561616,1.3499860803594361,null,1.2878509749488385,2.3076646754060381,0,1.6654276868896745,18.713655701705779,0,18.711945444506341,0.93525600051551094,3.8775833545014025,3.4861755157085583,14.380410091311017,2.0524806944422367,7.3264831561244899,null,null,":",9.6431037018887659E-3,0.43362497682827472,2.4576587636652848E-3,0.41974747515910515,null,":",0.94364369398438053,29.284518337310676,2.069510699127751,203.85375434202382,null,null,0.9848728567529309,null,1323.6691194759394,null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovakia","SK",0.43223908970647129,1.6317836994889869,0,0.85741033209006789,1.0543638404464457,0,1.0073059204572734,0.89986528258493093,1.4719544404850744,4.9430541851417127,0.94719659693210578,0.88652908303190436,1.0292844309873943,null,0.69052728255161677,2.6068701109040036,0,1.3697632647058804,19.735813528601941,0,19.733536444305525,0.94485854671417746,1.2749981785702444,4.2816441251760429,11.96891364405271,1.654165830956092,6.6466890335375952,null,null,":",6.2925858148440992E-3,0.9300638835283328,1.8463309030720015E-3,1.0441049861341036,null,":",0.80616366448948751,54.641166068125784,1.5214794073011697,379.88703529897253,null,null,1.2178102300533549,null,2022.7827921186222,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovenia","SI",0.24903035100686585,1.1094955637221642,0,0.63054917278619316,0.62828879570288054,0,0.60021532738404648,0.77142009481786789,0.35049724327299114,2.9349526453864132,0.80967807196703645,0.6287499924611295,0.7803011729309689,null,0.39784058325318056,1.7724841988271245,0,1.0073392646993193,11.760447426622228,0,11.758464630076849,0.80999109955876158,0.2898868291184315,2.4274202787984707,10.986329587301478,1.1221881661403041,3.9606871224811648,null,null,":",1.134531157709715E-2,1.8866763854168691,2.4641066317170313E-3,0.55292692440653779,null,":",0.81046950911104076,52.433754095029222,1.4189751995929538,283.15619725024936,null,null,":",null,":",null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain","ES",0.29456985964876248,1.0153778398410682,0,0.70254489892759575,0.38592278585632012,0,0.36866598738074796,0.88394622391319844,3.7408335111717883,7.6357661334770102,0.53681407061735409,0.67544065713038259,0.65537872801213304,null,0.47206902459183958,1.6272147700972563,0,1.1258778666771041,7.2237873169795774,0,7.2223180168059526,0.92814353510885839,1.43614293451264,2.9314460398823989,7.1459168231414862,1.1684335496377067,3.9594113235722093,null,null,1.8440563989928886E-3,9.4340113969502287E-3,0.60076869177419112,4.5758345420978709E-3,1.4801661577444492,null,0.55137286329887369,0.84500519707046562,40.682344295074373,1.2092191651148887,349.27069016123994,null,null,":",null,":",null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweden","SE",0.22436910995951265,0.63562589009878723,0,0.35394896123374986,0.28451932062872404,0,0.27179043927019347,0.65867601149940269,0.89589360871475732,1.8013227220508707,0.46078641647123914,0.35076248668425059,0.55293748012288202,null,0.3813420745396901,1.0803220443542694,0,0.60157849350297299,5.3256950227308364,0,5.3244862654211591,0.69160981207437278,0.75903744289584896,1.5261537524942961,5.0312273074690337,0.63904459772239885,1.9251258221102781,null,null,":",9.3115910324439027E-3,0.76180805187692224,3.0417702977800594E-3,1.8157174733898656,null,":",1.0659588958594408,27.815485046515235,1.8328344726637458,603.8824316931541,null,null,":",null,":",null,null,0.48102562133931603,0.65174685565981227,0.18396080603301151,0.40346233921797903,8.1293156189826049E-2,null,4017.6441404884699,5805.6274679245171,5805.6274679245171,11833.048155312648,11833.048155312648,null,null,0.11981017565794039,0.35268611509425701,0.1544440980428354,7.1167588067102452E-2,null,20.549687514832598,35.485659139653109,19.403119063610202,16.680014271463978]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rail",null,null,null,null,null,null,null,null,null,null,null,null,"Inland waterway",null,null,null,null,"Maritime",null,null,null,null,null,null,null,null,null,null,null,null,"Aviation"]
[null,null,null,null,"CLIMATE CHANGE",null,null,null,null,null,null,null,null,null,null,"[Road] car (petrol) ptkm","[Road] car (diesel) ptkm","[Road] car (electric) ptkm","[Road] car (total) ptkm","[Road] bus ptkm","[Road] bus (electric) ptkm","[Road] coach ptkm","[Road] motorcycle ptkm","[Road] light commercial vehicle (petrol) ptkm","[Road] light commercial vehicle (diesel) ptkm","[Road] heavy goods vehicle ptkm","[Road] average passenger vehicle ptkm","[Road] average goods vehicle ptkm",null,"[Road] car (petrol) vkm","[Road] car (diesel) vkm","[Road] car (electric) vkm","[Road] car (total) vkm","[Road] bus vkm","[Road] bus (electric) vkm","[Road] coach vkm","[Road] motorcycle vkm","[Road] light commercial vehicle (petrol) vkm","[Road] light commercial vehicle (diesel) vkm","[Road] heavy goods vehicle vkm","[Road] average passenger vehicle vkm","[Road] average goods vehicle vkm",null,null,"[Rail] passanger High Speed ptkm","[Rail] passanger electric ptkm","[Rail] passanger diesel ptkm","[Rail] freight electric ptkm","[Rail] freight diesel ptkm",null,"[Rail] passanger High Speed vkm","[Rail] passanger electric vkm","[Rail] passanger diesel vkm","[Rail] freight electric vkm","[Rail] freight diesel vkm",null,null,"[Inland waterway] ptkm",null,"[Inland waterway] vkm",null,null,"[Maritime] average ptkm","[Maritime] small container ptkm","[Maritime] large container ptkm","[Maritime] small bulk ptkm","[Maritime] large bulk ptkm",null,"[Maritime] average vkm","[Maritime] small container vkm","[Maritime] large container vkm","[Maritime] small bulk vkm","[Maritime] large bulk vkm",null,null,"[Aviation] average ptkm","[Aviation] short distance ptkm","[Aviation] medium distance ptkm","[Aviation] long distance ptkm",null,"[Aviation] average vkm","[Aviation] short distance vkm","[Aviation] medium distance vkm","[Aviation] long distance vkm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average costs (€2021-cent per pkm or tkm)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Average costs (€2021-cent per vkm)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average costs (€2021-cent per pkm or tkm)",null,null,null,null,null,"Average costs (€2021-cent per vkm)",null,null,null,null,null,null,"Average costs (€2021-cent per tkm)",null,"Average costs (€2021-cent per vkm)",null,null,"Average costs (€2021-cent per tkm)",null,null,null,null,null,"Average costs (€2021-cent per tkm)",null,null,null,null,null,null,"Average costs (€2021-cent per pkm)",null,null,null,null,"Average costs (€2021-cent per vkm)"]
[null,null,null,null,"€2021-cent per passenger*km or tonne*km",null,null,null,"€2021-cent per vehicle*km",null,null,null,null,null,null,"Pass car - petrol","Pass car - diesel","Pass car - electric","Pass car - total","Bus","Bus-electric","Coach","MC","LCV-petrol","LCV-diesel","HGV","Passenger vehicles","Goods vehicles",null,"Pass car - petrol","Pass car - diesel","Pass car - electric","Pass car - total","Bus","Bus-electric","Coach","MC","LCV-petrol","LCV-diesel","HGV","Passenger vehicles","Goods vehicles",null,null,"HS pax train","Elec pax train total","Diesel pax train","Elec freight train","Diesel freight train",null,"HS pax train","Elec pax train total","Diesel pax train","Elec freight train","Diesel freight train",null,null,"Inland vessel",null,"Inland vessel",null,null,"Average","Small cont","Larg cont","Small bulk","Large bulk",null,"Average","Small cont","Larg cont","Small bulk","Large bulk",null,null,"Average","Short","Medium","Long",null,"Average","Short","Medium","Long"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"EU-27","EU-27",3.4177310714084514,3.2302952463688079,1.4352517985726333E-2,3.3342407622873846,1.4259659012536832,1.9575000000156599E-2,1.2889706623184378,2.7456189360238508,11.12453514753911,11.423716151484744,1.5314321326458247,3.1017970765936465,2.8591296542353053,null,5.4960214662218165,5.2072869791883862,1.99500000001596E-2,5.3675831346503777,26.69154237437731,0.1859625000014877,25.251464350526899,2.8828998828250438,7.5874798121959133,7.9170189746984185,18.885878235011781,5.4266035753871318,10.375118928076816,null,null,5.3968260464928967E-3,7.7729864577716391E-3,1.2436842191906861,2.9058801586318078E-3,0.84747483718372085,null,1.2682541209258307,1.1892669280390609,66.070445447064031,1.4994341618540128,366.39786316499521,null,null,0.28823213587088931,null,407.45040926332598,null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,"Values not applicable",null,null,null,null,null,null,null,null,null,"Austria","AT",4.2075966732705217,3.8303735657576481,7.2014388489784753E-3,3.9923101636561391,1.489883838475083,9.8218421053417326E-3,1.4235522215602239,3.1527658270654015,12.412013607222399,13.179969791054829,1.3926993883019585,3.6854401714371727,4.0228122518438862,null,6.7218823240623209,6.1192462979605802,1.001000000008008E-2,6.3779495054109674,27.88797233692258,9.330750000074646E-2,27.88797233692258,3.3104041184186723,8.6182061048760268,9.1514318071046148,21.521572247781606,6.5066653225637037,10.2531179529062,null,null,":",3.9638930705807188E-3,1.4235257882411099,1.4818755040055449E-3,1.2586382165345733,null,":",0.60647563979885,61.393482429664687,0.76464776006686119,372.35048206320249,null,null,0.29291484893104452,null,264.50210858473321,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,":","No railway in CY and MT",null,null,null,null,null,null,null,null,"Belgium","BE",4.9242397347405316,4.4248532851878775,8.9136690648195117E-3,4.6145706072256543,1.5463318700188746,1.2157105263255152E-2,1.4774871114031207,3.6861251609974515,9.9804556473098032,10.888782433540833,1.9395914348706504,4.219511215045773,3.8306733411985454,null,6.6969172306040354,6.0177566090882006,1.239000000009912E-2,6.2757702865977105,28.944578967261101,0.11549250000092394,28.944578967261101,3.8704314190473239,9.0099779590088609,9.8299810342917908,23.553035186266836,6.433760650817808,11.856273862090704,null,null,3.4009513281854729E-3,4.8773191183122495E-3,3.918716454918572,1.8233538589339361E-3,0.80615277048431722,null,0.79922356212358614,0.74622982510177416,74.787968119043299,0.9408505912099111,370.25208707269962,null,null,0.29126411640550831,null,486.70233851360445,null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,":","No high speed rail in AT, BG, CY, CZ, DK, EE, EL, FI, HR, HU, IE, LT, LV, LU, MT, PL, PT, SK, SI, SE",null,null,null,null,null,null,null,null,"Bulgaria","BG",4.7588583572689762,4.2092389012434737,2.9460431654911943E-2,4.5553667715687816,1.7435603030978193,4.0180263158216177E-2,1.6659346714167529,3.3486674634919309,8.732575575614435,11.74884081234025,1.8065422928790453,4.0379193880905824,2.2115900212369985,null,7.6025551777942315,6.7245058795122992,4.0950000000327599E-2,7.277465441483943,32.63634401881697,0.38171250000305368,32.636344018816963,3.5161008366665265,9.0501517374723015,12.176109003626365,26.337426760224083,7.7009778536170064,18.527699097300982,null,null,":",1.628109968260559E-2,1.6361709874092041,6.0865826520368474E-3,1.3403858460172344,null,":",2.4910082514386551,60.716263334324907,3.1406766484510134,373.6080791305838,null,null,0.2939041557071953,null,486.70528185111544,null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,":","No electric rail freight in EE, LT, LV",null,null,null,null,null,null,null,null,"Croatia","HR",4.3383056744190114,4.1050261238524648,1.2741007194346532E-2,4.2332628277290691,1.3623852544458177,1.7377105263296912E-2,1.3017300446538604,2.5161547140681386,6.5252616679759647,8.0951837446258317,1.372368710086596,3.8460655579471732,2.9894210527391012,null,6.0743183907130502,5.7476898932009597,1.7710000000141678E-2,5.9272416876526952,25.501425887741526,0.16508250000132066,25.501425887741522,2.6419624497715457,7.793279491194717,9.6682757971320221,16.066022282846451,5.9014083998744624,9.3635442768274757,null,null,":",6.7674962262793585E-3,1.3208695324729973,2.5299842106245663E-3,0.7843953473401738,null,":",1.0354269226207418,63.215264070049486,1.3054718526822762,359.2011391996005,null,null,0.28257072971010927,null,240.46769098330302,null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,":","No Inlandwater ways in CY, DK, EL, IE, LT, LV, MT, PT, SI, SE",null,null,null,null,null,null,null,null,"Cyprus","CY",4.2500993502409194,4.3449214855492446,2.3769784172852026E-2,4.2618808307586518,1.341954570992238,3.2418947368680402E-2,1.2822089624947945,2.3347749685407235,19.490059505974877,25.365403649571938,2.258427029032906,3.6610415181305349,10.602684354375453,null,6.7897828419203137,6.9412667613054513,3.3040000000264316E-2,6.8086044476475269,25.118999875549179,0.30798000000246384,25.118999875549175,2.4515137169677592,8.1739719926948489,10.638043406252285,19.832145803265252,6.8542557089858382,8.8652194950748644,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,":",null,":",null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,":","No access to sea AT, CZ, HU, SK",null,null,null,null,null,null,null,null,"Czech Republic","CZ",4.2029402854597064,3.8929406423079724,2.6992805755611627E-2,4.0930628100057582,1.6389714828830573,3.6814736842399783E-2,1.5660022850640858,3.148317843833353,12.931874596156668,13.866605026985006,2.4711345092404691,3.5999548771295773,3.5900732880801547,null,6.7144434715890471,6.2192008702710924,3.752000000030016E-2,6.5389077638158977,30.678627551547951,0.34974000000279792,30.678627551547933,3.3057337360250196,9.3142435596191131,9.9874875530236213,23.507061455271561,6.7372958211370548,14.894000918011292,null,null,":",1.5383814134515653E-2,2.4801896886857424,5.751138317354563E-3,1.5521999035433414,null,":",2.3537235625808948,71.025399982496552,2.9675873717549548,385.54146301730077,null,null,0.30329172335326204,null,225.04245872812044,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Denmark","DK",3.6761762654740049,3.3183020841116115,1.2690647482115914E-2,3.5437628183699199,1.3150654802847184,1.7308421052770046E-2,1.2565170099922409,2.8985778333055214,7.6587508150383323,9.9637322861487405,2.445140179266347,3.2925508887220252,4.2462920306967842,null,5.8729070721076697,5.3011820897156889,1.7640000000141119E-2,5.6613688286226367,24.615683980409443,0.16443000000131544,24.615683980409447,3.0435067249707974,6.914030629016084,8.9948807409272078,24.914693392554444,5.7850321977789942,9.7107986344899508,null,null,":",6.6392958333864474E-3,0.71217467402131407,2.4820573320611999E-3,0.93900479194852693,null,":",1.0158122625081265,61.92633328537282,1.2807415833435791,353.83494845185464,null,null,":",null,":",null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Estonia","EE",5.0174210867358067,4.5328713011804087,3.9532374101035682E-2,4.8444044535104513,1.7349623495808419,5.3917105263589227E-2,1.6577195102653364,0,11.220562175173473,12.988380023178692,1.5040705672708596,4.1956902548552337,2.2341371143460398,null,7.2999738531287646,6.5949900170212867,5.4950000000439599E-2,7.0482475425664708,32.475405639834996,0.51221250000409768,32.475405639835003,3.3231652962601048,9.6441854605814719,11.163642589424018,18.142158864469046,7.516847120095461,13.714827436244981,null,null,":",2.2432805555735017E-2,0.67418007599983865,":",0.77525703762414,null,":",3.4322192500274573,74.102810907111717,":",383.88738789774044,null,null,0.30199052142898364,null,100.26085311442255,null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,"NB",null,null,null,null,null,null,null,null,null,"Finland","FI",4.767289053347703,4.4322977807266177,8.762589928127654E-3,4.6859751232984719,1.3246316957178681,1.1951052631674555E-2,1.2656573247470626,3.1257425079271268,11.098981496486878,13.309355428857856,2.0689225020278608,4.3219809358262857,3.2591416059301386,null,6.6740033321019121,6.2050296985169711,1.2180000000097439E-2,6.5601672642608424,24.794746498224111,0.11353500000090827,24.794746498224111,3.2820296333234826,7.9996903112248283,9.5928371181249918,22.342300556411328,6.6361551011088062,12.437067408170646,null,null,":",4.6150237407813505E-3,0.64623555110572095,1.7252964472288367E-3,0.51653297942647924,null,":",0.70609863233954651,62.750367867227084,0.8902529667700797,356.55951066067138,null,null,0.28049265471978058,null,83.025825797055049,null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,null,"Maritime data is provided only at European (EU27) level",null,null,null,null,null,null,null,null,"France","FR",3.6148865932335301,3.5279952569663187,5.338129496445583E-3,3.5538286946373865,1.6705321657142806,7.2805263158477167E-3,1.5961578441742041,2.8310853076255498,17.187131168994242,18.831748675313353,1.7074028158040171,3.369017802931296,5.5873454068106136,null,5.9036400409610508,5.7617337435519085,7.42000000005936E-3,5.8039235365363027,31.269387332278502,6.9165000000553312E-2,31.269387332278491,2.9726395730068265,7.9560111310318415,8.71731300613299,24.79011482320491,5.8898442099155996,9.4558697986141809,null,null,1.9877127571354975E-3,2.8563307081609563E-3,0.60906083257823607,1.0678205573144859E-3,0.75622175468442632,null,0.46711249792684195,0.43701859834862627,63.068288936071411,0.55099540757427468,362.08960277758308,null,null,0.28484298102532035,null,371.15040427599246,null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,null,"Aviation data is provided only at European (EU27) level",null,null,null,null,null,null,null,null,"Germany","DE",4.1456854389488171,3.7740128511302737,1.9690647482171916E-2,4.023920079565201,1.4679614550817492,2.6855526316004314E-2,1.4026058519335716,3.1063755384902398,14.942481521655964,15.86700283217727,1.8562781570204798,3.8416269993690531,2.675831464610714,null,6.6229754981558173,6.0292067526229829,2.7370000000218959E-2,6.4284481989677937,27.477624358211408,0.25512750000204099,27.477624358211408,3.2616943154147524,8.4913964748130315,9.0167762108142107,21.204900473875998,6.463806363435662,13.941553591362524,null,null,7.437709163406114E-3,1.0677091633551549E-2,1.9480550429435506,3.9915608882619569E-3,1.0049006013172868,null,1.7478616534004368,1.6335950199333871,67.662217687584459,2.0596454183431696,366.87165894043005,null,null,0.288604854115315,null,389.03934334744469,null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Greece","EL",3.9850819129468689,3.8393933240122351,2.4172661870696978E-2,3.9212578153471132,1.2459408071111615,3.2968421052895325E-2,1.1904698595234111,2.5667319808065567,12.40760943142863,16.390353796395416,1.3878605360976357,3.3675995841547,4.2819511649080209,null,6.3664019512014125,6.1336558904873515,3.3600000000268797E-2,6.2644392140810892,23.321793192765192,0.31320000000250559,23.321793192765188,2.6950685798468852,8.1213576681738324,10.728249162265197,19.590420432444731,6.0120258614932736,11.190882247640213,null,null,":",1.227283501642825E-2,0.63598290224378529,4.5881191171693496E-3,1.0109299194358523,null,":",1.8777437575135221,63.243595349372328,2.3674694644593846,343.14115256049087,null,null,":",null,":",null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hungary","HU",3.1629974784518464,3.0900957990397089,1.3345323741113958E-2,3.142499589314431,1.566182480394168,1.8201315789619296E-2,1.4964539461115227,2.6319235684987921,12.245659262189486,13.624796801403104,2.0303669822641472,2.739091708620558,3.1453040634793124,null,6.4667636935323127,6.3177158562097562,1.8550000000148399E-2,6.4248556597223176,29.316147044396462,0.17291250000138331,29.316147044396462,2.7635197469237318,9.0039252587352205,10.01797040393512,24.603853885960199,6.9284163931758238,14.232378943309962,null,null,":",7.8984728721388474E-3,1.596463201130065,2.9527924340704112E-3,0.87174914533126135,null,":",1.2084663494372434,73.673611685081596,1.5236408959803323,399.73135441237764,null,null,0.31445440500552141,null,430.48808045255885,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ireland","IE",3.9876633372061123,3.7426435643757836,1.2136690647579109E-2,3.8773389196953598,1.5369784626731371,1.6552894736974529E-2,1.4685501302356421,3.3321963629988871,9.0359502133765819,10.851217835620215,1.2962413656159222,3.4679827740151659,5.5210542695643747,null,5.8313679058042114,5.4730627233583728,1.6870000000134961E-2,5.6700347607776074,28.769499837883561,0.15725250000125801,28.769499837883558,3.4988061811488311,8.1573141686340946,9.7960691357508622,13.757110496668284,5.9915028052305122,8.5310944712853853,null,null,":",6.3019873079996468E-3,0.51164551263113522,":",1.429780224829222,null,":",0.96420405812394594,61.622413406513353,":",350.15025914185031,null,null,":",null,":",null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Italy","IT",3.6095423439073167,3.4922131311205633,1.3546762590036432E-2,3.5572511568577303,1.2894169148243906,1.8476052631726757E-2,1.2320103528972464,2.6098750621816968,13.158837167071095,15.478356486444163,1.530403067718523,3.2076835225732587,4.6742512547010078,null,5.7664554764955049,5.5790151815314921,1.8830000000150639E-2,5.6829172400086794,24.135588508824569,0.17552250000140418,24.135588508824569,2.7403688152907826,7.6553507855275509,9.0047659213910514,20.421177563934378,5.5467782430357051,9.059029499902973,null,null,4.9522022022418189E-3,7.1138638639207732E-3,2.2214642210480573,2.659471487012142E-3,0.6578108654591065,null,1.1637675175268274,1.0884211711798784,62.392631056428364,1.3722872872982652,354.52678214386674,null,null,0.27889357966791428,null,67.492246279635268,null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Latvia","LV",4.4080878383461179,3.8639419591792765,9.5179856115869352E-3,4.1141742989970487,1.3357399983036988,1.2981315789577534E-2,1.2762710708764304,2.9126430152171516,8.8103372485428189,11.215258056093184,1.9268477007653328,3.7020598230065342,2.2993320426855535,null,7.042178712547857,6.1728737741446551,1.3230000000105839E-2,6.5726346049807578,25.002674141456275,0.12332250000098657,25.002674141456268,3.0582751659780101,7.5360797682063962,9.5931718556763119,21.096287261097785,6.8114151636746252,15.532828990165179,null,null,":",5.3250629371055375E-3,0.69540693751017491,":",0.76312131725286947,null,":",0.81473462937714725,67.587528725970373,":",377.87809063568443,null,null,":",null,":",null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania","LT",4.6015409835580785,4.1571541843910982,1.1582733813042303E-2,4.3182681631325792,1.7526259640485002,1.5797368421179007E-2,1.6745967170427143,3.1971413055831808,6.8628626584532508,7.9441178492908406,1.8213458538017282,4.047753401329472,2.2729099922929104,null,7.3742947303494155,6.6621334689278155,1.6100000000128799E-2,6.9203300097527674,32.806037048085123,0.15007500000120058,32.806037048085123,3.356998370862339,9.7423727058963099,11.277299395176579,18.32686379473477,7.0569248002772973,14.846614139416772,null,null,":",6.6528274401273834E-3,1.4093735755649097,":",0.78314991289560609,null,":",1.0178825983394897,67.654063172958303,":",387.79573715987874,null,null,":",null,":",null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Luxembourg","LU",4.5524528722606874,3.9627583213622639,1.0273381295046216E-2,4.163658563439963,1.5683771117166607,1.4011578947480513E-2,1.4985508695185434,3.3229353592520434,24.300607552131204,24.295710482885056,1.3755597606601719,3.7991657644134995,4.3441315464409094,null,7.2728103165339668,6.3307387050933901,1.428000000011424E-2,6.6516886180688282,29.357226634650999,0.13311000000106488,29.357226634650999,3.4890821272146457,8.9393842796351635,8.9375828109376645,20.170305564914703,6.6689682152727663,10.560112069941873,null,null,":",5.6043097761343972E-3,3.6051631497350125,2.0951345624708488E-3,0.83972912843388481,null,":",0.85745939574856278,68.586693944979885,1.081089434234958,369.57427419697308,null,null,0.29073090518204803,null,288.40505794059158,null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Malta","MT",3.5702467335742032,3.5226169616709644,2.4575539568541929E-2,3.5554683408305201,1.5678229402369772,3.3517894737110247E-2,1.4980213704927428,2.6494972725779902,8.9513626446937593,11.20921072721797,2.8454725072972158,3.1840022120799403,3.3734555403611344,null,5.7215727877937219,5.6452427111500896,3.4160000000273277E-2,5.6978893686690917,29.346853531395418,0.31842000000254733,29.346853531395425,2.7819721362068894,8.0809517102082804,10.119251581198336,18.218007888829199,5.9539505880209855,14.334483839241869,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,":",null,":",null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands","NL",5.2213633783266236,4.8638557092568959,1.1935251798656635E-2,5.1584780702991315,1.4626787637242793,1.6278157894867067E-2,1.3975583530457116,3.839888814086347,12.024126806811369,13.229637639232756,1.9938362470745967,5.0045027802073729,3.82191946241241,null,6.9221359596957353,6.448176092775368,1.6590000000132721E-2,6.838766804842324,27.378741783182996,0.15464250000123714,27.378741783182996,4.0318832547906647,9.3995000830666235,10.341871978468099,20.383852020318059,6.8028889272224724,12.225683518466528,null,null,4.5518309859519076E-3,6.5274647887846142E-3,1.0763827545853202,2.4402500273150783E-3,0.98626209938276699,null,1.0696802816986983,0.99870211268404596,75.138306147623538,1.2591690140945804,370.5625207003942,null,null,0.29150832347261196,null,550.65922303976402,null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Poland","PL",3.8048720424935771,3.482494194823758,3.0618705036216172E-2,3.692066949283034,1.7218033109832547,4.1760000000334078E-2,1.6451463296284046,3.1923760997484978,9.0336110870594943,10.84383671618443,1.3971877792311893,3.3740869149852601,1.7825439482548835,null,6.6585260743637615,6.0943648409415783,4.2560000000340478E-2,6.4611171612453102,32.229091870322861,0.39672000000317376,32.229091870322861,3.3519949047359225,8.8392318537497587,10.610506252130328,20.325332514816246,6.8078478839814602,15.453963083224078,null,null,":",1.7485723948035676E-2,0.71249159380615568,6.5369235564674503E-3,0.84928900084921466,null,":",2.6753157640494583,60.491392637115453,3.3730525551372041,386.31442683314179,null,null,0.30389978642892029,null,165.01758403090372,null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal","PT",3.6177029545682196,3.5970272452116747,1.4151079136803857E-2,3.6071784424551105,1.3061845653071662,1.9300263158049138E-2,1.2480314852021193,2.7364635051258452,6.465721780879008,5.8940907821433939,1.3820748521920432,3.4375074956482568,3.4387512926882264,null,5.7794925303803382,5.7464618727262664,1.967000000015736E-2,5.7626790053597725,24.449449066770789,0.1833525000014668,24.449449066770789,2.8732866803821375,8.7664557974381232,7.991418136881701,16.475091716367576,5.7833448049383183,9.864447519528424,null,null,":",7.3264991554640169E-3,1.1743606460090241,2.7389638003047522E-3,1.3903702702545184,null,":",1.1209543707859946,61.102870065532002,1.4133053209572521,350.41173913683974,null,null,":",null,":",null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Romania","RO",3.2554411561654475,3.0541544423783775,1.7877697841869641E-2,3.1809165880849974,1.8682858969927127,2.438289473703717E-2,1.7851073154104102,2.9709769122116141,17.194092642116537,21.342147346796629,1.5177127802336736,2.9606907045926616,2.6414259298321845,null,7.6279470620768848,7.1563045646662591,2.48500000001988E-2,7.4533257333929974,34.970985030700923,0.2316375000018531,34.970985030700923,3.1195257578221955,9.3855196439701221,11.649765261658342,22.935547085041144,8.0518659674948054,14.335231203208677,null,null,":",1.0379148135128012E-2,0.99884807277196908,3.8801766596690116E-3,0.808829129657199,null,":",1.5880096646745858,67.456411107199955,2.0021711563892102,392.814404992699,null,null,0.30901308750513218,null,415.31358960689772,null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovakia","SK",3.9485810273878794,3.715200415592272,1.0877697841813642E-2,3.8658606984762489,1.5651653561083685,1.4835789473802896E-2,1.4954821055563989,3.2218271114171855,9.9569543121679143,11.362102844077416,1.5031066111011728,3.4836198119237372,2.1166468299274497,null,6.3080896469327419,5.9352504394170733,1.512000000012096E-2,6.1759390726431427,29.297108289016293,0.14094000000112752,29.297108289016293,3.3829184669880448,8.6246545836959676,9.8417858817372785,18.993473249739946,6.500051686086147,13.668421331171572,null,null,":",6.0796849879907588E-3,1.1949476504679719,2.2728504768807656E-3,1.0389538823270992,null,":",0.93019180316258621,70.203062572688467,1.1727908460704752,378.01285829594394,null,null,0.29736923843421875,null,493.93030503923728,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovenia","SI",3.9171526111712414,3.697819950106811,1.7726618705177784E-2,3.8199034287633138,1.3651676622095605,2.4176842105456574E-2,1.3043885759105103,2.7866379290113983,9.4077144014060394,10.856996291758721,1.5694589305662419,3.5097199757788848,2.4322560061696055,null,6.2578809097736041,5.907484127005791,2.4640000000197119E-2,6.1025196403795849,25.553507606289948,0.22968000000183744,25.553507606289951,2.9259698254619693,7.7808671806051599,8.9795291950903398,21.295615729156633,6.2641213049856024,12.345752353579591,null,null,":",9.4649969955689587E-3,2.5067964760396628,3.5384272339023743E-3,0.70563616587268341,null,":",1.4481445403220508,69.667883165828215,1.825828452693625,361.35924034664856,null,null,":",null,":",null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain","ES",4.2015770371617691,3.5787470348931105,1.2741007194346532E-2,3.8490572238103677,1.3544101488786593,1.7377105263296912E-2,1.2941100014302722,2.9944498982522303,23.928589435421529,23.770728853197859,1.5228251010207527,3.4889914524687482,2.3233767600339199,null,6.7333242309495756,5.7351951215828549,1.7710000000141678E-2,6.1683863087992208,25.352146113240053,0.16508250000132066,25.352146113240053,3.1441723931648431,9.1864218356432268,9.125817598881147,20.271416312861714,6.0355482371810307,14.036470607621725,null,null,4.7455187638348736E-3,6.797852699231585E-3,0.94002719620116915,2.5413327795326878E-3,1.5353195624116718,null,1.1151969095011955,1.0400714629824326,63.655963711510232,1.3113277142388668,362.28508561412445,null,null,":",null,":",null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweden","SE",4.2194226879158512,3.4785341378699846,3.4748201439126912E-3,3.9859816049670997,1.4051187039845321,4.7392105263537026E-3,1.342560943986276,3.3000828519365326,9.1698291556189027,10.743038515853081,2.2097177685790736,3.7707967733812042,3.484674049119584,null,7.1714123279270385,5.9121838328450869,4.8300000000386402E-3,6.7746513528064751,26.30131996526687,4.5022500000360177E-2,26.30131996526687,3.4650869945333591,7.7690515998410685,9.1019384497038018,24.127430804524369,6.8699116884397107,12.132358964175916,null,null,":",1.8908421495108748E-3,2.0463696769177302,7.0687897312297009E-4,1.1079524956344291,null,":",0.28929884887516383,74.717988353769016,0.3647495501314526,368.48962301116558,null,null,":",null,":",null,null,0.52431558784130816,0.68898953312608735,0.26385235608163365,0.38173744402931864,0.13245178034376828,null,4379.2125737341175,6137.3776089487756,6137.3776089487756,11195.884023872737,11195.884023872737,null,null,7.5571596854177354,8.2945039015461006,6.4688895056418918,7.9596782773297807,null,1296.1943272531444,834.55493592120888,812.69944839521054,1865.5619906204881]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rail",null,null,null,null,null,null,null,null,null,null,null,null,"Inland waterway",null,null,null,null,"Maritime",null,null,null,null,null,null,null,null,null,null,null,null,"Aviation"]
[null,null,null,null,"NOISE",null,null,null,null,null,null,null,null,null,null,"[Road] car (petrol) ptkm","[Road] car (diesel) ptkm","[Road] car (electric) ptkm","[Road] car (total) ptkm","[Road] bus ptkm","[Road] bus (electric) ptkm","[Road] coach ptkm","[Road] motorcycle ptkm","[Road] light commercial vehicle (petrol) ptkm","[Road] light commercial vehicle (diesel) ptkm","[Road] heavy goods vehicle ptkm","[Road] average passenger vehicle ptkm","[Road] average goods vehicle ptkm",null,"[Road] car (petrol) vkm","[Road] car (diesel) vkm","[Road] car (electric) vkm","[Road] car (total) vkm","[Road] bus vkm","[Road] bus (electric) vkm","[Road] coach vkm","[Road] motorcycle vkm","[Road] light commercial vehicle (petrol) vkm","[Road] light commercial vehicle (diesel) vkm","[Road] heavy goods vehicle vkm","[Road] average passenger vehicle vkm","[Road] average goods vehicle vkm",null,null,"[Rail] passanger High Speed ptkm","[Rail] passanger electric ptkm","[Rail] passanger diesel ptkm","[Rail] freight electric ptkm","[Rail] freight diesel ptkm",null,"[Rail] passanger High Speed vkm","[Rail] passanger electric vkm","[Rail] passanger diesel vkm","[Rail] freight electric vkm","[Rail] freight diesel vkm",null,null,"[Inland waterway] ptkm",null,"[Inland waterway] vkm",null,null,"[Maritime] average ptkm","[Maritime] small container ptkm","[Maritime] large container ptkm","[Maritime] small bulk ptkm","[Maritime] large bulk ptkm",null,"[Maritime] average vkm","[Maritime] small container vkm","[Maritime] large container vkm","[Maritime] small bulk vkm","[Maritime] large bulk vkm",null,null,"[Aviation] average ptkm","[Aviation] short distance ptkm","[Aviation] medium distance ptkm","[Aviation] long distance ptkm",null,"[Aviation] average vkm","[Aviation] short distance vkm","[Aviation] medium distance vkm","[Aviation] long distance vkm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average costs (€2021-cent per pkm or tkm)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Average costs (€2021-cent per vkm)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average costs (€2021-cent per pkm or tkm)",null,null,null,null,null,"Average costs (€2021-cent per vkm)",null,null,null,null,null,null,"Average costs (€2021-cent per tkm)",null,"Average costs (€2021-cent per vkm)",null,null,"Average costs (€2021-cent per tkm)",null,null,null,null,null,"Average costs (€2021-cent per tkm)",null,null,null,null,null,null,"Average costs (€2021-cent per pkm)",null,null,null,null,"Average costs (€2021-cent per vkm)"]
[null,null,null,null,"€2021-cent per passenger*km or tonne*km",null,null,null,"€2021-cent per vehicle*km",null,null,null,null,null,null,"Pass car - petrol","Pass car - diesel","Pass car - electric","Pass car - total","Bus","Bus-electric","Coach","MC","LCV-petrol","LCV-diesel","HGV","Passenger vehicles","Goods vehicles",null,"Pass car - petrol","Pass car - diesel","Pass car - electric","Pass car - total","Bus","Bus-electric","Coach","MC","LCV-petrol","LCV-diesel","HGV","Passenger vehicles","Goods vehicles",null,null,"HS pax train","Elec pax train total","Diesel pax train","Elec freight train","Diesel freight train",null,"HS pax train","Elec pax train total","Diesel pax train","Elec freight train","Diesel freight train",null,null,"Inland vessel",null,"Inland vessel",null,null,"Average","Small cont","Larg cont","Small bulk","Large bulk",null,"Average","Small cont","Larg cont","Small bulk","Large bulk",null,null,"Average","Short","Medium","Long",null,"Average","Short","Medium","Long"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"EU-27","EU-27",0.60354781893859144,0.66741449762842253,0.60354781893859144,0.63254980884497858,0.47555039738559646,null,0.25935268423545038,9.9633273614102382,1.9726316423419281,1.9726316423419281,0.5398241872793853,0.91056059147891621,0.7377457191258906,null,0.96616892940152144,1.0724634346557804,0.96616892940152144,1.0143376649227971,8.9014565999158926,null,5.0808255390431913,10.46149372948075,1.295209313280639,1.295209313280639,6.6637705670391627,1.5872918083488943,2.6125175709484547,null,null,0.35605845958605431,0.91219490301082262,1.6811438679313169,0.70976801583760341,0.45633939037567472,null,106.55504483714999,131.77395832913876,89.310391255991334,390.04591180959278,197.29409083967499,null,null,0,null,0,null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,"Values not applicable",null,null,null,null,null,null,null,null,null,"Austria","AT",0.61328672100949533,0.64906586831318913,0.61328672100949533,0.63370638138178104,0.26969558328742049,null,0.25768837597885563,5.1787392837002253,1.8266182200891032,1.8266182200891032,0.52223278710117393,0.67406275162109885,0.83293269114459512,null,0.97976148610544822,1.0369207712048398,0.97976148610544822,1.0123830904982318,5.0482210571583215,null,5.0482210571583215,5.4376762478852383,1.2683012437635026,1.2683012437635026,7.2774045017373057,1.1900615739732796,2.0233278760738336,null,null,":",1.8954429433157014,5.4971777337855281,1.8461865079624225,3.2055731618103538,null,":",237.08097696558434,237.08097696558434,948.32390786233736,948.32390786233736,null,null,0,null,0,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,":","No railway in CY and MT",null,null,null,null,null,null,null,null,"Belgium","BE",1.5873831942737713,1.6635775875989127,1.5873831942737713,1.634631275040997,0.72544357201201659,null,0.69314585599591472,13.816482625317599,3.0418043244272099,3.0418043244272099,0.52209944614113835,1.7357867114043657,1.1136958819018286,null,2.1588254102058748,2.2624490298957567,2.1588254102058748,2.2230823317303661,13.579011830194954,null,13.579011830194954,14.507306756583484,2.746025921781873,2.746025921781873,7.3423239037511356,2.6466658513016199,3.6424766736660743,null,null,0.42176248649423576,1.4946561984920907,6.6077140962728622,1.076578426758354,1.0982948930701879,null,126.10698346177651,129.36978716092099,126.10698346177651,504.42793384710603,504.42793384710603,null,null,0,null,0,null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,":","No high speed rail in AT, BG, CY, CZ, DK, EE, EL, FI, HR, HU, IE, LT, LV, LU, MT, PL, PT, SK, SI, SE",null,null,null,null,null,null,null,null,"Bulgaria","BG",0.67846261803712504,0.73816732842439226,0.67846261803712504,0.700567741968386,0.56747178358893025,null,0.20056133023389761,10.374316391057759,1.3648336763803008,1.3648336763803008,1.0645385352643635,0.68408656064417206,1.0815496225821337,null,1.0838838020508108,1.1792655766312825,1.0838838020508108,1.1191980332766032,10.622061260097945,null,3.9290787824341895,10.893032210610647,1.4144683616763079,1.4144683616763079,13.454209708709632,1.3046658308770618,7.9410028872815666,null,null,":",9.2352764734647722E-2,0.16140573761685587,4.9572388909149188E-2,8.5954552316238317E-2,null,":",5.9895654819877446,5.9895654819877437,23.958261927950975,23.958261927950975,null,null,0,null,0,null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,":","No electric rail freight in EE, LT, LV",null,null,null,null,null,null,null,null,"Croatia","HR",0.26106557591492896,0.27629614161380595,0.26106557591492896,0.26792370803076515,0.10061911274738318,null,9.6139415559779881E-2,1.9321048773743132,0.39619295411244204,0.39619295411244204,0.59943795823214274,0.31669787812790146,0.53622641712384189,null,0.36553335517892421,0.38685857112006261,0.36553335517892421,0.37513583162100717,1.8834106125594066,null,1.8834106125594066,2.0287101212430287,0.47318292827911718,0.47318292827911718,7.8874465598319539,0.48594166949249051,1.8399534283286771,null,null,":",0.25361802679193285,0.41778871788969169,0.17892499227679551,0.17465299467383533,null,":",19.994877221096164,19.994877221096164,79.979508884384657,79.979508884384657,null,null,0,null,0,null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,":","No Inlandwater ways in CY, DK, EL, IE, LT, LV, MT, PT, SI, SE",null,null,null,null,null,null,null,null,"Cyprus","CY",0.77008786841582755,0.83785560083642019,0.77008786841582755,0.77850788782003122,0.64410790601025358,null,0.22764680496813114,11.775350599233589,3.8281382664550567,3.8281382664550567,0.22348047814694544,1.1119101604262633,1.9414222632521281,null,1.2302605103676885,1.3385234352800452,1.2302605103676885,1.2437119849258205,12.05655300160335,null,4.4596943500828718,12.364118129195269,1.6054899660298336,1.6054899660298336,2.4428471935522458,2.081734535715619,1.6472213974938759,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,":",null,":",null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,":","No access to sea AT, CZ, HU, SK",null,null,null,null,null,null,null,null,"Czech Republic","CZ",0.63178711635970863,0.67474864027216885,0.63178711635970863,0.64701456546630343,0.39524557130969484,null,0.25708964089436898,7.0652186648615887,1.845556039273005,1.845556039273005,1.1046724505707914,0.833386832985341,1.1831434001918495,null,1.0093169521230836,1.0779505048674538,1.0093169521230836,1.0336436946648344,7.3982932590622053,null,5.0364915910941903,7.4184795981046703,1.3292704259461017,1.3292704259461017,10.023398962463862,1.5596788901253449,4.7193570613404443,null,null,":",0.21022793738978182,0.77495171846325661,0.15438992188791315,0.35738801848522117,null,":",22.19235731124353,22.19235731124353,88.76942924497412,88.76942924497412,null,null,0,null,0,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Denmark","DK",0.62958684909517715,0.6736579285318397,0.62958684909517715,0.64589314848674229,0.35544938631891143,null,0.27621749996210709,8.0751523665859359,1.4539504364051863,1.4539504364051863,0.64718839074774048,0.72021080522141678,0.91819565846784501,null,1.0058018961939779,1.0762080289275564,1.0058018961939779,1.0318521653054016,6.6533795433231626,null,5.4112142015236007,8.4789099849152318,1.3125714745331414,1.3125714745331414,7.3818249050579867,1.2654148221871218,2.2171560370975891,null,null,":",0.36276722504971226,0.31530190144060416,0.19186375533711766,0.29103317943856438,null,":",27.416715795117231,27.416715795117231,109.66686318046889,109.66686318046892,null,null,":",null,":",null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Estonia","EE",0.69963731619698888,0.74861192833077816,0.69963731619698888,0.7171245234097493,0.30317547101454367,null,0.28967769442150293,8.172444776370293,1.5455152471400726,1.5455152471400726,0.84970284623889514,0.64787263328466316,0.90121489799647492,null,1.0179201678753038,1.0891745796265748,1.0179201678753038,1.0433627514676735,5.6749049359048183,null,5.6749049359048174,8.5810670151888093,1.3283858190772713,1.3283858190772713,8.2755164200592688,1.1588248839555519,4.6022558691489026,null,null,":",0.11929730917929034,0.11929730917929034,":",0.10592324595486884,null,":",13.112618213657072,13.112618213657072,":",52.450472854628295,null,null,0,null,0,null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,"NB",null,null,null,null,null,null,null,null,null,"Finland","FI",0.26542323131829132,0.28400285751057164,0.26542323131829132,0.26993314709227267,0.18163955544770985,null,7.4921666019449801E-2,2.4418200628424254,0.67278194868156327,0.67278194868156327,0.58548398771501164,0.2888490967348068,0.59690838393737133,null,0.37158131391080396,0.39759200588456028,0.37158131391080396,0.37789500552174465,3.399969022283857,null,1.4677461899476754,2.5639110659845468,0.48491361465359895,0.48491361465359895,6.7214176732133595,0.44351130539655942,2.4003101136528131,null,null,":",0.72592772508400027,0.87187237901759596,0.51654162731275532,0.4905738237933942,null,":",84.66001665030376,84.66001665030376,338.64006660121504,338.64006660121504,null,null,0,null,0,null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,null,"Inland and maritime navigation are considered noise free",null,null,null,null,null,null,null,null,"France","FR",0.38894790651261252,0.41034004137080615,0.38894790651261252,0.4039800012764666,0.2963911887542921,null,0.15884755508425308,4.2559001827408682,1.7561707765779164,1.7561707765779164,0.16693340107425636,0.47798946405910542,0.56360689145587872,null,0.635208982498637,0.67014547653606193,0.635208982498637,0.65975859816667048,5.5479152531430955,null,3.111888805260822,4.4686951918779103,0.81294045580175556,0.81294045580175556,2.660695637992236,0.83563924026749803,0.97455882886490863,null,null,0.30980648487720808,0.55329736700007037,0.89456379174652201,0.66705695713571855,0.77384645282244824,null,92.632138978285212,142.10203914231758,92.632138978285198,370.52855591314079,370.52855591314079,null,null,0,null,0,null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,null,"Aviation data is provided only at European (EU27) level",null,null,null,null,null,null,null,null,"Germany","DE",0.35055161773391669,0.36948140509154803,0.35055161773391669,0.35675329210055778,0.2095812313647257,null,0.11663406317666301,3.7281781302682173,1.3067602346434701,1.3067602346434701,0.35301893073386365,0.39918496025927369,0.41255976113789222,null,0.56002675776561206,0.59026820268495506,0.56002675776561206,0.56993429609254787,3.922987438148112,null,2.2849091716836973,3.914587036781628,0.74259548079720161,0.74259548079720161,4.3466790074443331,0.67165664098453226,2.2837932935522645,null,null,0.33087057616520327,1.0899662477809344,2.8482908309844155,0.8213326117684171,1.0839225960398169,null,98.930302273395768,109.33021860638259,98.930302273395739,395.72120909358307,395.72120909358301,null,null,0,null,0,null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Greece","EL",0.54015962129652428,0.60386921110739045,0.54015962129652428,0.56849968383800087,0.43366123114552418,null,0.24207591323513664,9.12544762271901,1.7671587363292203,1.7671587363292203,0.32750781351416303,1.2423161055478638,0.63559449116460731,null,0.86293665779116835,0.96471646200658745,0.86293665779116835,0.90821156892287169,8.1173660022787271,null,4.7423665036591407,9.5817200038549615,1.1566876144420364,1.1566876144420364,3.9895458224586267,2.2178517273389304,1.568947938357182,null,null,":",0.96042526883242019,0.42899652798689814,0.40111325349246957,0.50272805750196647,null,":",42.660396571304503,42.660396571304503,170.64158628521801,170.64158628521801,null,null,":",null,":",null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hungary","HU",0.52164057594467883,0.55940735364307392,0.52164057594467883,0.53225952503586038,0.48800283941528766,null,0.24263788402901523,6.9718412116462032,1.9154953146699845,1.9154953146699845,0.53979959356703588,0.63315053342671657,0.68891597386838732,null,1.06649668884448,1.1437110491168208,1.06649668884448,1.088207181791168,9.1345441399529754,null,4.7533757421798493,7.3204332722285139,1.4084155272880208,1.4084155272880208,7.1282767500200981,1.6015274411351827,3.3127578378994453,null,null,":",0.27126088449458885,0.75414608260504135,0.17509787404622562,0.30359305628974981,null,":",34.802346589849599,34.802346589849599,139.20938635939839,139.20938635939839,null,null,0,null,0,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ireland","IE",0.72898054166800341,0.77271937416808367,0.72898054166800341,0.74867471231566485,0.55812238166253558,null,0.25031229902174912,7.0053152599378992,1.5941467637860951,1.5941467637860951,0.53938523122178705,0.74815920271128034,1.1148484289702165,null,1.0660262352079408,1.129987809320417,1.0660262352079408,1.0948260472619511,10.447057105037821,null,4.9037206819565284,7.3555810229347927,1.4391354175307198,1.4391354175307198,6.9526233243159208,1.292566386255082,1.8039057005062256,null,null,":",1.4386997214074524,0.59785066518987706,":",1.1760805719800738,null,":",72.004932978371883,72.004932978371883,":",288.01973191348748,null,null,":",null,":",null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Italy","IT",0.93455572679151111,0.96259239859525647,0.93455572679151111,0.94705108762037948,0.72982472041153379,null,0.32580263229366346,13.650354786801174,3.2720852267877558,3.2720852267877558,0.50207723250007286,1.7647651655120589,1.2452016715749301,null,1.4930075548063786,1.5377977814505697,1.4930075548063786,1.5129696261764611,13.661019126478367,null,6.3826072967972687,14.332872526141236,1.9035846323781327,1.9035846323781327,6.2717926820340155,3.0516604756185188,2.3678280536425795,null,null,0.8735522835301256,1.6999386254377704,9.2996395240210354,1.6796087553244539,1.93852799354881,null,261.19213277550756,300.35215978495461,261.1921327755075,1044.7685311020302,1044.7685311020302,null,null,0,null,0,null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Latvia","LV",0.7624793622951358,0.81585291765579537,0.7624793622951358,0.79130841561391518,0.3627982950339696,null,0.34664603074188344,9.779646820386013,1.8584139355584135,1.8584139355584135,0.78061498606419599,0.75570770001723242,0.83731207769572757,null,1.2181054758487919,1.3033728591582074,1.2181054758487919,1.2641615784106199,6.7909380278570142,null,6.7909380278570133,10.268629161405313,1.589627645982673,1.589627645982673,9.3806468756717631,1.3904256368884635,6.1438666106161692,null,null,":",8.9139770772883431E-2,8.9139770772883431E-2,":",6.9984348761711793E-2,null,":",8.6636133359692344,8.6636133359692344,":",34.654453343876938,null,null,":",null,":",null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania","LT",0.43902018969391166,0.47238572411064872,0.43902018969391166,0.46028893362813844,0.25841032515241585,null,0.24690555259753133,4.1409583832062795,0.67056372217063498,0.67056372217063498,0.95275973966063066,0.50115629642041315,0.92770871571169111,null,0.70356089035058178,0.7570315180172259,0.70356089035058178,0.73764555609097993,4.8369811211602487,null,4.8369811211602487,4.3480063023665938,0.95191788464433702,0.95191788464433702,9.1916997783120724,0.87372474218976437,5.8259946141538581,null,null,":",6.6351672947948637E-2,6.6351672947948623E-2,":",2.5728916755993276E-2,null,":",3.1850748098868698,3.1850748098868698,":",12.740299239547481,null,null,":",null,":",null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Luxembourg","LU",0.56598636274673664,0.59315370815857982,0.56598636274673664,0.58389819399191112,0.3038427548142541,null,0.29031526985588124,5.7868569033929482,3.1265070016508121,3.1265070016508121,0.42110410632930895,0.78505099209915286,0.77142960230019575,null,0.90419639115514827,0.94759781793059505,0.90419639115514827,0.93281159151486781,5.6873953003658819,null,5.6873953003658819,6.0761997485625958,1.1501378095493484,1.1501378095493484,4.7114383802178157,1.3780604580926559,1.6640801623108701,null,null,":",3.9748167372648338,18.402777658988018,2.9636473557029399,3.1819679568792685,null,":",350.1050095686511,350.10500956865104,1400.4200382746042,1400.4200382746042,null,null,0,null,0,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Malta","MT",0.25982978841447041,0.28581276725591742,0.25982978841447041,0.2678916927786103,0.14570783544712176,null,0.1392207281487004,3.4501350087366904,0.62268233505834825,0.62268233505834825,0.44298295627846324,0.33604314009615638,0.45793050670120422,null,0.41639560450270385,0.45803516495297419,0.41639560450270385,0.42931537617951471,2.7273912094927115,null,2.7273912094927111,3.6226417591735243,0.56213406607865046,0.56213406607865046,5.2770087386556268,0.6283865771151339,3.4310273700619982,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,":",null,":",null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands","NL",0.59046083699507657,0.6069937404309389,0.59046083699507657,0.59336896125394445,0.24130070319681485,null,0.23055767384620501,6.2847148799461925,1.3218130249188662,1.3218130249188662,0.33842287628951845,0.71301894769398144,0.51721823034534442,null,0.78279366832070019,0.80471189103368002,0.78279366832070019,0.78664906585750682,4.5167194662104411,null,4.5167194662104411,6.5989506239435025,1.0332876421833246,1.0332876421833246,4.4062276943408776,0.96924488149973809,1.8967727163005637,null,null,0.19318462669632394,0.5142249010700517,0.82746394981672489,0.46986596083956012,0.61494262145052558,null,57.762203382200852,59.121280092481086,57.762203382200852,231.04881352880346,231.04881352880341,null,null,0,null,0,null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Poland","PL",0.6367280893528765,0.68002559942887209,0.6367280893528765,0.65187857098556468,0.43247713045840924,null,0.30600660319780082,7.5133914543639442,1.5066027852647144,1.5066027852647144,0.44723519251982397,0.70017839398882853,0.49902752432696901,null,1.1142741563675338,1.1900447990005265,1.1142741563675338,1.1407874992247384,8.0952017460101349,null,5.9947949612573321,7.8890610270821391,1.4741847088742475,1.4741847088742475,4.6563460452146943,1.412740133265715,3.2779073245407155,null,null,":",0.3342135704618176,0.50139661638063493,0.20283985996820364,0.37434307273377854,null,":",43.107569882037325,42.569175344760531,170.27670137904215,170.27670137904215,null,null,0,null,0,null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal","PT",0.51446654284115156,0.5504792008400321,0.51446654284115156,0.53279798911941278,0.43030410062610697,null,0.17117114919595114,5.9645764731340662,0.84563142212786402,0.84563142212786402,0.54893033738314634,0.61542701399568722,0.6690842492928093,null,0.82189045889642653,0.8794227910191762,0.82189045889642653,0.85117601886825778,8.0545264971849804,null,3.35331307229742,6.2628052967907708,1.146537190160515,1.146537190160515,7.7862430159651463,1.0354091238248915,2.0972868861314389,null,null,":",0.82290643878335168,1.4168875476411671,1.1233623911365727,1.1700578144359866,null,":",73.721727661098072,73.721727661098086,294.88691064439229,294.88691064439229,null,null,":",null,":",null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Romania","RO",1.094254576364827,1.1905489790849322,1.094254576364827,1.1299066998272438,1.3423870015782451,null,0.4744393122464986,24.541039530705799,6.1298188930080952,6.1298188930080952,0.4388158000564964,1.1708268605067353,0.81940091389996605,null,2.5639892047006061,2.7896202547142601,2.5639892047006061,2.6475270410110232,25.127094206065944,null,9.2944608670396978,25.768091507241092,3.3460059121342907,3.3460059121342907,5.8627344367531213,3.1841694700899215,4.189385348233392,null,null,":",0.83717709142941965,1.213066878561011,0.38915484210368256,0.67474225808312072,null,":",81.923507980197556,81.923507980197584,327.69403192079034,327.69403192079034,null,null,0,null,0,null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovakia","SK",0.52263443669466036,0.55817357838989723,0.52263443669466036,0.53523106787001129,0.32695973242969917,null,0.2126727439822638,5.8445740367585968,1.2694786552228243,1.2694786552228243,1.4175479438079213,0.53891150882615502,1.4071218163366437,null,0.83493914810837089,0.8917150101797402,0.83493914810837089,0.85506300479316755,6.1201039556343595,null,4.1663463490607713,6.1368027385965256,1.0996148580587244,1.0996148580587244,19.399512638674665,1.0055496439671081,9.7930949657618456,null,null,":",1.1472402599107057,2.5017348197644345,0.71343088006809097,1.6158392033490596,null,":",146.97668640414088,146.97668640414088,587.9067456165634,587.90674561656351,null,null,0,null,0,null,null,":",":",":",":",":",null,":",":",":",":",":",null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovenia","SI",0.28212800521458198,0.29858735303880068,0.28212800521458198,0.28942586095163864,0.12406705431811405,null,0.11854342347773442,2.3823561371616853,0.70544178088106124,0.70544178088106124,0.48619180185909278,0.28922044974305239,0.51000430765372795,null,0.45071602594950821,0.47701079890340242,0.45071602594950821,0.46237477827101997,2.3223143237048411,null,2.3223143237048407,2.5014739440197702,0.58345189559163835,0.58345189559163835,6.5113617443271332,0.51619844135027126,2.5601388660843876,null,null,":",0.49285718343552387,1.266857610722647,0.24456033914333714,0.27500652759893629,null,":",35.20799907577706,35.20799907577706,140.83199630310824,140.83199630310827,null,null,":",null,":",null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain","ES",1.026630320331658,1.0984944427548737,1.026630320331658,1.0673051865568186,0.86137612303262612,null,0.34275694784115207,11.980693500704582,5.9803363959247395,5.9803363959247395,0.25721956818213842,1.7275177462183848,0.46174697917646995,null,1.6452476655732744,1.760415002163404,1.6452476655732744,1.7104320141933622,16.123427122618089,null,6.7147492975042038,12.579728175739813,2.2959102123541921,2.2959102123541921,3.3029297961590007,2.9884041935699504,2.7366046839653362,null,null,6.4333410158710871E-2,0.2827366539738797,0.28405934562298824,0.29116089332168604,0.32607393204499108,null,19.235689637454549,22.511031647705227,19.235689637454549,76.942758549818194,76.942758549818194,null,null,":",null,":",null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweden","SE",0.25152976024440632,0.26913684346151479,0.25152976024440632,0.25707744561964407,0.20897657197557146,null,8.6197485414736957E-2,2.8093175236870933,0.65848333255363289,0.65848333255363289,0.62149433650717201,0.2724500027728991,0.62814104661467018,null,0.42750484056107946,0.45743017940035496,0.42750484056107946,0.43693379381702646,3.9116692911338768,null,1.6886441202162634,2.949783399871448,0.55789381693220863,0.55789381693220863,10.526673916115911,0.49636922142760959,3.1654074534563761,null,null,":",0.57441522621586139,1.8009490615464789,0.436521531042112,0.79085775469228481,null,":",65.757078266055089,65.757078266055089,263.02831306422036,263.02831306422041,null,null,":",null,":",null,null,0,0,0,0,0,null,0,0,0,0,0,null,null,5.7744443386769775E-2,0.31879679962137725,8.197575303902091E-2,9.9960742113314894E-3,null,9.9042527965563245,32.075871666093548,10.298776817642304,2.3428454586153964]
[]
[]
[]
[]
[null,null,null,null,"VALUE OF TIME",null,null,null,null,null,null,null,null,null,null,"Road Passenger Commuting/Business","Road Passenger Personal","Rail Passenger Commuting/Business","Rail Passenger Personal","Navigation Passenger Commuting/Business","Navigation Passenger Personal","Air Passenger Commuting/Business","Air Passenger Personal","Road Freight","Rail Freight","Navigation Freight","Air Freight"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Passenger",null,null,null,null,null,null,null,"Freight"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Road",null,"Rail",null,"Navigation",null,"Air",null,"Road","Rail","Navigation","Air"]
[null,null,null,null,"€2021 per hour",null,null,null,null,null,null,null,null,null,null,"Commuting/Business","Personal","Commuting/Business","Personal","Commuting/Business","Personal","Commuting/Business","Personal","Road_tonne*hour","Rail_tonne*hour","Navigation_tonne*hour","Air_tonne*hour"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"EU-27","EU-27",17.705789578758235,6.6260930325414247,17.705789578758235,6.6260930325414247,17.705789578758235,6.6260930325414247,24.433989618686361,9.1440083849071652,1.7379916150928327,0.71257656218806142,0.71257656218806142,"n.a."]
[null,null,null,"Values not avaliable (potentially available in future versions of the tool)",null,null,null,null,null,null,null,null,null,"Austria","AT",21.857066455382789,8.6103595127265518,21.857066455382789,8.6103595127265518,21.857066455382789,8.6103595127265518,30.162751708428242,11.882296127562642,2.3181737149648409,0.95045122313558483,0.95045122313558483,"n.a."]
[null,null,null,"n.a.","air freight",null,null,null,null,null,null,null,null,"Belgium","BE",23.270629851626214,7.903232779797583,23.270629851626214,7.903232779797583,23.270629851626214,7.903232779797583,32.113469195244171,10.906461236120665,1.2074383413579641,0.49504971995676528,0.49504971995676528,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Bulgaria","BG",9.4147750304012963,3.3228617754357517,9.4147750304012963,3.3228617754357517,9.4147750304012963,3.3228617754357517,12.992389541953788,4.5855492501013373,0.77533441426834204,0.31788710985002022,0.31788710985002022,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Croatia","HR",10.223125691858709,3.9401630270705446,10.223125691858709,3.9401630270705446,10.223125691858709,3.9401630270705446,14.107913454765018,5.4374249773573506,0.85192714098822586,0.3492901278051726,0.3492901278051726,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Cyprus","CY",12.89734764122292,5.262117837618951,12.89734764122292,5.262117837618951,12.89734764122292,5.262117837618951,17.798339744887631,7.2617226159141524,1.5476817169467503,0.63454950394816767,0.63454950394816767,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Czechia","CZ",16.001986097318767,6.1721946375372392,16.001986097318767,6.1721946375372392,16.001986097318767,6.1721946375372392,22.0827408142999,8.5176285998013892,1.6001986097318766,0.65608142999006935,0.65608142999006935,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Denmark","DK",21.714300000000001,7.9724000000000004,21.714300000000001,7.9724000000000004,21.714300000000001,7.9724000000000004,29.965734000000001,11.001912000000001,2.0980000000000003,0.86018000000000006,0.86018000000000006,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Estonia","EE",13.77095238095238,5.2352380952380946,13.77095238095238,5.2352380952380946,13.77095238095238,5.2352380952380946,19.003914285714281,7.2246285714285703,1.2519047619047619,0.51328095238095239,0.51328095238095239,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Finland","FI",21.775794401832854,7.082418567586414,21.775794401832854,7.082418567586414,21.775794401832854,7.082418567586414,30.05059627452934,9.7737376232692501,2.7484012351827873,1.1268445064249428,1.1268445064249428,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"France","FR",16.853514106270563,6.8702223108364082,16.853514106270563,6.8702223108364082,16.853514106270563,6.8702223108364082,23.257849466653376,9.4809067889542415,1.7175555777091021,0.70419778686073187,0.70419778686073187,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Germany","DE",21.752988047808763,8.2661354581673301,21.752988047808763,8.2661354581673301,21.752988047808763,8.2661354581673301,30.01912350597609,11.407266932270915,2.1752988047808763,0.89187250996015921,0.89187250996015921,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Greece","EL",11.597180563887223,4.1709158168366329,11.597180563887223,4.1709158168366329,11.597180563887223,4.1709158168366329,16.004109178164367,5.7558638272345526,1.9328634273145371,0.79247400519896016,0.79247400519896016,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Hungary","HU",13.865286212045794,4.8587755102040813,13.865286212045794,4.8587755102040813,13.865286212045794,4.8587755102040813,19.134094972623192,6.7051102040816319,1.6590940766550522,0.6802285714285714,0.6802285714285714,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ireland","IE",29.377555110220438,11.626452905811622,29.377555110220438,11.626452905811622,29.377555110220438,11.626452905811622,40.541026052104201,16.044505010020035,1.4533066132264527,0.59585571142284566,0.59585571142284566,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Italy","IT",17.552552552552548,6.2012012012012008,17.552552552552548,6.2012012012012008,17.552552552552548,6.2012012012012008,24.222522522522514,8.5576576576576553,1.4714714714714712,0.60330330330330317,0.60330330330330317,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Latvia","LV",11.874965034965035,4.4811188811188813,11.874965034965035,4.4811188811188813,11.874965034965035,4.4811188811188813,16.387451748251749,6.1839440559440559,1.2323076923076925,0.5052461538461539,0.5052461538461539,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Lithuania","LT",13.911154151767976,5.2885379419944369,13.911154151767976,5.2885379419944369,13.911154151767976,5.2885379419944369,19.197392729439802,7.2981823599523219,1.2646503774334525,0.51850665474771551,0.51850665474771551,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Luxembourg","LU",42.621241503398636,17.311455417832864,42.621241503398636,17.311455417832864,42.621241503398636,17.311455417832864,58.817313274690115,23.889808476609353,2.9582866853258696,1.2128975409836065,1.2128975409836065,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Malta","MT",16.243171456888007,6.1575421209117938,16.243171456888007,6.1575421209117938,16.243171456888007,6.1575421209117938,22.41557661050545,8.4974081268582751,1.804796828543112,0.73996669970267581,0.73996669970267581,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Netherlands","NL",24.388732394366198,8.5690140845070424,24.388732394366198,8.5690140845070424,24.388732394366198,8.5690140845070424,33.65645070422535,11.825239436619718,1.8676056338028171,0.7657183098591549,0.7657183098591549,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Poland","PL",11.911022044088176,4.8102204408817633,11.911022044088176,4.8102204408817633,11.911022044088176,4.8102204408817633,16.43721042084168,6.6381042084168325,1.6034068136272543,0.65739679358717429,0.65739679358717429,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Portugal","PT",12.881756756756756,4.986486486486486,12.881756756756756,4.986486486486486,12.881756756756756,4.986486486486486,17.776824324324323,6.8813513513513511,1.8699324324324325,0.76667229729729724,0.76667229729729724,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Romania","RO",10.248135044981298,4.1924188820378037,10.248135044981298,4.1924188820378037,10.248135044981298,4.1924188820378037,14.142426362074191,5.7855380572121691,0.93164864045284534,0.38197594258566658,0.38197594258566658,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovakia","SK",15.017102090032154,5.2671925241157558,15.017102090032154,5.2671925241157558,15.017102090032154,5.2671925241157558,20.72360088424437,7.268725683279742,1.3448151125401928,0.55137419614147898,0.55137419614147898,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Slovenia","SI",14.141251877816726,5.4636654982473711,14.141251877816726,5.4636654982473711,14.141251877816726,5.4636654982473711,19.514927591387078,7.5398583875813721,1.92835252879319,0.79062453680520783,0.79062453680520783,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Spain","ES",16.110776640577967,6.0146899458157739,16.110776640577967,6.0146899458157739,16.110776640577967,6.0146899458157739,22.232871763997593,8.3002721252257672,1.9332931968693561,0.79265021071643593,0.79265021071643593,"n.a."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Sweden","SE",21.411943840221472,8.3025904686573053,21.411943840221472,8.3025904686573053,21.411943840221472,8.3025904686573053,29.548482499505628,11.457574846747081,2.621870674312833,1.0749669764682614,1.0749669764682614,"n.a."]
[]
[]
[]
[]
[]
[null,null,null,null,"Road",null,null,"[Road] average passenger vehicle",null,"[Rail] passanger High Speed",null,"[Inland waterway]",null,"[Maritime] average",null,"[Aviation] average",null,"ptkm",null,null,null,null,null,null,null,null,null,null,null,"Passenger Commuting/Business","Road"]
[null,null,null,null,"Rail",null,null,"[Road] car (petrol)",null,"[Rail] passanger electric",null,null,null,"[Maritime] small container",null,"[Aviation] short distance",null,"vkm",null,null,null,null,null,null,null,null,null,null,null,"Passenger Personal","Rail"]
[null,null,null,null,"Inland_waterway",null,null,"[Road] car (diesel)",null,"[Rail] passanger diesel",null,null,null,"[Maritime] large container",null,"[Aviation] medium distance",null,null,null,null,null,null,null,null,null,null,null,null,null,"Freight","Navigation"]
[null,null,null,null,"Maritime",null,null,"[Road] car (electric)",null,"[Rail] freight electric",null,null,null,"[Maritime] small bulk",null,"[Aviation] long distance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Air"]
[null,null,null,null,"Aviation",null,null,"[Road] car (total)",null,"[Rail] freight diesel",null,null,null,"[Maritime] large bulk"]
[null,null,null,null,null,null,null,"[Road] bus"]
[null,null,null,null,null,null,null,"[Road] bus (electric)"]
[null,null,null,null,null,null,null,"[Road] coach"]
[null,null,null,null,null,null,null,"[Road] motorcycle"]
[null,null,null,null,null,null,null,"[Road] average goods vehicle"]
[null,null,null,null,null,null,null,"[Road] light commercial vehicle (petrol)"]
[null,null,null,null,null,null,null,"[Road] light commercial vehicle (diesel)"]
[null,null,null,null,null,null,null,"[Road] heavy goods vehicle"]